{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Ryzyko portfela - korelacja","Pomiar ryzyka portfela 2 akcji","Dane"],"not_rendered":{"charts":5,"images":14,"macros":1,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Ryzyko portfela - korelacja","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"    "]

{"sheet":"Pomiar ryzyka portfela 2 akcji","index":1,"n_rows":60,"n_cols":27,"rows_kept":60,"cut":false,"hidden":false,"merged":[[19,0,21,0]]}
[null,"Pomiar ryzyka i stopy zwrotu portfela - portfel obligacji i akcji:"]
[]
[]
[]
[]
[null,"u A","S P","E (P)"]
["A",0,{"$f":"B7*0.4","v":0},{"$f":"5%+B7*15%","v":0.05}]
["B",0.2,8.0000000000000016E-2,0.08]
["C",0.4,0.16000000000000003,0.11]
["D",0.6,0.24,0.14000000000000001]
["E",0.8,0.32000000000000006,0.16999999999999998]
["F",1,0.4,0.2]
[]
[]
[]
[]
[null,"Pomiar ryzyka i stopy zwrotu portfela - portfel 2 akcji:"]
[]
[null,38,"U","S(x)","E(X)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"u A","E(P)","S(P)"]
["P a","A",{"$f":"B19/100","v":0.38},0.25,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"$Y20*$E$20+(1-$Y20)*$E$21","v":0.1},{"$f":"($Y20^2*$D$20^2+(1-$Y20)^2*$D$21^2+2*$Y20*(1-$Y20)*$D$20*$D$21*$C$22)^0.5","v":0.15}]
[null,"B",{"$f":"1-C20","v":0.62},0.15,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,0.10250000000000001,0.13999999999999999]
[null,"korelacja",{"$f":"-1+(D22/50)","v":-1},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.10500000000000001,0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,0.10750000000000001,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.11000000000000001,0.11]
[null,null,"E(P)","S(P)","S2(P)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.11250000000000002,0.1]
[null,null,{"$f":"C20*E20+C21*E21","v":0.13800000000000001},{"$f":"($C$20^2*$D$20^2+$C$21^2*$D$21^2+2*$C$20*$C$21*$D$20*$D$21*C22)^0.5","v":2.0000000000010001E-3},{"$f":"($C$20^2*$D$20^2+$C$21^2*$D$21^2+2*$C$20*$C$21*$D$20*$D$21*C22)","v":4.0000000000040004E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.115,8.9999999999999983E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17499999999999999,0.11749999999999999,0.08]
[null,"portfel o min. ryzyku P min S:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.12000000000000002,7.0000000000000021E-2]
[null,"u A","u B","S(x)","E(X)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22500000000000001,0.12250000000000003,6.0000000000000019E-2]
[null,{"$f":"(D21^2-D20*D21*C22)/(D20^2+D21^2-2*D20*D21*C22)","v":0.37500000000000006},{"$f":"1-B30","v":0.625},{"$f":"(B30^2*D20^2+C30^2*D21^2+2*B30*C30*D20*D21*C22)^0.5","v":1.862645149230957E-9},{"$f":"B30*E20+C30*E21","v":0.13750000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.125,5.0000000000000024E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27500000000000002,0.1275,4.0000000000000029E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.13,2.9999999999999968E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32500000000000001,0.13250000000000001,2.0000000000000025E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0.13500000000000001,1.0000000000000142E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.375,0.13750000000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.14000000000000001,1.0000000000000142E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42499999999999999,0.14250000000000002,2.0000000000000025E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,0.14500000000000002,2.9999999999999968E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47499999999999998,0.14750000000000002,4.0000000000000008E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.15000000000000002,4.9999999999999989E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52500000000000002,0.15250000000000002,6.0000000000000019E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.15500000000000003,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57499999999999996,0.1575,7.9999999999999974E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.16,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.625,0.16250000000000001,9.9999999999999992E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,0.16500000000000001,0.11000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67500000000000004,0.16750000000000001,0.12000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.16999999999999998,0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72499999999999998,0.17249999999999999,0.14000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.17500000000000002,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77500000000000002,0.17750000000000002,0.16000000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.18000000000000002,0.17000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82499999999999996,0.18250000000000002,0.17999999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.18500000000000003,0.18999999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.875,0.18750000000000003,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.19000000000000003,0.21000000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92500000000000004,0.19250000000000003,0.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,0.19500000000000001,0.22999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97499999999999998,0.19750000000000001,0.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,0.25]

{"sheet":"Dane","index":2,"n_rows":61,"n_cols":18,"rows_kept":61,"cut":false,"hidden":true,"merged":[[4,2,4,3]]}
[]
[null,null,"akcja A","Akcja B","Portfel AB"]
[null,"E(x) =",{"$f":"AVERAGE(C$8:C$59)","v":0.38923734151400047},{"$f":"AVERAGE(D$8:D$59)","v":4.4618670757000288E-2},{"$f":"IF(Dane!$R$13,AVERAGE(E$8:E$59),\"\")","v":0.24794368650363049}]
[null,"S(x) =",{"$f":"STDEV(C$8:C$59)","v":0.11677086196232872},{"$f":"STDEV(D$8:D$59)","v":5.8385430981164298E-2},{"$f":"IF(Dane!$R$13,STDEV(E$8:E$59),\"\")","v":9.2832835260051219E-2}]
[null,"kor AB =",{"$f":"CORREL(C8:C59,D8:D59)","v":1.0000000000000002}]
[]
[null,null,"akcja A","Akcja B","Portfel AB",null,null,null,{"$f":"AVERAGE(I10:I61)","v":-1.0762658485999483E-2},{"$f":"AVERAGE(J10:J61)","v":3.1725855974050641E-3}]
[null,1,{"$f":"40%+Dane!$I10","v":0.4822190046310425},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I10/2,5%-Dane!$I10/2),5%+Dane!J10)","v":9.1109502315521229E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C8+Dane!$R$11*D8,NA())","v":0.32186410868167881},null,null,null,2.0420813560485834E-2,{"$f":"STDEV(J10:J61)","v":5.6323540560101616E-2}]
[null,2,{"$f":"40%+Dane!$I11","v":0.43180744647979735},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I11/2,5%-Dane!$I11/2),5%+Dane!J11)","v":6.5903723239898682E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C9+Dane!$R$11*D9,NA())","v":0.28178691995143895}]
[null,3,{"$f":"40%+Dane!$I12","v":0.32077920436859131},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I12/2,5%-Dane!$I12/2),5%+Dane!J12)","v":1.0389602184295653E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C10+Dane!$R$11*D10,NA())","v":0.19351946747303012},null,null,null,8.2219004631042467E-2,6.684803962707514E-3,0,{"$f":"IF($R$13,K10*Dane!$C$3+(1-K10)*Dane!$D$3,NA())","v":4.4618670757000288E-2},{"$f":"(K10^2*Dane!$C$4^2+(1-K10)^2*Dane!$D$4^2+2*K10*(1-K10)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":5.8385430981164298E-2},"korelacja = 1",null,null,"udział A:","udział B:"]
[null,4,{"$f":"40%+Dane!$I13","v":0.20560705661773682},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I13/2,5%-Dane!$I13/2),5%+Dane!J13)","v":-4.71964716911316E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C11+Dane!$R$11*D11,NA())","v":0.10195761001110078},null,null,null,3.1807446479797351E-2,-4.2087507247924809E-2,0.02,{"$f":"IF($R$13,K11*Dane!$C$3+(1-K11)*Dane!$D$3,NA())","v":5.1511044172140287E-2},{"$f":"(K11^2*Dane!$C$4^2+(1-K11)^2*Dane!$D$4^2+2*K11*(1-K11)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":5.9553139600787584E-2},"brak korelacji",1,null,{"$f":"1-R11","v":0.59000000000000008},{"$f":"Q13/100","v":0.41}]
[null,5,{"$f":"40%+Dane!$I14","v":0.52579600811004634},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I14/2,5%-Dane!$I14/2),5%+Dane!J14)","v":0.11289800405502319},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C12+Dane!$R$11*D12,NA())","v":0.35650782644748685},null,null,null,-7.92207956314087E-2,5.4948019981384273E-2,0.04,{"$f":"IF($R$13,K12*Dane!$C$3+(1-K12)*Dane!$D$3,NA())","v":5.8403417587280293E-2},{"$f":"(K12^2*Dane!$C$4^2+(1-K12)^2*Dane!$D$4^2+2*K12*(1-K12)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.0720848220410878E-2},"korelacja = -1"]
[null,6,{"$f":"40%+Dane!$I15","v":0.21814110279083254},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I15/2,5%-Dane!$I15/2),5%+Dane!J15)","v":-4.0929448604583737E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C13+Dane!$R$11*D13,NA())","v":0.11192217671871188},null,null,null,-0.19439294338226321,5.2144718170166013E-2,0.06,{"$f":"IF($R$13,K13*Dane!$C$3+(1-K13)*Dane!$D$3,NA())","v":6.5295791002420292E-2},{"$f":"(K13^2*Dane!$C$4^2+(1-K13)^2*Dane!$D$4^2+2*K13*(1-K13)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.1888556840034165E-2},null,null,null,41,true]
[null,7,{"$f":"40%+Dane!$I16","v":0.54504773616790769},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I16/2,5%-Dane!$I16/2),5%+Dane!J16)","v":0.12252386808395385},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C14+Dane!$R$11*D14,NA())","v":0.37181295025348671},null,null,null,0.12579600811004638,4.1807579994201656E-2,0.08,{"$f":"IF($R$13,K14*Dane!$C$3+(1-K14)*Dane!$D$3,NA())","v":7.2188164417560305E-2},{"$f":"(K14^2*Dane!$C$4^2+(1-K14)^2*Dane!$D$4^2+2*K14*(1-K14)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.3056265459657451E-2}]
[null,8,{"$f":"40%+Dane!$I17","v":0.34941446781158447},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I17/2,5%-Dane!$I17/2),5%+Dane!J17)","v":2.4707233905792235E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C15+Dane!$R$11*D15,NA())","v":0.2162845019102097},null,null,null,-0.18185889720916748,-1.7193460464477544E-2,0.1,{"$f":"IF($R$13,K15*Dane!$C$3+(1-K15)*Dane!$D$3,NA())","v":7.9080537832700304E-2},{"$f":"(K15^2*Dane!$C$4^2+(1-K15)^2*Dane!$D$4^2+2*K15*(1-K15)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.4223974079280752E-2}]
[null,9,{"$f":"40%+Dane!$I18","v":0.54857833385467525},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I18/2,5%-Dane!$I18/2),5%+Dane!J18)","v":0.12428916692733764},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C16+Dane!$R$11*D16,NA())","v":0.37461977541446684},null,null,null,0.1450477361679077,5.8096003532409665E-2,0.12,{"$f":"IF($R$13,K16*Dane!$C$3+(1-K16)*Dane!$D$3,NA())","v":8.5972911247840317E-2},{"$f":"(K16^2*Dane!$C$4^2+(1-K16)^2*Dane!$D$4^2+2*K16*(1-K16)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.5391682698904025E-2}]
[null,10,{"$f":"40%+Dane!$I19","v":0.57982265949249268},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I19/2,5%-Dane!$I19/2),5%+Dane!J19)","v":0.13991132974624632},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C17+Dane!$R$11*D17,NA())","v":0.39945901429653169},null,null,null,-5.0585532188415536E-2,9.2390632629394523E-2,0.14000000000000001,{"$f":"IF($R$13,K17*Dane!$C$3+(1-K17)*Dane!$D$3,NA())","v":9.286528466298033E-2},{"$f":"(K17^2*Dane!$C$4^2+(1-K17)^2*Dane!$D$4^2+2*K17*(1-K17)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.6559391318527325E-2},1,{"$f":"Dane!C3","v":0.38923734151400047},{"$f":"Dane!D3","v":4.4618670757000288E-2},{"$f":"Dane!E3","v":0.24794368650363049}]
[null,11,{"$f":"40%+Dane!$I20","v":0.40994737148284915},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I20/2,5%-Dane!$I20/2),5%+Dane!J20)","v":5.4973685741424555E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C18+Dane!$R$11*D18,NA())","v":0.26440816032886511},null,null,null,0.14857833385467528,-8.8752627372741699E-2,0.16,{"$f":"IF($R$13,K18*Dane!$C$3+(1-K18)*Dane!$D$3,NA())","v":9.9757658078120315E-2},{"$f":"(K18^2*Dane!$C$4^2+(1-K18)^2*Dane!$D$4^2+2*K18*(1-K18)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.7727099938150612E-2},52,{"$f":"O17","v":0.38923734151400047},{"$f":"P17","v":4.4618670757000288E-2},{"$f":"Q17","v":0.24794368650363049}]
[null,12,{"$f":"40%+Dane!$I21","v":0.22140181064605713},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I21/2,5%-Dane!$I21/2),5%+Dane!J21)","v":-3.9299094676971444E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C19+Dane!$R$11*D19,NA())","v":0.11451443946361545},null,null,null,0.17982265949249265,-2.7196264266967779E-2,0.18,{"$f":"IF($R$13,K19*Dane!$C$3+(1-K19)*Dane!$D$3,NA())","v":0.10665003149326033},{"$f":"(K19^2*Dane!$C$4^2+(1-K19)^2*Dane!$D$4^2+2*K19*(1-K19)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":6.8894808557773898E-2}]
[null,13,{"$f":"40%+Dane!$I22","v":0.38748004436492922},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I22/2,5%-Dane!$I22/2),5%+Dane!J22)","v":4.3740022182464595E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C20+Dane!$R$11*D20,NA())","v":0.24654663527011875},null,null,null,9.9473714828491096E-3,5.3422331809997552E-2,0.2,{"$f":"IF($R$13,K20*Dane!$C$3+(1-K20)*Dane!$D$3,NA())","v":0.11354240490840033},{"$f":"(K20^2*Dane!$C$4^2+(1-K20)^2*Dane!$D$4^2+2*K20*(1-K20)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.0062517177397199E-2}]
[null,14,{"$f":"40%+Dane!$I23","v":0.44907867908477783},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I23/2,5%-Dane!$I23/2),5%+Dane!J23)","v":7.4539339542388922E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C21+Dane!$R$11*D21,NA())","v":0.29551754987239842},null,null,null,-0.17859818935394289,1.8491649627685541E-2,0.22,{"$f":"IF($R$13,K21*Dane!$C$3+(1-K21)*Dane!$D$3,NA())","v":0.12043477832354033},{"$f":"(K21^2*Dane!$C$4^2+(1-K21)^2*Dane!$D$4^2+2*K21*(1-K21)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.1230225797020472E-2}]
[null,15,{"$f":"40%+Dane!$I24","v":0.30551717281341551},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I24/2,5%-Dane!$I24/2),5%+Dane!J24)","v":2.7585864067077581E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C22+Dane!$R$11*D22,NA())","v":0.18138615238666533},null,null,null,-1.2519955635070811E-2,-4.0366911888122567E-2,0.24,{"$f":"IF($R$13,K22*Dane!$C$3+(1-K22)*Dane!$D$3,NA())","v":0.12732715173868031},{"$f":"(K22^2*Dane!$C$4^2+(1-K22)^2*Dane!$D$4^2+2*K22*(1-K22)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.2397934416643772E-2}]
[null,16,{"$f":"40%+Dane!$I25","v":0.53192064762115476},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I25/2,5%-Dane!$I25/2),5%+Dane!J25)","v":0.11596032381057739},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C23+Dane!$R$11*D23,NA())","v":0.36137691485881807},null,null,null,4.9078679084777824E-2,2.9564237594604487E-2,0.26,{"$f":"IF($R$13,K23*Dane!$C$3+(1-K23)*Dane!$D$3,NA())","v":0.13421952515382035},{"$f":"(K23^2*Dane!$C$4^2+(1-K23)^2*Dane!$D$4^2+2*K23*(1-K23)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.3565643036267045E-2}]
[null,17,{"$f":"40%+Dane!$I26","v":0.43566520214080812},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I26/2,5%-Dane!$I26/2),5%+Dane!J26)","v":6.783260107040405E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C24+Dane!$R$11*D24,NA())","v":0.2848538357019425},null,null,null,-9.4482827186584489E-2,-4.4131588935852055E-2,0.28000000000000003,{"$f":"IF($R$13,K24*Dane!$C$3+(1-K24)*Dane!$D$3,NA())","v":0.14111189856896034},{"$f":"(K24^2*Dane!$C$4^2+(1-K24)^2*Dane!$D$4^2+2*K24*(1-K24)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.4733351655890332E-2}]
[null,18,{"$f":"40%+Dane!$I27","v":0.56438572406768794},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I27/2,5%-Dane!$I27/2),5%+Dane!J27)","v":0.13219286203384401},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C25+Dane!$R$11*D25,NA())","v":0.38718665063381197},null,null,null,0.13192064762115477,6.4920425415039063E-2,0.3,{"$f":"IF($R$13,K25*Dane!$C$3+(1-K25)*Dane!$D$3,NA())","v":0.14800427198410035},{"$f":"(K25^2*Dane!$C$4^2+(1-K25)^2*Dane!$D$4^2+2*K25*(1-K25)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.5901060275513618E-2}]
[null,19,{"$f":"40%+Dane!$I28","v":0.47804620265960696},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I28/2,5%-Dane!$I28/2),5%+Dane!J28)","v":8.9023101329803456E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C26+Dane!$R$11*D26,NA())","v":0.31854673111438758},null,null,null,3.5665202140808094E-2,9.7218632698059082E-2,0.32,{"$f":"IF($R$13,K26*Dane!$C$3+(1-K26)*Dane!$D$3,NA())","v":0.15489664539924033},{"$f":"(K26^2*Dane!$C$4^2+(1-K26)^2*Dane!$D$4^2+2*K26*(1-K26)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.7068768895136919E-2}]
[null,20,{"$f":"40%+Dane!$I29","v":0.29757254123687749},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I29/2,5%-Dane!$I29/2),5%+Dane!J29)","v":-1.2137293815612793E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C27+Dane!$R$11*D27,NA())","v":0.17507017028331762},null,null,null,0.16438572406768798,-5.4626798629760748E-2,0.34,{"$f":"IF($R$13,K27*Dane!$C$3+(1-K27)*Dane!$D$3,NA())","v":0.16178901881438038},{"$f":"(K27^2*Dane!$C$4^2+(1-K27)^2*Dane!$D$4^2+2*K27*(1-K27)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.8236477514760205E-2}]
[null,21,{"$f":"40%+Dane!$I30","v":0.24254786968231201},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I30/2,5%-Dane!$I30/2),5%+Dane!J30)","v":-2.8726065158844002E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C28+Dane!$R$11*D28,NA())","v":0.13132555639743806},null,null,null,7.804620265960692E-2,9.6000647544860832E-2,0.36,{"$f":"IF($R$13,K28*Dane!$C$3+(1-K28)*Dane!$D$3,NA())","v":0.16868139222952036},{"$f":"(K28^2*Dane!$C$4^2+(1-K28)^2*Dane!$D$4^2+2*K28*(1-K28)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":7.9404186134383492E-2}]
[null,22,{"$f":"40%+Dane!$I31","v":0.47047035694122319},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I31/2,5%-Dane!$I31/2),5%+Dane!J31)","v":8.5235178470611572E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C29+Dane!$R$11*D29,NA())","v":0.31252393376827248},null,null,null,-0.10242745876312256,6.7746162414550727E-3,0.38,{"$f":"IF($R$13,K29*Dane!$C$3+(1-K29)*Dane!$D$3,NA())","v":0.17557376564466035},{"$f":"(K29^2*Dane!$C$4^2+(1-K29)^2*Dane!$D$4^2+2*K29*(1-K29)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.0571894754006779E-2}]
[null,23,{"$f":"40%+Dane!$I32","v":0.43007352352142336},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I32/2,5%-Dane!$I32/2),5%+Dane!J32)","v":6.5036761760711673E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C30+Dane!$R$11*D30,NA())","v":0.28040845119953162},null,null,null,-0.15745213031768801,9.988291263580322E-2,0.4,{"$f":"IF($R$13,K30*Dane!$C$3+(1-K30)*Dane!$D$3,NA())","v":0.18246613905980036},{"$f":"(K30^2*Dane!$C$4^2+(1-K30)^2*Dane!$D$4^2+2*K30*(1-K30)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.1739603373630079E-2}]
[null,24,{"$f":"40%+Dane!$I33","v":0.24120905399322512},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I33/2,5%-Dane!$I33/2),5%+Dane!J33)","v":-2.9395473003387448E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C31+Dane!$R$11*D31,NA())","v":0.13026119792461399},null,null,null,7.0470356941223139E-2,-9.6859216690063477E-2,0.42,{"$f":"IF($R$13,K31*Dane!$C$3+(1-K31)*Dane!$D$3,NA())","v":0.18935851247494034},{"$f":"(K31^2*Dane!$C$4^2+(1-K31)^2*Dane!$D$4^2+2*K31*(1-K31)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.2907311993253366E-2}]
[null,25,{"$f":"40%+Dane!$I34","v":0.31379210948944092},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I34/2,5%-Dane!$I34/2),5%+Dane!J34)","v":6.8960547447204576E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C32+Dane!$R$11*D32,NA())","v":0.18796472704410555},null,null,null,3.0073523521423329E-2,-7.998955249786377E-2,0.44,{"$f":"IF($R$13,K32*Dane!$C$3+(1-K32)*Dane!$D$3,NA())","v":0.19625088589008036},{"$f":"(K32^2*Dane!$C$4^2+(1-K32)^2*Dane!$D$4^2+2*K32*(1-K32)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.4075020612876653E-2}]
[null,26,{"$f":"40%+Dane!$I35","v":0.31830914020538331},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I35/2,5%-Dane!$I35/2),5%+Dane!J35)","v":9.1545701026916476E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C33+Dane!$R$11*D33,NA())","v":0.19155576646327976},null,null,null,-0.1587909460067749,5.9776878356933585E-2,0.46,{"$f":"IF($R$13,K33*Dane!$C$3+(1-K33)*Dane!$D$3,NA())","v":0.20314325930522037},{"$f":"(K33^2*Dane!$C$4^2+(1-K33)^2*Dane!$D$4^2+2*K33*(1-K33)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.5242729232499939E-2}]
[null,27,{"$f":"40%+Dane!$I36","v":0.32038819789886475},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I36/2,5%-Dane!$I36/2),5%+Dane!J36)","v":1.0194098949432372E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C34+Dane!$R$11*D34,NA())","v":0.19320861732959749},null,null,null,-8.620789051055909E-2,-9.0870165824890145E-2,0.48,{"$f":"IF($R$13,K34*Dane!$C$3+(1-K34)*Dane!$D$3,NA())","v":0.21003563272036035},{"$f":"(K34^2*Dane!$C$4^2+(1-K34)^2*Dane!$D$4^2+2*K34*(1-K34)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.6410437852123226E-2}]
[null,28,{"$f":"40%+Dane!$I37","v":0.5919317483901978},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I37/2,5%-Dane!$I37/2),5%+Dane!J37)","v":0.14596587419509888},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C35+Dane!$R$11*D35,NA())","v":0.40908573997020731},null,null,null,-8.169085979461671E-2,-2.3597860336303716E-2,0.5,{"$f":"IF($R$13,K35*Dane!$C$3+(1-K35)*Dane!$D$3,NA())","v":0.21692800613550037},{"$f":"(K35^2*Dane!$C$4^2+(1-K35)^2*Dane!$D$4^2+2*K35*(1-K35)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.7578146471746512E-2}]
[null,29,{"$f":"40%+Dane!$I38","v":0.31131198406219485},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I38/2,5%-Dane!$I38/2),5%+Dane!J38)","v":5.6559920310974079E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C36+Dane!$R$11*D36,NA())","v":0.18599302732944492},null,null,null,-7.9611802101135262E-2,8.971421718597411E-2,0.52,{"$f":"IF($R$13,K36*Dane!$C$3+(1-K36)*Dane!$D$3,NA())","v":0.22382037955064038},{"$f":"(K36^2*Dane!$C$4^2+(1-K36)^2*Dane!$D$4^2+2*K36*(1-K36)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.8745855091369813E-2}]
[null,30,{"$f":"40%+Dane!$I39","v":0.26512863636016848},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I39/2,5%-Dane!$I39/2),5%+Dane!J39)","v":-1.7435681819915769E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C37+Dane!$R$11*D37,NA())","v":0.14927726590633397},null,null,null,0.19193174839019775,-1.9725131988525397E-2,0.54,{"$f":"IF($R$13,K37*Dane!$C$3+(1-K37)*Dane!$D$3,NA())","v":0.23071275296578042},{"$f":"(K37^2*Dane!$C$4^2+(1-K37)^2*Dane!$D$4^2+2*K37*(1-K37)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":8.99135637109931E-2}]
[null,31,{"$f":"40%+Dane!$I40","v":0.36402928829193115},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I40/2,5%-Dane!$I40/2),5%+Dane!J40)","v":3.2014644145965575E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C38+Dane!$R$11*D38,NA())","v":0.22790328419208528},null,null,null,-8.868801593780519E-2,-6.7911696434021007E-2,0.56000000000000005,{"$f":"IF($R$13,K38*Dane!$C$3+(1-K38)*Dane!$D$3,NA())","v":0.23760512638092041},{"$f":"(K38^2*Dane!$C$4^2+(1-K38)^2*Dane!$D$4^2+2*K38*(1-K38)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.1081272330616386E-2}]
[null,32,{"$f":"40%+Dane!$I41","v":0.48509218692779543},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I41/2,5%-Dane!$I41/2),5%+Dane!J41)","v":9.2546093463897694E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C39+Dane!$R$11*D39,NA())","v":0.32414828860759742},null,null,null,-0.13487136363983154,2.9317426681518551E-2,0.57999999999999996,{"$f":"IF($R$13,K39*Dane!$C$3+(1-K39)*Dane!$D$3,NA())","v":0.24449749979606039},{"$f":"(K39^2*Dane!$C$4^2+(1-K39)^2*Dane!$D$4^2+2*K39*(1-K39)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.2248980950239659E-2}]
[null,33,{"$f":"40%+Dane!$I42","v":0.45327155590057372},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I42/2,5%-Dane!$I42/2),5%+Dane!J42)","v":7.6635777950286865E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C40+Dane!$R$11*D40,NA())","v":0.29885088694095613},null,null,null,-3.5970711708068856E-2,-1.7446637153625495E-2,0.6,{"$f":"IF($R$13,K40*Dane!$C$3+(1-K40)*Dane!$D$3,NA())","v":0.25138987321120038},{"$f":"(K40^2*Dane!$C$4^2+(1-K40)^2*Dane!$D$4^2+2*K40*(1-K40)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.341668956986296E-2}]
[null,34,{"$f":"40%+Dane!$I43","v":0.27440540790557866},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I43/2,5%-Dane!$I43/2),5%+Dane!J43)","v":-1.2797296047210693E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C41+Dane!$R$11*D41,NA())","v":0.15665229928493504},null,null,null,8.5092186927795396E-2,-3.4758758544921879E-2,0.62,{"$f":"IF($R$13,K41*Dane!$C$3+(1-K41)*Dane!$D$3,NA())","v":0.25828224662634042},{"$f":"(K41^2*Dane!$C$4^2+(1-K41)^2*Dane!$D$4^2+2*K41*(1-K41)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.4584398189486246E-2}]
[null,35,{"$f":"40%+Dane!$I44","v":0.23228585720062256},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I44/2,5%-Dane!$I44/2),5%+Dane!J44)","v":-3.3857071399688729E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C42+Dane!$R$11*D42,NA())","v":0.12316725647449495},null,null,null,5.3271555900573718E-2,-5.8487772941589362E-2,0.64,{"$f":"IF($R$13,K42*Dane!$C$3+(1-K42)*Dane!$D$3,NA())","v":0.2651746200414804},{"$f":"(K42^2*Dane!$C$4^2+(1-K42)^2*Dane!$D$4^2+2*K42*(1-K42)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.5752106809109533E-2}]
[null,36,{"$f":"40%+Dane!$I45","v":0.56229193210601802},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I45/2,5%-Dane!$I45/2),5%+Dane!J45)","v":0.13114596605300904},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C43+Dane!$R$11*D43,NA())","v":0.38552208602428434},null,null,null,-0.12559459209442139,1.6671800613403315E-2,0.66,{"$f":"IF($R$13,K43*Dane!$C$3+(1-K43)*Dane!$D$3,NA())","v":0.27206699345662044},{"$f":"(K43^2*Dane!$C$4^2+(1-K43)^2*Dane!$D$4^2+2*K43*(1-K43)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.691981542873282E-2}]
[null,37,{"$f":"40%+Dane!$I46","v":0.51408488750457759},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I46/2,5%-Dane!$I46/2),5%+Dane!J46)","v":0.10704244375228882},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C44+Dane!$R$11*D44,NA())","v":0.34719748556613927},null,null,null,-0.16771414279937746,-8.4057092666626025E-3,0.68,{"$f":"IF($R$13,K44*Dane!$C$3+(1-K44)*Dane!$D$3,NA())","v":0.27895936687176043},{"$f":"(K44^2*Dane!$C$4^2+(1-K44)^2*Dane!$D$4^2+2*K44*(1-K44)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.808752404835612E-2}]
[null,38,{"$f":"40%+Dane!$I47","v":0.31586601734161379},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I47/2,5%-Dane!$I47/2),5%+Dane!J47)","v":7.9330086708068806E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C45+Dane!$R$11*D45,NA())","v":0.18961348378658299},null,null,null,0.16229193210601806,-4.7726345062255864E-2,0.7,{"$f":"IF($R$13,K45*Dane!$C$3+(1-K45)*Dane!$D$3,NA())","v":0.28585174028690041},{"$f":"(K45^2*Dane!$C$4^2+(1-K45)^2*Dane!$D$4^2+2*K45*(1-K45)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":9.9255232667979393E-2}]
[null,39,{"$f":"40%+Dane!$I48","v":0.45269696712493895},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I48/2,5%-Dane!$I48/2),5%+Dane!J48)","v":7.6348483562469482E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C46+Dane!$R$11*D46,NA())","v":0.29839408886432656},null,null,null,0.11408488750457763,-2.421948909759522E-2,0.72,{"$f":"IF($R$13,K46*Dane!$C$3+(1-K46)*Dane!$D$3,NA())","v":0.29274411370204045},{"$f":"(K46^2*Dane!$C$4^2+(1-K46)^2*Dane!$D$4^2+2*K46*(1-K46)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10042294128760268}]
[null,40,{"$f":"40%+Dane!$I49","v":0.37138254642486573},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I49/2,5%-Dane!$I49/2),5%+Dane!J49)","v":3.5691273212432859E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C47+Dane!$R$11*D47,NA())","v":0.23374912440776829},null,null,null,-8.4133982658386244E-2,8.3875417709350586E-2,0.74,{"$f":"IF($R$13,K47*Dane!$C$3+(1-K47)*Dane!$D$3,NA())","v":0.29963648711718044},{"$f":"(K47^2*Dane!$C$4^2+(1-K47)^2*Dane!$D$4^2+2*K47*(1-K47)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10159064990722597}]
[null,41,{"$f":"40%+Dane!$I50","v":0.42441604137420658},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I50/2,5%-Dane!$I50/2),5%+Dane!J50)","v":6.2208020687103266E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C48+Dane!$R$11*D48,NA())","v":0.27591075289249428},null,null,null,5.2696967124938952E-2,2.5528407096862788E-2,0.76,{"$f":"IF($R$13,K48*Dane!$C$3+(1-K48)*Dane!$D$3,NA())","v":0.30652886053232042},{"$f":"(K48^2*Dane!$C$4^2+(1-K48)^2*Dane!$D$4^2+2*K48*(1-K48)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10275835852684927}]
[null,42,{"$f":"40%+Dane!$I51","v":0.56548702716827393},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I51/2,5%-Dane!$I51/2),5%+Dane!J51)","v":0.13274351358413694},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C49+Dane!$R$11*D49,NA())","v":0.38806218659877778},null,null,null,-2.8617453575134288E-2,-8.0405235290527344E-2,0.78,{"$f":"IF($R$13,K49*Dane!$C$3+(1-K49)*Dane!$D$3,NA())","v":0.31342123394746041},{"$f":"(K49^2*Dane!$C$4^2+(1-K49)^2*Dane!$D$4^2+2*K49*(1-K49)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10392606714647255}]
[null,43,{"$f":"40%+Dane!$I52","v":0.20905168056488038},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I52/2,5%-Dane!$I52/2),5%+Dane!J52)","v":-4.5474159717559817E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C50+Dane!$R$11*D50,NA())","v":0.10469608604907993},null,null,null,2.4416041374206533E-2,3.889706134796142E-2,0.8,{"$f":"IF($R$13,K50*Dane!$C$3+(1-K50)*Dane!$D$3,NA())","v":0.32031360736260045},{"$f":"(K50^2*Dane!$C$4^2+(1-K50)^2*Dane!$D$4^2+2*K50*(1-K50)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10509377576609584}]
[null,44,{"$f":"40%+Dane!$I53","v":0.56646559238433836},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I53/2,5%-Dane!$I53/2),5%+Dane!J53)","v":0.13323279619216918},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C51+Dane!$R$11*D51,NA())","v":0.38884014594554905},null,null,null,0.1654870271682739,6.6963434219360352E-2,0.82,{"$f":"IF($R$13,K51*Dane!$C$3+(1-K51)*Dane!$D$3,NA())","v":0.32720598077774038},{"$f":"(K51^2*Dane!$C$4^2+(1-K51)^2*Dane!$D$4^2+2*K51*(1-K51)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10626148438571913}]
[null,45,{"$f":"40%+Dane!$I54","v":0.47117908000946046},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I54/2,5%-Dane!$I54/2),5%+Dane!J54)","v":8.5589540004730222E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C52+Dane!$R$11*D52,NA())","v":0.31308736860752112},null,null,null,-0.19094831943511964,8.6721181869506784E-3,0.84,{"$f":"IF($R$13,K52*Dane!$C$3+(1-K52)*Dane!$D$3,NA())","v":0.33409835419288042},{"$f":"(K52^2*Dane!$C$4^2+(1-K52)^2*Dane!$D$4^2+2*K52*(1-K52)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.1074291930053424}]
[null,46,{"$f":"40%+Dane!$I55","v":0.40549499988555909},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I55/2,5%-Dane!$I55/2),5%+Dane!J55)","v":5.2747499942779538E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C53+Dane!$R$11*D53,NA())","v":0.26086852490901952},null,null,null,0.16646559238433836,-1.3947772979736334E-2,0.86,{"$f":"IF($R$13,K53*Dane!$C$3+(1-K53)*Dane!$D$3,NA())","v":0.34099072760802041},{"$f":"(K53^2*Dane!$C$4^2+(1-K53)^2*Dane!$D$4^2+2*K53*(1-K53)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.1085969016249657}]
[null,47,{"$f":"40%+Dane!$I56","v":0.34138906002044678},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I56/2,5%-Dane!$I56/2),5%+Dane!J56)","v":2.0694530010223387E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C54+Dane!$R$11*D54,NA())","v":0.20990430271625524},null,null,null,7.1179080009460438E-2,4.9078464508056088E-4,0.88,{"$f":"IF($R$13,K54*Dane!$C$3+(1-K54)*Dane!$D$3,NA())","v":0.34788310102316045},{"$f":"(K54^2*Dane!$C$4^2+(1-K54)^2*Dane!$D$4^2+2*K54*(1-K54)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.10976461024458899}]
[null,48,{"$f":"40%+Dane!$I57","v":0.30789263248443605},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I57/2,5%-Dane!$I57/2),5%+Dane!J57)","v":3.9463162422180148E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C55+Dane!$R$11*D55,NA())","v":0.1832746428251267},null,null,null,5.4949998855590709E-3,-7.4039936065673885E-3,0.9,{"$f":"IF($R$13,K55*Dane!$C$3+(1-K55)*Dane!$D$3,NA())","v":0.35477547443830043},{"$f":"(K55^2*Dane!$C$4^2+(1-K55)^2*Dane!$D$4^2+2*K55*(1-K55)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.11093231886421229}]
[null,49,{"$f":"40%+Dane!$I58","v":0.29753806591033938},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I58/2,5%-Dane!$I58/2),5%+Dane!J58)","v":-1.2309670448303264E-3},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C56+Dane!$R$11*D56,NA())","v":0.1750427623987198},null,null,null,-5.8610939979553231E-2,-1.9033169746398931E-2,0.92,{"$f":"IF($R$13,K56*Dane!$C$3+(1-K56)*Dane!$D$3,NA())","v":0.36166784785344047},{"$f":"(K56^2*Dane!$C$4^2+(1-K56)^2*Dane!$D$4^2+2*K56*(1-K56)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.11210002748383557}]
[null,50,{"$f":"40%+Dane!$I59","v":0.22436649799346925},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I59/2,5%-Dane!$I59/2),5%+Dane!J59)","v":-3.7816751003265384E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C57+Dane!$R$11*D57,NA())","v":0.11687136590480808},null,null,null,-9.2107367515563976E-2,-8.8881301879882815E-2,0.94,{"$f":"IF($R$13,K57*Dane!$C$3+(1-K57)*Dane!$D$3,NA())","v":0.3685602212685804},{"$f":"(K57^2*Dane!$C$4^2+(1-K57)^2*Dane!$D$4^2+2*K57*(1-K57)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.11326773610345885}]
[null,51,{"$f":"40%+Dane!$I60","v":0.34599816799163818},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I60/2,5%-Dane!$I60/2),5%+Dane!J60)","v":2.299908399581909E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C58+Dane!$R$11*D58,NA())","v":0.21356854355335239},null,null,null,-0.10246193408966066,9.5815587043762196E-2,0.96,{"$f":"IF($R$13,K58*Dane!$C$3+(1-K58)*Dane!$D$3,NA())","v":0.37545259468372044},{"$f":"(K58^2*Dane!$C$4^2+(1-K58)^2*Dane!$D$4^2+2*K58*(1-K58)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.11443544472308215}]
[null,52,{"$f":"40%+Dane!$I61","v":0.26226522922515871},{"$f":"IF(Dane!$O$11<>2,IF(Dane!$O$11=1,5%+Dane!$I61/2,5%-Dane!$I61/2),5%+Dane!J61)","v":-1.8867385387420652E-2},{"$f":"IF(Dane!$R$13,Dane!$Q$11*C59+Dane!$R$11*D59,NA())","v":0.14700085723400119},null,null,null,-0.17563350200653077,-2.1941709518432623E-2,0.98,{"$f":"IF($R$13,K59*Dane!$C$3+(1-K59)*Dane!$D$3,NA())","v":0.38234496809886043},{"$f":"(K59^2*Dane!$C$4^2+(1-K59)^2*Dane!$D$4^2+2*K59*(1-K59)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.11560315334270543}]
[null,null,null,null,null,null,null,null,-5.4001832008361825E-2,-2.0210504531860407E-3,1,{"$f":"IF($R$13,K60*Dane!$C$3+(1-K60)*Dane!$D$3,NA())","v":0.38923734151400047},{"$f":"(K60^2*Dane!$C$4^2+(1-K60)^2*Dane!$D$4^2+2*K60*(1-K60)*Dane!$C$4*Dane!$D$4*Dane!$C$5)^0.5","v":0.11677086196232872}]
[null,null,null,null,null,null,null,null,-0.13773477077484131,-5.1081657409668023E-3]