Value Metadata

Hi

How can I check (using VBA) if a cell has some metadata associated (as 
described here: http://msdn.microsoft.com/en-us/library/dd953161.aspx).
I ask because I have an xlsx file with data that when opened in Excel 2007 
shows values only. But when I save the same file in xls format and open it 
in Excel 2003 it displays value in the cell but in formula box Excel shows 
_xlfn.COMPOUNDVALUE(20) for instance.

Thanks
IgorM 

0
IgorM
2/23/2010 8:02:19 PM
excel.programming 6508 articles. 2 followers. Follow

11 Replies
3639 Views

Similar Articles

[PageSpeed] 31

Curious!

"2.2.4 Metadata
Metadata is additional data associated with a particular cell or its 
content. Metadata is recorded in BIFF8 for future extensibility purpose 
only."

I haven't come across this but I assume the way to check in VBA is by 
examining the formula you can see in the input bar. I can't test but try 
this -

Function HasMetadata(rCell As Range) As Boolean
    With rCell
        If .HasFormula Then
'    case sensitive
            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
        End If
    End With
End Function

I'd be interested to see the relevant 2007 XML

Regards,
Peter T


"IgorM" <igorm@live.com> wrote in message 
news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
> Hi
>
> How can I check (using VBA) if a cell has some metadata associated (as 
> described here: http://msdn.microsoft.com/en-us/library/dd953161.aspx).
> I ask because I have an xlsx file with data that when opened in Excel 2007 
> shows values only. But when I save the same file in xls format and open it 
> in Excel 2003 it displays value in the cell but in formula box Excel shows 
> _xlfn.COMPOUNDVALUE(20) for instance.
>
> Thanks
> IgorM 


0
Peter
2/23/2010 9:34:36 PM
The issue with the given code is that in Excel 2007 (where I want to examine 
the cell for metadata) there is no cell formula - just value.
The formula is only visible under Excel prior to 2007. I thought there is 
some extra cell parameter that can be checked if the cell has some metadata.

The xml for the file for cells with the metadata is:

  </c>
- <c r="F16" s="190" vm="20">
  <v>12842.655189999999</v>
  </c>

So there is an extra vm parameter for these cells.

Kind regards
IgorM

"Peter T" <peter_t@discussions> wrote in message 
news:O0tF8$MtKHA.5612@TK2MSFTNGP05.phx.gbl...
> Curious!
>
> "2.2.4 Metadata
> Metadata is additional data associated with a particular cell or its 
> content. Metadata is recorded in BIFF8 for future extensibility purpose 
> only."
>
> I haven't come across this but I assume the way to check in VBA is by 
> examining the formula you can see in the input bar. I can't test but try 
> this -
>
> Function HasMetadata(rCell As Range) As Boolean
>    With rCell
>        If .HasFormula Then
> '    case sensitive
>            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
>        End If
>    End With
> End Function
>
> I'd be interested to see the relevant 2007 XML
>
> Regards,
> Peter T
>
>
> "IgorM" <igorm@live.com> wrote in message 
> news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
>> Hi
>>
>> How can I check (using VBA) if a cell has some metadata associated (as 
>> described here: http://msdn.microsoft.com/en-us/library/dd953161.aspx).
>> I ask because I have an xlsx file with data that when opened in Excel 
>> 2007 shows values only. But when I save the same file in xls format and 
>> open it in Excel 2003 it displays value in the cell but in formula box 
>> Excel shows _xlfn.COMPOUNDVALUE(20) for instance.
>>
>> Thanks
>> IgorM
>
> 
0
IgorM
2/23/2010 10:28:11 PM
I don't know if you can!  It appears that 2007 is using features that
2003 doesn't recognize.  2007 should remove these features when saving
as a 2003 workbook but isn't removing these features.  some metadata
2003 will recognize and some it won't.  I would make sure I have the
latest updtes to 2007 since this may be a bug that has been fixed.

I just checked on teh web and found this site

http://office.microsoft.com/en-us/excel/HA100778231033.aspx

It says there is a compatibility checker built into 2007.

the is a VBA instruction to automatically turn on the compatibility
checker.  Maybe you have it turned off

BookVar.CheckCompatibility = False


-- 
joel
------------------------------------------------------------------------
joel's Profile: 229
View this thread: http://www.thecodecage.com/forumz/showthread.php?t=181927

[url=&quot;http://www.thecodecage.com&quot;]Microsoft Office Help[/url]

0
joel
2/23/2010 10:44:31 PM
Thanks for response.
I'm aware of the compatibility checker. The problem is that these cell have 
none of the properties that could cause problem in Excel versions prior 2007 
according to the compatibility checker.
These values were copied and pastes as values only from a different 
workbook. Some of the source cells had cube values but some other were plain 
sums of cells (including cells that use cube formulas). Despite copying and 
pasting as values only majority of the cells were copied just fine but some 
(still can't figure out any differences between those copied correctly and 
incorrectly) were copied, as what seems in Excel 2007, values only but there 
must be some metadata in these cells that is not recognizable in Excel 
versions prior 2007. Compatibility checker doesn't see any issues in these 
cells.


U�ytkownik "joel" <joel.46uznn@thecodecage.com> napisa� w wiadomo�ci grup 
dyskusyjnych:joel.46uznn@thecodecage.com...
>
> I don't know if you can!  It appears that 2007 is using features that
> 2003 doesn't recognize.  2007 should remove these features when saving
> as a 2003 workbook but isn't removing these features.  some metadata
> 2003 will recognize and some it won't.  I would make sure I have the
> latest updtes to 2007 since this may be a bug that has been fixed.
>
> I just checked on teh web and found this site
>
> http://office.microsoft.com/en-us/excel/HA100778231033.aspx
>
> It says there is a compatibility checker built into 2007.
>
> the is a VBA instruction to automatically turn on the compatibility
> checker.  Maybe you have it turned off
>
> BookVar.CheckCompatibility = False
>
>
> -- 
> joel
> ------------------------------------------------------------------------
> joel's Profile: 229
> View this thread: 
> http://www.thecodecage.com/forumz/showthread.php?t=181927
>
> [url=&quot;http://www.thecodecage.com&quot;]Microsoft Office Help[/url]
> 
0
IgorM
2/24/2010 6:44:18 AM
I misunderstood, I thought you were looking for metadata in Excel 2003.

I tried to create a file with metadata in a cell as per your sample. After 
editing the xml in Notepad and recreating the xlsx it wouldn't open in 2007, 
at least not until after allowing Excel to repair it, then the edited 
changes were removed.

Maybe the xml needs a bit more. Could you post the entire xml of a sheet 
with just one cell (say F16), eg like this but with the metadata

  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
- <worksheet 
xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
  <dimension ref="F16" />
- <sheetViews>
- <sheetView tabSelected="1" workbookViewId="0">
  <selection activeCell="F16" sqref="F16" />
  </sheetView>
  </sheetViews>
  <sheetFormatPr defaultRowHeight="15" />
- <sheetData>
- <row r="16" spans="6:6">
- <c r="F16">
  <v>12842.655189999899</v>
  </c>
  </row>
  </sheetData>
  <pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" 
footer="0.3" />
  </worksheet>

(this is pasted after opening in IE, don't worry about the extraneous 
dashes, I'll remove those)
First I changed
<c r="F16">
to
<c r="F16"  s="190" vm="20">
then to
<c r="F16" vm="20">

both got 'repaired'

The other question of course is how did that metadata get in there in the 
first place!

Regards,
Peter T


"IgorM" <igorm@live.com> wrote in message 
news:%23kZcAeNtKHA.1608@TK2MSFTNGP05.phx.gbl...
> The issue with the given code is that in Excel 2007 (where I want to 
> examine the cell for metadata) there is no cell formula - just value.
> The formula is only visible under Excel prior to 2007. I thought there is 
> some extra cell parameter that can be checked if the cell has some 
> metadata.
>
> The xml for the file for cells with the metadata is:
>
>  </c>
> - <c r="F16" s="190" vm="20">
>  <v>12842.655189999999</v>
>  </c>
>
> So there is an extra vm parameter for these cells.
>
> Kind regards
> IgorM
>
> "Peter T" <peter_t@discussions> wrote in message 
> news:O0tF8$MtKHA.5612@TK2MSFTNGP05.phx.gbl...
>> Curious!
>>
>> "2.2.4 Metadata
>> Metadata is additional data associated with a particular cell or its 
>> content. Metadata is recorded in BIFF8 for future extensibility purpose 
>> only."
>>
>> I haven't come across this but I assume the way to check in VBA is by 
>> examining the formula you can see in the input bar. I can't test but try 
>> this -
>>
>> Function HasMetadata(rCell As Range) As Boolean
>>    With rCell
>>        If .HasFormula Then
>> '    case sensitive
>>            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
>>        End If
>>    End With
>> End Function
>>
>> I'd be interested to see the relevant 2007 XML
>>
>> Regards,
>> Peter T
>>
>>
>> "IgorM" <igorm@live.com> wrote in message 
>> news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
>>> Hi
>>>
>>> How can I check (using VBA) if a cell has some metadata associated (as 
>>> described here: http://msdn.microsoft.com/en-us/library/dd953161.aspx).
>>> I ask because I have an xlsx file with data that when opened in Excel 
>>> 2007 shows values only. But when I save the same file in xls format and 
>>> open it in Excel 2003 it displays value in the cell but in formula box 
>>> Excel shows _xlfn.COMPOUNDVALUE(20) for instance.
>>>
>>> Thanks
>>> IgorM
>>
>> 


0
Peter
2/24/2010 9:53:03 AM
Just to make it clear. All I want to do is to check in Excel 2007 if a
certain cells contains metadata - in xlsx file.
I do not normally have access to older version of Excel and it is only in
versions prior 2007 that some cells show '_xln.compoundvalue' in formula
instead of value.

Cells that show this function are (headings of the table below
are:WorksheetName, WorksheetCodeName, Cell.Address, Cell.Formula,
Cell.Value):
Irrigation Arkusz40 $S$53 =_xlfn.COMPOUNDVALUE(94) 0,57
Irrigation Arkusz40 $S$61 =_xlfn.COMPOUNDVALUE(95) 19,6873111111111
Irrigation Arkusz40 $S$62 =_xlfn.COMPOUNDVALUE(96) 61,8690111111111
Irrigation Arkusz40 $S$70 =_xlfn.COMPOUNDVALUE(97) 30,9298888888889
Irrigation Arkusz40 $S$72 =_xlfn.COMPOUNDVALUE(98) 0,2944
Irrigation Arkusz40 $S$82 =_xlfn.COMPOUNDVALUE(99) 14,9157
Irrigation Arkusz40 $S$84 =_xlfn.COMPOUNDVALUE(99) 2,833983
Irrigation Arkusz40 $S$107 =_xlfn.COMPOUNDVALUE(100) 164,52998
Irrigation Arkusz40 $S$108 =_xlfn.COMPOUNDVALUE(100) 164,52998

I  will split the XML into two posts.

U�ytkownik "Peter T" <peter_t@discussions> napisa� w wiadomo�ci grup 
dyskusyjnych:#QB8mcTtKHA.4568@TK2MSFTNGP05.phx.gbl...
> I misunderstood, I thought you were looking for metadata in Excel 2003.
>
> I tried to create a file with metadata in a cell as per your sample. After 
> editing the xml in Notepad and recreating the xlsx it wouldn't open in 
> 2007, at least not until after allowing Excel to repair it, then the 
> edited changes were removed.
>
> Maybe the xml needs a bit more. Could you post the entire xml of a sheet 
> with just one cell (say F16), eg like this but with the metadata
>
>  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
> - <worksheet 
> xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
> xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
>  <dimension ref="F16" />
> - <sheetViews>
> - <sheetView tabSelected="1" workbookViewId="0">
>  <selection activeCell="F16" sqref="F16" />
>  </sheetView>
>  </sheetViews>
>  <sheetFormatPr defaultRowHeight="15" />
> - <sheetData>
> - <row r="16" spans="6:6">
> - <c r="F16">
>  <v>12842.655189999899</v>
>  </c>
>  </row>
>  </sheetData>
>  <pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" 
> footer="0.3" />
>  </worksheet>
>
> (this is pasted after opening in IE, don't worry about the extraneous 
> dashes, I'll remove those)
> First I changed
> <c r="F16">
> to
> <c r="F16"  s="190" vm="20">
> then to
> <c r="F16" vm="20">
>
> both got 'repaired'
>
> The other question of course is how did that metadata get in there in the 
> first place!
>
> Regards,
> Peter T
>
>
> "IgorM" <igorm@live.com> wrote in message 
> news:%23kZcAeNtKHA.1608@TK2MSFTNGP05.phx.gbl...
>> The issue with the given code is that in Excel 2007 (where I want to 
>> examine the cell for metadata) there is no cell formula - just value.
>> The formula is only visible under Excel prior to 2007. I thought there is 
>> some extra cell parameter that can be checked if the cell has some 
>> metadata.
>>
>> The xml for the file for cells with the metadata is:
>>
>>  </c>
>> - <c r="F16" s="190" vm="20">
>>  <v>12842.655189999999</v>
>>  </c>
>>
>> So there is an extra vm parameter for these cells.
>>
>> Kind regards
>> IgorM
>>
>> "Peter T" <peter_t@discussions> wrote in message 
>> news:O0tF8$MtKHA.5612@TK2MSFTNGP05.phx.gbl...
>>> Curious!
>>>
>>> "2.2.4 Metadata
>>> Metadata is additional data associated with a particular cell or its 
>>> content. Metadata is recorded in BIFF8 for future extensibility purpose 
>>> only."
>>>
>>> I haven't come across this but I assume the way to check in VBA is by 
>>> examining the formula you can see in the input bar. I can't test but try 
>>> this -
>>>
>>> Function HasMetadata(rCell As Range) As Boolean
>>>    With rCell
>>>        If .HasFormula Then
>>> '    case sensitive
>>>            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
>>>        End If
>>>    End With
>>> End Function
>>>
>>> I'd be interested to see the relevant 2007 XML
>>>
>>> Regards,
>>> Peter T
>>>
>>>
>>> "IgorM" <igorm@live.com> wrote in message 
>>> news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
>>>> Hi
>>>>
>>>> How can I check (using VBA) if a cell has some metadata associated (as 
>>>> described here: http://msdn.microsoft.com/en-us/library/dd953161.aspx).
>>>> I ask because I have an xlsx file with data that when opened in Excel 
>>>> 2007 shows values only. But when I save the same file in xls format and 
>>>> open it in Excel 2003 it displays value in the cell but in formula box 
>>>> Excel shows _xlfn.COMPOUNDVALUE(20) for instance.
>>>>
>>>> Thanks
>>>> IgorM
>>>
>>>
>
> 
0
IgorM
2/25/2010 9:56:02 AM
<c r="B63" s="21" t="s"><v>1199</v></c><c r="C63"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C63)</f><v>0</v></c><c r="D63"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D63)</f><v>1.6666666666666667</v></c><c r="E63" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E63)</f><v>1.6666666666666667</v></c><c r="F63"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F63)</f><v>1.6666666666666667</v></c><c r="G63" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G63)</f><v>1.6666666666666667</v></c><c r="H63"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H63)</f><v>1.6666666666666667</v></c><c r="I63" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I63)</f><v>1.6666666666666667</v></c><c r="J63"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J63)</f><v>1.6666666666666667</v></c><c r="K63" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K63)</f><v>1.6666666666666667</v></c><c r="L63"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L63)</f><v>1.6666666666666667</v></c><c r="M63" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M63)</f><v>1.6666666666666667</v></c><c r="N63"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N63)</f><v>1.6666666666666667</v></c><c r="O63" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O63)</f><v>1.6666666666666667</v></c><c r="P63"
s="79"><f t="shared" si="5"/><v>20</v></c><c r="Q63" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R63"><v>45</v></c><c r="S63"
s="957"><v>51.2</v></c><c r="T63" s="940"><f t="shared"
si="3"/><v>-31.200000000000003</v></c><c r="V63" s="79"><v>45</v></c><c
r="W63" s="34"><v>107.77916999999999</v></c></row><row r="64" spans="1:23"
s="20" customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A64"
s="16" t="s"><v>875</v></c><c r="B64" s="16" t="s"><v>876</v></c><c r="C64"
s="17"><f t="shared" ref="C64:O64" si="14">SUM(C65:C68)</f><v>0</v></c><c
r="D64" s="18"><f t="shared" si="14"/><v>27.866666666666664</v></c><c
r="E64" s="19"><f t="shared" si="14"/><v>27.866666666666664</v></c><c
r="F64" s="19"><f t="shared" si="14"/><v>27.866666666666664</v></c><c
r="G64" s="19"><f t="shared" si="14"/><v>22.866666666666664</v></c><c
r="H64" s="19"><f t="shared" si="14"/><v>23.166666666666668</v></c><c
r="I64" s="19"><f t="shared" si="14"/><v>22.366666666666664</v></c><c
r="J64" s="19"><f t="shared" si="14"/><v>20.366666666666664</v></c><c
r="K64" s="19"><f t="shared" si="14"/><v>20.366666666666664</v></c><c
r="L64" s="19"><f t="shared" si="14"/><v>20.366666666666664</v></c><c
r="M64" s="19"><f t="shared" si="14"/><v>21.366666666666664</v></c><c
r="N64" s="19"><f t="shared" si="14"/><v>22.866666666666664</v></c><c
r="O64" s="491"><f t="shared" si="14"/><v>23.866666666666664</v></c><c
r="P64" s="17"><f t="shared" si="5"/><v>281.20000000000005</v></c><c r="Q64"
s="37" t="str"><f t="shared" si="6"/><v/></c><c
r="R64"><v>343.90999999999991</v></c><c r="S64"
s="17"><v>363.17424999999997</v></c><c r="T64" s="37"><f t="shared"
si="3"/><v>-81.974249999999927</v></c><c r="U64"/><c r="V64"
s="17"><v>343.90999999999991</v></c><c r="W64"
s="37"><v>432.5806</v></c></row><row r="65" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A65" s="21"
t="s"><v>1272</v></c><c r="B65" s="21" t="s"><v>1200</v></c><c r="C65"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C65)</f><v>0</v></c><c r="D65"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D65)</f><v>24.533333333333331</v></c><c r="E65" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E65)</f><v>24.533333333333331</v></c><c r="F65"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F65)</f><v>24.533333333333331</v></c><c r="G65" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G65)</f><v>22.033333333333331</v></c><c r="H65"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H65)</f><v>22.333333333333336</v></c><c r="I65" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I65)</f><v>21.533333333333331</v></c><c r="J65"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J65)</f><v>19.533333333333331</v></c><c r="K65" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K65)</f><v>19.533333333333331</v></c><c r="L65"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L65)</f><v>19.533333333333331</v></c><c r="M65" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M65)</f><v>20.533333333333331</v></c><c r="N65"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N65)</f><v>19.533333333333331</v></c><c r="O65" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O65)</f><v>20.533333333333331</v></c><c r="P65"
s="79"><f t="shared" si="5"/><v>258.7</v></c><c r="Q65" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R65"><v>300</v></c><c r="S65"
s="957"><v>314.39999999999998</v></c><c r="T65" s="34"><f t="shared"
si="3"/><v>-55.699999999999989</v></c><c r="V65" s="79"><v>300</v></c><c
r="W65" s="34"><v>382.89882</v></c></row><row r="66" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A66" s="21"
t="s"><v>1273</v></c><c r="B66" s="21" t="s"><v>1201</v></c><c r="C66"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C66)</f><v>0</v></c><c r="D66"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D66)</f><v>0</v></c><c r="E66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E66)</f><v>0</v></c><c r="F66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F66)</f><v>0</v></c><c r="G66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G66)</f><v>0</v></c><c r="H66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H66)</f><v>0</v></c><c r="I66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I66)</f><v>0</v></c><c r="J66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J66)</f><v>0</v></c><c r="K66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K66)</f><v>0</v></c><c r="L66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L66)</f><v>0</v></c><c r="M66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M66)</f><v>0</v></c><c r="N66"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N66)</f><v>0</v></c><c r="O66"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O66)</f><v>0</v></c><c r="P66"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q66" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R66"><v>9.9599999999999991</v></c><c
r="S66" s="957"><v>0</v></c><c r="T66" s="34"><f t="shared"
si="3"/><v>0</v></c><c r="V66" s="79"><v>9.9599999999999991</v></c><c
r="W66" s="34"><v>0</v></c></row><row r="67" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A67" s="21"
t="s"><v>1274</v></c><c r="B67" s="21" t="s"><v>1202</v></c><c r="C67"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C67)</f><v>0</v></c><c r="D67"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D67)</f><v>0</v></c><c r="E67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E67)</f><v>0</v></c><c r="F67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F67)</f><v>0</v></c><c r="G67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G67)</f><v>0</v></c><c r="H67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H67)</f><v>0</v></c><c r="I67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I67)</f><v>0</v></c><c r="J67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J67)</f><v>0</v></c><c r="K67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K67)</f><v>0</v></c><c r="L67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L67)</f><v>0</v></c><c r="M67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M67)</f><v>0</v></c><c r="N67"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N67)</f><v>0</v></c><c r="O67"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O67)</f><v>0</v></c><c r="P67"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q67" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R67"><v>0</v></c><c r="S67"
s="79"><v>14.574249999999999</v></c><c r="T67" s="34"><f t="shared"
si="3"/><v>-14.574249999999999</v></c><c r="V67" s="79"><v>0</v></c><c
r="W67" s="34"><v>29.680999999999997</v></c></row><row r="68" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A68" s="21"
t="s"><v>1275</v></c><c r="B68" s="21" t="s"><v>1203</v></c><c r="C68"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C68)</f><v>0</v></c><c r="D68"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D68)</f><v>3.3333333333333335</v></c><c r="E68" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E68)</f><v>3.3333333333333335</v></c><c r="F68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F68)</f><v>3.3333333333333335</v></c><c r="G68" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G68)</f><v>0.83333333333333337</v></c><c r="H68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H68)</f><v>0.83333333333333337</v></c><c r="I68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I68)</f><v>0.83333333333333337</v></c><c r="J68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J68)</f><v>0.83333333333333337</v></c><c r="K68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K68)</f><v>0.83333333333333337</v></c><c r="L68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L68)</f><v>0.83333333333333337</v></c><c r="M68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M68)</f><v>0.83333333333333337</v></c><c r="N68"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N68)</f><v>3.3333333333333335</v></c><c r="O68" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O68)</f><v>3.3333333333333335</v></c><c r="P68"
s="79"><f t="shared" si="5"/><v>22.500000000000004</v></c><c r="Q68" s="34"
t="str"><f t="shared" si="6"/><v/></c><c
r="R68"><v>33.950000000000003</v></c><c r="S68"
s="957"><v>34.200000000000003</v></c><c r="T68" s="34"><f t="shared"
si="3"/><v>-11.7</v></c><c r="V68" s="79"><v>33.950000000000003</v></c><c
r="W68" s="34"><v>20.000779999999999</v></c></row><row r="69" spans="1:23"
s="20" customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A69"
s="16" t="s"><v>891</v></c><c r="B69" s="16" t="s"><v>892</v></c><c r="C69"
s="17"><f t="shared" ref="C69:O69" si="15">SUM(C70:C72)</f><v>0</v></c><c
r="D69" s="18"><f t="shared" si="15"/><v>2.916666666666667</v></c><c r="E69"
s="19"><f t="shared" si="15"/><v>2.916666666666667</v></c><c r="F69"
s="19"><f t="shared" si="15"/><v>2.916666666666667</v></c><c r="G69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="H69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="I69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="J69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="K69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="L69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="M69"
s="19"><f t="shared" si="15"/><v>3.2023809523809526</v></c><c r="N69"
s="19"><f t="shared" si="15"/><v>2.916666666666667</v></c><c r="O69"
s="491"><f t="shared" si="15"/><v>2.916666666666667</v></c><c r="P69"
s="17"><f t="shared" si="5"/><v>37</v></c><c r="Q69" s="37" t="str"><f
t="shared" si="6"/><v/></c><c r="R69"><v>31.839999999999996</v></c><c
r="S69" s="17"><v>38.1</v></c><c r="T69" s="37"><f t="shared"
si="3"/><v>-1.1000000000000014</v></c><c r="U69"/><c r="V69"
s="17"><v>31.839999999999996</v></c><c r="W69"
s="37"><v>41.533089999999994</v></c></row><row r="70" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A70" s="21"
t="s"><v>1276</v></c><c r="B70" s="21" t="s"><v>1204</v></c><c r="C70"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C70)</f><v>0</v></c><c r="D70"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D70)</f><v>1.5</v></c><c r="E70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E70)</f><v>1.5</v></c><c r="F70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F70)</f><v>1.5</v></c><c r="G70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G70)</f><v>1.5</v></c><c r="H70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H70)</f><v>1.5</v></c><c r="I70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I70)</f><v>1.5</v></c><c r="J70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J70)</f><v>1.5</v></c><c r="K70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K70)</f><v>1.5</v></c><c r="L70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L70)</f><v>1.5</v></c><c r="M70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M70)</f><v>1.5</v></c><c r="N70"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N70)</f><v>1.5</v></c><c r="O70"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O70)</f><v>1.5</v></c><c r="P70"
s="79"><f t="shared" si="5"/><v>18</v></c><c r="Q70" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R70"><v>7.2799999999999985</v></c><c
r="S70" s="79"><v>15</v></c><c r="T70" s="34"><f t="shared"
si="3"/><v>3</v></c><c r="V70" s="79"><v>7.2799999999999985</v></c><c
r="W70" s="34"><v>15.313980000000001</v></c></row><row r="71" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A71" s="21"
t="s"><v>1277</v></c><c r="B71" s="21" t="s"><v>1205</v></c><c r="C71"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C71)</f><v>0</v></c><c r="D71"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D71)</f><v>1.3333333333333335</v></c><c r="E71" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E71)</f><v>1.3333333333333335</v></c><c r="F71"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F71)</f><v>1.3333333333333335</v></c><c r="G71" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G71)</f><v>1.3333333333333335</v></c><c r="H71"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H71)</f><v>1.3333333333333335</v></c><c r="I71" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I71)</f><v>1.3333333333333335</v></c><c r="J71"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J71)</f><v>1.3333333333333335</v></c><c r="K71" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K71)</f><v>1.3333333333333335</v></c><c r="L71"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L71)</f><v>1.3333333333333335</v></c><c r="M71" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M71)</f><v>1.3333333333333335</v></c><c r="N71"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N71)</f><v>1.3333333333333335</v></c><c r="O71" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O71)</f><v>1.3333333333333335</v></c><c r="P71"
s="79"><f t="shared" si="5"/><v>16.000000000000004</v></c><c r="Q71" s="34"
t="str"><f t="shared" si="6"/><v/></c><c r="R71"><v>21.06</v></c><c r="S71"
s="957"><v>21.1</v></c><c r="T71" s="34"><f t="shared"
si="3"/><v>-5.0999999999999979</v></c><c r="V71" s="79"><v>21.06</v></c><c
r="W71" s="34"><v>24.815169999999998</v></c></row><row r="72" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A72" s="21"
t="s"><v>1278</v></c><c r="B72" s="21" t="s"><v>1206</v></c><c r="C72"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C72)</f><v>0</v></c><c r="D72"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D72)</f><v>8.3333333333333329E-2</v></c><c r="E72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E72)</f><v>8.3333333333333329E-2</v></c><c r="F72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F72)</f><v>8.3333333333333329E-2</v></c><c r="G72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G72)</f><v>0.36904761904761901</v></c><c r="H72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H72)</f><v>0.36904761904761901</v></c><c r="I72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I72)</f><v>0.36904761904761901</v></c><c r="J72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J72)</f><v>0.36904761904761901</v></c><c r="K72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K72)</f><v>0.36904761904761901</v></c><c r="L72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L72)</f><v>0.36904761904761901</v></c><c r="M72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M72)</f><v>0.36904761904761901</v></c><c r="N72"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N72)</f><v>8.3333333333333329E-2</v></c><c r="O72"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O72)</f><v>8.3333333333333329E-2</v></c><c r="P72" s="79"><f
t="shared" si="5"/><v>3.0000000000000004</v></c><c r="Q72" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R72"><v>3.5</v></c><c r="S72"
s="957"><v>2</v></c><c r="T72" s="940"><f t="shared"
si="3"/><v>1.0000000000000004</v></c><c r="V72" s="79"><v>3.5</v></c><c
r="W72" s="34"><v>1.40394</v></c></row><row r="73" spans="1:23" s="20"
customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A73" s="16"
t="s"><v>870</v></c><c r="B73" s="16" t="s"><v>899</v></c><c r="C73"
s="17"><f t="shared" ref="C73:O73" si="16">SUM(C74:C80)</f><v>0</v></c><c
r="D73" s="18"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="E73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="F73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="G73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="H73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="I73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="J73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="K73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="L73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="M73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="N73" s="19"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="O73" s="491"><f t="shared" si="16"/><v>61.716666666666669</v></c><c
r="P73" s="17"><f t="shared" si="5"/><v>740.60000000000025</v></c><c r="Q73"
s="37" t="str"><f t="shared" si="6"/><v/></c><c
r="R73"><v>681.67200000000003</v></c><c r="S73"
s="17"><v>554.18850999999995</v></c><c r="T73" s="37"><f t="shared"
si="3"/><v>186.4114900000003</v></c><c r="U73"/><c r="V73"
s="17"><v>681.67200000000003</v></c><c r="W73"
s="37"><v>692.95278000000008</v></c></row><row r="74" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A74" s="21"
t="s"><v>1279</v></c><c r="B74" s="21" t="s"><v>1207</v></c><c r="C74"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C74)</f><v>0</v></c><c r="D74"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D74)</f><v>1.25</v></c><c
r="E74" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E74)</f><v>1.25</v></c><c r="F74" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F74)</f><v>1.25</v></c><c r="G74"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G74)</f><v>1.25</v></c><c
r="H74" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H74)</f><v>1.25</v></c><c r="I74" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I74)</f><v>1.25</v></c><c r="J74"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J74)</f><v>1.25</v></c><c
r="K74" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K74)</f><v>1.25</v></c><c r="L74" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L74)</f><v>1.25</v></c><c r="M74"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M74)</f><v>1.25</v></c><c
r="N74" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N74)</f><v>1.25</v></c><c r="O74" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O74)</f><v>1.25</v></c><c r="P74" s="79"><f t="shared"
si="5"/><v>15</v></c><c r="Q74" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R74"><v>24</v></c><c r="S74"
s="957"><v>14.28851</v></c><c r="T74" s="940"><f t="shared"
si="3"/><v>0.71148999999999951</v></c><c r="V74" s="79"><v>24</v></c><c
r="W74" s="34"><v>15.385580000000001</v></c></row><row r="75" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A75" s="21"
t="s"><v>1280</v></c><c r="B75" s="21" t="s"><v>1208</v></c><c r="C75"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C75)</f><v>0</v></c><c r="D75"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D75)</f><v>0</v></c><c r="E75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E75)</f><v>0</v></c><c r="F75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F75)</f><v>0</v></c><c r="G75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G75)</f><v>0</v></c><c r="H75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H75)</f><v>0</v></c><c r="I75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I75)</f><v>0</v></c><c r="J75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J75)</f><v>0</v></c><c r="K75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K75)</f><v>0</v></c><c r="L75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L75)</f><v>0</v></c><c r="M75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M75)</f><v>0</v></c><c r="N75"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N75)</f><v>0</v></c><c r="O75"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O75)</f><v>0</v></c><c r="P75"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q75" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R75"><v>0</v></c><c r="S75"
s="957"><v>0</v></c><c r="T75" s="34"><f t="shared" si="3"/><v>0</v></c><c
r="V75" s="79"><v>0</v></c><c r="W75" s="34"><v>0</v></c></row><row r="76"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A76" s="21" t="s"><v>1281</v></c><c r="B76" s="21"
t="s"><v>1209</v></c><c r="C76" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C76)</f><v>0</v></c><c r="D76" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D76)</f><v>0</v></c><c r="E76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E76)</f><v>0</v></c><c r="F76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F76)</f><v>0</v></c><c r="G76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G76)</f><v>0</v></c><c r="H76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H76)</f><v>0</v></c><c r="I76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I76)</f><v>0</v></c><c r="J76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J76)</f><v>0</v></c><c r="K76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K76)</f><v>0</v></c><c r="L76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L76)</f><v>0</v></c><c r="M76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M76)</f><v>0</v></c><c r="N76" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N76)</f><v>0</v></c><c r="O76" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O76)</f><v>0</v></c><c r="P76" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q76" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R76"><v>0</v></c><c r="S76" s="79"><v>0</v></c><c
r="T76" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V76"
s="79"><v>0</v></c><c r="W76" s="34"><v>0</v></c></row><row r="77"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A77" s="21" t="s"><v>1282</v></c><c r="B77" s="21"
t="s"><v>1210</v></c><c r="C77" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C77)</f><v>0</v></c><c r="D77" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D77)</f><v>26.333333333333336</v></c><c r="E77" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E77)</f><v>26.333333333333336</v></c><c r="F77"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F77)</f><v>26.333333333333336</v></c><c r="G77" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G77)</f><v>26.333333333333336</v></c><c r="H77"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H77)</f><v>26.333333333333336</v></c><c r="I77" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I77)</f><v>26.333333333333336</v></c><c r="J77"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J77)</f><v>26.333333333333336</v></c><c r="K77" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K77)</f><v>26.333333333333336</v></c><c r="L77"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L77)</f><v>26.333333333333336</v></c><c r="M77" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M77)</f><v>26.333333333333336</v></c><c r="N77"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N77)</f><v>26.333333333333336</v></c><c r="O77" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O77)</f><v>26.333333333333336</v></c><c r="P77"
s="79"><f t="shared" si="5"/><v>316</v></c><c r="Q77" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R77"><v>222</v></c><c r="S77"
s="957"><v>222</v></c><c r="T77" s="940"><f t="shared"
si="3"/><v>94</v></c><c r="V77" s="79"><v>222</v></c><c r="W77"
s="34"><v>240.29079999999999</v></c></row><row r="78" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A78" s="21"
t="s"><v>1283</v></c><c r="B78" s="21" t="s"><v>1211</v></c><c r="C78"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C78)</f><v>0</v></c><c r="D78"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D78)</f><v>0.16666666666666666</v></c><c r="E78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E78)</f><v>0.16666666666666666</v></c><c r="F78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F78)</f><v>0.16666666666666666</v></c><c r="G78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G78)</f><v>0.16666666666666666</v></c><c r="H78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H78)</f><v>0.16666666666666666</v></c><c r="I78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I78)</f><v>0.16666666666666666</v></c><c r="J78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J78)</f><v>0.16666666666666666</v></c><c r="K78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K78)</f><v>0.16666666666666666</v></c><c r="L78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L78)</f><v>0.16666666666666666</v></c><c r="M78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M78)</f><v>0.16666666666666666</v></c><c r="N78"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N78)</f><v>0.16666666666666666</v></c><c r="O78"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O78)</f><v>0.16666666666666666</v></c><c r="P78" s="79"><f t="shared"
si="5"/><v>2</v></c><c r="Q78" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R78"><v>12</v></c><c r="S78" s="957"><v>2.4</v></c><c
r="T78" s="940"><f t="shared" si="3"/><v>-0.39999999999999991</v></c><c
r="V78" s="79"><v>12</v></c><c r="W78"
s="34"><v>3.6180799999999995</v></c></row><row r="79" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A79" s="21"
t="s"><v>1284</v></c><c r="B79" s="21" t="s"><v>1212</v></c><c r="C79"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C79)</f><v>0</v></c><c r="D79"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D79)</f><v>29.466666666666669</v></c><c r="E79" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E79)</f><v>29.466666666666669</v></c><c r="F79"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F79)</f><v>29.466666666666669</v></c><c r="G79" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G79)</f><v>29.466666666666669</v></c><c r="H79"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H79)</f><v>29.466666666666669</v></c><c r="I79" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I79)</f><v>29.466666666666669</v></c><c r="J79"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J79)</f><v>29.466666666666669</v></c><c r="K79" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K79)</f><v>29.466666666666669</v></c><c r="L79"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L79)</f><v>29.466666666666669</v></c><c r="M79" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M79)</f><v>29.466666666666669</v></c><c r="N79"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N79)</f><v>29.466666666666669</v></c><c r="O79" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O79)</f><v>29.466666666666669</v></c><c r="P79"
s="79"><f t="shared" si="5"/><v>353.60000000000014</v></c><c r="Q79" s="34"
t="str"><f t="shared" si="6"/><v/></c><c
r="R79"><v>366.07199999999989</v></c><c r="S79" s="79"><v>259.5</v></c><c
r="T79" s="34"><f t="shared" si="3"/><v>94.100000000000136</v></c><c r="V79"
s="79"><v>366.07199999999989</v></c><c r="W79"
s="34"><v>386.47172</v></c></row><row r="80" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A80" s="21"
t="s"><v>1285</v></c><c r="B80" s="21" t="s"><v>1213</v></c><c r="C80"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C80)</f><v>0</v></c><c r="D80"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D80)</f><v>4.5</v></c><c r="E80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E80)</f><v>4.5</v></c><c r="F80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F80)</f><v>4.5</v></c><c r="G80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G80)</f><v>4.5</v></c><c r="H80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H80)</f><v>4.5</v></c><c r="I80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I80)</f><v>4.5</v></c><c r="J80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J80)</f><v>4.5</v></c><c r="K80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K80)</f><v>4.5</v></c><c r="L80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L80)</f><v>4.5</v></c><c r="M80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M80)</f><v>4.5</v></c><c r="N80"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N80)</f><v>4.5</v></c><c r="O80"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O80)</f><v>4.5</v></c><c r="P80"
s="79"><f t="shared" si="5"/><v>54</v></c><c r="Q80" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R80"><v>57.599999999999987</v></c><c
r="S80" s="957"><v>56</v></c><c r="T80" s="34"><f t="shared"
si="3"/><v>-2</v></c><c r="V80" s="79"><v>57.599999999999987</v></c><c
r="W80" s="34"><v>47.186599999999999</v></c></row><row r="81" spans="1:23"
s="20" customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A81"
s="16" t="s"><v>917</v></c><c r="B81" s="16" t="s"><v>918</v></c><c r="C81"
s="17"><f t="shared" ref="C81:O81" si="17">SUM(C82:C85)</f><v>0</v></c><c
r="D81" s="18"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="E81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="F81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="G81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="H81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="I81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="J81" s="19"><f t="shared" si="17"/><v>35.451666666666661</v></c><c
r="K81" s="19"><f t="shared" si="17"/><v>35.451666666666661</v></c><c
r="L81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="M81" s="19"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="N81" s="19"><f t="shared" si="17"/><v>37.266666666666666</v></c><c
r="O81" s="491"><f t="shared" si="17"/><v>39.081666666666663</v></c><c
r="P81" s="17"><f t="shared" si="5"/><v>459.90499999999986</v></c><c r="Q81"
s="37" t="str"><f t="shared" si="6"/><v/></c><c
r="R81"><v>512.04000000000008</v></c><c r="S81"
s="17"><v>602.75009</v></c><c r="T81" s="37"><f t="shared"
si="3"/><v>-142.84509000000014</v></c><c r="U81"/><c r="V81"
s="17"><v>512.04000000000008</v></c><c r="W81"
s="37"><v>541.30402000000004</v></c></row><row r="82" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A82" s="21"
t="s"><v>1286</v></c><c r="B82" s="21" t="s"><v>1214</v></c><c r="C82"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C82)</f><v>0</v></c><c r="D82"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D82)</f><v>32.5</v></c><c
r="E82" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E82)</f><v>32.5</v></c><c r="F82" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F82)</f><v>32.5</v></c><c r="G82"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G82)</f><v>32.5</v></c><c
r="H82" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H82)</f><v>32.5</v></c><c r="I82" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I82)</f><v>32.5</v></c><c r="J82"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J82)</f><v>29.5</v></c><c
r="K82" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K82)</f><v>29.5</v></c><c r="L82" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L82)</f><v>32.5</v></c><c r="M82"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M82)</f><v>32.5</v></c><c
r="N82" s="502"><f>SUM('Estate Dzbance:Estate Glub'!N82)</f><v>31</v></c><c
r="O82" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O82)</f><v>32.5</v></c><c r="P82" s="79"><f t="shared"
si="5"/><v>382.5</v></c><c r="Q82" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R82"><v>353.16</v></c><c r="S82"
s="79"><v>490.5</v></c><c r="T82" s="34"><f t="shared"
si="3"/><v>-108</v></c><c r="V82" s="79"><v>353.16</v></c><c r="W82"
s="34"><v>438.57618000000002</v></c></row><row r="83" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A83" s="21"
t="s"><v>1287</v></c><c r="B83" s="21" t="s"><v>1215</v></c><c r="C83"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C83)</f><v>0</v></c><c r="D83"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D83)</f><v>0</v></c><c r="E83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E83)</f><v>0</v></c><c r="F83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F83)</f><v>0</v></c><c r="G83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G83)</f><v>0</v></c><c r="H83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H83)</f><v>0</v></c><c r="I83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I83)</f><v>0</v></c><c r="J83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J83)</f><v>0</v></c><c r="K83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K83)</f><v>0</v></c><c r="L83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L83)</f><v>0</v></c><c r="M83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M83)</f><v>0</v></c><c r="N83"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N83)</f><v>0</v></c><c r="O83"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O83)</f><v>0</v></c><c r="P83"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q83" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R83"><v>0</v></c><c r="S83"
s="79"><v>0</v></c><c r="T83" s="34"><f t="shared" ref="T83:T110"
si="18">P83-S83</f><v>0</v></c><c r="V83" s="79"><v>0</v></c><c r="W83"
s="34"><v>0</v></c></row><row r="84" spans="1:23" ht="17.100000000000001"
customHeight="1" outlineLevel="1"><c r="A84" s="21" t="s"><v>1288</v></c><c
r="B84" s="21" t="s"><v>1216</v></c><c r="C84" s="500"><f>SUM('Estate
Dzbance:Estate Glub'!C84)</f><v>0</v></c><c r="D84" s="501"><f>SUM('Estate
Dzbance:Estate Glub'!D84)</f><v>6.2733333333333334</v></c><c r="E84"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E84)</f><v>6.2733333333333334</v></c><c r="F84" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F84)</f><v>6.2733333333333334</v></c><c r="G84"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G84)</f><v>6.2733333333333334</v></c><c r="H84" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!H84)</f><v>6.2733333333333334</v></c><c r="I84"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I84)</f><v>6.2733333333333334</v></c><c r="J84" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!J84)</f><v>5.6433333333333335</v></c><c r="K84"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K84)</f><v>5.6433333333333335</v></c><c r="L84" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L84)</f><v>6.2733333333333334</v></c><c r="M84"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M84)</f><v>6.2733333333333334</v></c><c r="N84" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!N84)</f><v>5.9583333333333339</v></c><c r="O84"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O84)</f><v>6.2733333333333334</v></c><c r="P84" s="79"><f t="shared"
si="5"/><v>73.704999999999984</v></c><c r="Q84" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R84"><v>107.87999999999998</v></c><c r="S84"
s="79"><v>105</v></c><c r="T84" s="34"><f t="shared"
si="18"/><v>-31.295000000000016</v></c><c r="V84"
s="79"><v>107.87999999999998</v></c><c r="W84"
s="34"><v>97.288240000000002</v></c></row><row r="85" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A85" s="21"
t="s"><v>1289</v></c><c r="B85" s="21" t="s"><v>1217</v></c><c r="C85"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C85)</f><v>0</v></c><c r="D85"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D85)</f><v>0.30833333333333335</v></c><c r="E85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E85)</f><v>0.30833333333333335</v></c><c r="F85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F85)</f><v>0.30833333333333335</v></c><c r="G85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G85)</f><v>0.30833333333333335</v></c><c r="H85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H85)</f><v>0.30833333333333335</v></c><c r="I85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I85)</f><v>0.30833333333333335</v></c><c r="J85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J85)</f><v>0.30833333333333335</v></c><c r="K85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K85)</f><v>0.30833333333333335</v></c><c r="L85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L85)</f><v>0.30833333333333335</v></c><c r="M85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M85)</f><v>0.30833333333333335</v></c><c r="N85"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N85)</f><v>0.30833333333333335</v></c><c r="O85"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O85)</f><v>0.30833333333333335</v></c><c r="P85" s="79"><f t="shared"
si="5"/><v>3.7000000000000011</v></c><c r="Q85" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R85"><v>51</v></c><c r="S85" s="957"
vm="55"><v>7.2500900000000001</v></c><c r="T85" s="940"><f t="shared"
si="18"/><v>-3.5500899999999991</v></c><c r="V85" s="79"><v>51</v></c><c
r="W85" s="34"><v>5.4396000000000004</v></c></row><row r="86" spans="1:23"
s="20" customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A86"
s="16" t="s"><v>927</v></c><c r="B86" s="16" t="s"><v>928</v></c><c r="C86"
s="17"><f>SUM(C87:C94)</f><v>0</v></c><c r="D86"
s="18"><f>SUM(D87:D94)</f><v>20.646666666666668</v></c><c r="E86" s="19"><f
t="shared" ref="E86:O86"
si="19">SUM(E87:E94)</f><v>20.646666666666668</v></c><c r="F86" s="19"><f
t="shared" si="19"/><v>20.646666666666668</v></c><c r="G86" s="19"><f
t="shared" si="19"/><v>20.646666666666668</v></c><c r="H86" s="19"><f
t="shared" si="19"/><v>20.646666666666668</v></c><c r="I86" s="19"><f
t="shared" si="19"/><v>22.146666666666668</v></c><c r="J86" s="19"><f
t="shared" si="19"/><v>21.346666666666664</v></c><c r="K86" s="19"><f
t="shared" si="19"/><v>20.646666666666668</v></c><c r="L86" s="19"><f
t="shared" si="19"/><v>20.646666666666668</v></c><c r="M86" s="19"><f
t="shared" si="19"/><v>22.146666666666668</v></c><c r="N86" s="19"><f
t="shared" si="19"/><v>20.646666666666668</v></c><c r="O86" s="491"><f
t="shared" si="19"/><v>21.446666666666665</v></c><c r="P86" s="17"><f
t="shared" ref="P86:P110"
si="20">SUM(C86:O86)</f><v>252.26000000000005</v></c><c r="Q86" s="37"
t="str"><f t="shared" ref="Q86:Q110"
si="21">IF($C$5&gt;0,P86/$C$5*1000,"")</f><v/></c><c
r="R86"><v>307.56</v></c><c r="S86" s="17"><v>265.39999999999998</v></c><c
r="T86" s="37"><f t="shared" si="18"/><v>-13.13999999999993</v></c><c
r="U86"/><c r="V86" s="17"><v>307.56</v></c><c r="W86"
s="37"><v>2011.77862</v></c></row><row r="87" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A87" s="21"
t="s"><v>1290</v></c><c r="B87" s="21" t="s"><v>1218</v></c><c r="C87"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C87)</f><v>0</v></c><c r="D87"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D87)</f><v>2.83</v></c><c
r="E87" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E87)</f><v>2.83</v></c><c r="F87" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F87)</f><v>2.83</v></c><c r="G87"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G87)</f><v>2.83</v></c><c
r="H87" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H87)</f><v>2.83</v></c><c r="I87" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I87)</f><v>2.83</v></c><c r="J87"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J87)</f><v>2.83</v></c><c
r="K87" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K87)</f><v>2.83</v></c><c r="L87" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L87)</f><v>2.83</v></c><c r="M87"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M87)</f><v>2.83</v></c><c
r="N87" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N87)</f><v>2.83</v></c><c r="O87" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O87)</f><v>2.83</v></c><c r="P87" s="79"><f t="shared"
si="20"/><v>33.959999999999994</v></c><c r="Q87" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R87"><v>33.959999999999994</v></c><c
r="S87" s="79"><v>28.2</v></c><c r="T87" s="34"><f t="shared"
si="18"/><v>5.7599999999999945</v></c><c r="V87"
s="79"><v>33.959999999999994</v></c><c r="W87"
s="34"><v>32.839030000000008</v></c></row><row r="88" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A88" s="21"
t="s"><v>1291</v></c><c r="B88" s="21" t="s"><v>1219</v></c><c r="C88"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C88)</f><v>0</v></c><c r="D88"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D88)</f><v>5.25</v></c><c
r="E88" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E88)</f><v>5.25</v></c><c r="F88" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F88)</f><v>5.25</v></c><c r="G88"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G88)</f><v>5.25</v></c><c
r="H88" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H88)</f><v>5.25</v></c><c r="I88" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I88)</f><v>5.25</v></c><c r="J88"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J88)</f><v>5.25</v></c><c
r="K88" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K88)</f><v>5.25</v></c><c r="L88" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L88)</f><v>5.25</v></c><c r="M88"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M88)</f><v>5.25</v></c><c
r="N88" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N88)</f><v>5.25</v></c><c r="O88" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O88)</f><v>5.25</v></c><c r="P88" s="79"><f t="shared"
si="20"/><v>63</v></c><c r="Q88" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R88"><v>71.64</v></c><c r="S88"
s="957"><v>75</v></c><c r="T88" s="940"><f t="shared"
si="18"/><v>-12</v></c><c r="V88" s="79"><v>71.64</v></c><c r="W88"
s="34"><v>58.090479999999992</v></c></row><row r="89" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A89" s="21"
t="s"><v>1292</v></c><c r="B89" s="21" t="s"><v>1220</v></c><c r="C89"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C89)</f><v>0</v></c><c r="D89"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D89)</f><v>0.375</v></c><c
r="E89" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E89)</f><v>0.375</v></c><c r="F89" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F89)</f><v>0.375</v></c><c r="G89"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G89)</f><v>0.375</v></c><c
r="H89" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H89)</f><v>0.375</v></c><c r="I89" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I89)</f><v>0.375</v></c><c r="J89"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J89)</f><v>0.375</v></c><c
r="K89" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K89)</f><v>0.375</v></c><c r="L89" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L89)</f><v>0.375</v></c><c r="M89"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M89)</f><v>0.375</v></c><c
r="N89" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N89)</f><v>0.375</v></c><c r="O89" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O89)</f><v>0.375</v></c><c r="P89" s="79"><f t="shared"
si="20"/><v>4.5</v></c><c r="Q89" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R89"><v>21.959999999999994</v></c><c r="S89"
s="957"><v>12</v></c><c r="T89" s="940"><f t="shared"
si="18"/><v>-7.5</v></c><c r="V89" s="79"><v>21.959999999999994</v></c><c
r="W89" s="34"><v>4.3217400000000001</v></c></row><row r="90" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A90" s="21"
t="s"><v>1293</v></c><c r="B90" s="21" t="s"><v>1221</v></c><c r="C90"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C90)</f><v>0</v></c><c r="D90"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D90)</f><v>0.83333333333333337</v></c><c r="E90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E90)</f><v>0.83333333333333337</v></c><c r="F90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F90)</f><v>0.83333333333333337</v></c><c r="G90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G90)</f><v>0.83333333333333337</v></c><c r="H90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H90)</f><v>0.83333333333333337</v></c><c r="I90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I90)</f><v>0.83333333333333337</v></c><c r="J90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J90)</f><v>1.5333333333333332</v></c><c r="K90" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K90)</f><v>0.83333333333333337</v></c><c r="L90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L90)</f><v>0.83333333333333337</v></c><c r="M90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M90)</f><v>0.83333333333333337</v></c><c r="N90"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N90)</f><v>0.83333333333333337</v></c><c r="O90"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O90)</f><v>1.6333333333333333</v></c><c r="P90" s="79"><f t="shared"
si="20"/><v>11.5</v></c><c r="Q90" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R90"><v>78</v></c><c r="S90" s="957"><v>12</v></c><c
r="T90" s="940"><f t="shared" si="18"/><v>-0.5</v></c><c r="V90"
s="79"><v>78</v></c><c r="W90"
s="34"><v>11.624780000000001</v></c></row><row r="91" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A91" s="21"
t="s"><v>1294</v></c><c r="B91" s="21" t="s"><v>1222</v></c><c r="C91"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C91)</f><v>0</v></c><c r="D91"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D91)</f><v>0</v></c><c r="E91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E91)</f><v>0</v></c><c r="F91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F91)</f><v>0</v></c><c r="G91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G91)</f><v>0</v></c><c r="H91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H91)</f><v>0</v></c><c r="I91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I91)</f><v>1.5</v></c><c r="J91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J91)</f><v>0</v></c><c r="K91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K91)</f><v>0</v></c><c r="L91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L91)</f><v>0</v></c><c r="M91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M91)</f><v>1.5</v></c><c r="N91"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N91)</f><v>0</v></c><c r="O91"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O91)</f><v>0</v></c><c r="P91"
s="79"><f t="shared" si="20"/><v>3</v></c><c r="Q91" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R91"><v>2.4</v></c><c r="S91"
s="957"><v>1.6</v></c><c r="T91" s="940"><f t="shared"
si="18"/><v>1.4</v></c><c r="V91" s="79"><v>2.4</v></c><c r="W91"
s="34"><v>0.11317000000000001</v></c></row><row r="92" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A92" s="21"
t="s"><v>1295</v></c><c r="B92" s="21" t="s"><v>1223</v></c><c r="C92"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C92)</f><v>0</v></c><c r="D92"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D92)</f><v>0.66666666666666663</v></c><c r="E92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E92)</f><v>0.66666666666666663</v></c><c r="F92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F92)</f><v>0.66666666666666663</v></c><c r="G92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G92)</f><v>0.66666666666666663</v></c><c r="H92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H92)</f><v>0.66666666666666663</v></c><c r="I92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I92)</f><v>0.66666666666666663</v></c><c r="J92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J92)</f><v>0.66666666666666663</v></c><c r="K92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K92)</f><v>0.66666666666666663</v></c><c r="L92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L92)</f><v>0.66666666666666663</v></c><c r="M92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M92)</f><v>0.66666666666666663</v></c><c r="N92"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N92)</f><v>0.66666666666666663</v></c><c r="O92"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O92)</f><v>0.66666666666666663</v></c><c r="P92" s="79"><f t="shared"
si="20"/><v>8</v></c><c r="Q92" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R92"><v>8.4</v></c><c r="S92"
s="957"><v>2.2000000000000002</v></c><c r="T92" s="940"><f t="shared"
si="18"/><v>5.8</v></c><c r="V92" s="79"><v>8.4</v></c><c r="W92"
s="34"><v>1.89571</v></c></row><row r="93" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A93" s="21"
t="s"><v>1296</v></c><c r="B93" s="21" t="s"><v>1224</v></c><c r="C93"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C93)</f><v>0</v></c><c r="D93"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D93)</f><v>9.5833333333333321</v></c><c r="E93" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E93)</f><v>9.5833333333333321</v></c><c r="F93"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F93)</f><v>9.5833333333333321</v></c><c r="G93" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G93)</f><v>9.5833333333333321</v></c><c r="H93"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H93)</f><v>9.5833333333333321</v></c><c r="I93" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I93)</f><v>9.5833333333333321</v></c><c r="J93"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J93)</f><v>9.5833333333333321</v></c><c r="K93" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K93)</f><v>9.5833333333333321</v></c><c r="L93"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L93)</f><v>9.5833333333333321</v></c><c r="M93" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M93)</f><v>9.5833333333333321</v></c><c r="N93"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N93)</f><v>9.5833333333333321</v></c><c r="O93" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O93)</f><v>9.5833333333333321</v></c><c r="P93"
s="79"><f t="shared" si="20"/><v>114.99999999999996</v></c><c r="Q93" s="34"
t="str"><f t="shared" si="21"/><v/></c><c
r="R93"><v>62.400000000000013</v></c><c r="S93" s="957"><v>69</v></c><c
r="T93" s="940"><f t="shared" si="18"/><v>45.999999999999957</v></c><c
r="V93" s="79"><v>62.400000000000013</v></c><c r="W93"
s="34"><v>108.50827000000001</v></c></row><row r="94" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A94" s="21"
t="s"><v>1297</v></c><c r="B94" s="21" t="s"><v>1225</v></c><c r="C94"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C94)</f><v>0</v></c><c r="D94"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D94)</f><v>1.1083333333333334</v></c><c r="E94" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E94)</f><v>1.1083333333333334</v></c><c r="F94"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F94)</f><v>1.1083333333333334</v></c><c r="G94" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G94)</f><v>1.1083333333333334</v></c><c r="H94"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H94)</f><v>1.1083333333333334</v></c><c r="I94" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I94)</f><v>1.1083333333333334</v></c><c r="J94"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J94)</f><v>1.1083333333333334</v></c><c r="K94" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K94)</f><v>1.1083333333333334</v></c><c r="L94"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L94)</f><v>1.1083333333333334</v></c><c r="M94" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M94)</f><v>1.1083333333333334</v></c><c r="N94"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N94)</f><v>1.1083333333333334</v></c><c r="O94" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O94)</f><v>1.1083333333333334</v></c><c r="P94"
s="79"><f t="shared" si="20"/><v>13.300000000000004</v></c><c r="Q94" s="34"
t="str"><f t="shared" si="21"/><v/></c><c
r="R94"><v>21.600000000000005</v></c><c r="S94"
s="957"><v>18.100000000000001</v></c><c r="T94" s="940"><f t="shared"
si="18"/><v>-4.7999999999999972</v></c><c r="V94"
s="79"><v>21.600000000000005</v></c><c r="W94"
s="34"><v>6.9832399999999994</v></c></row><row r="95" spans="1:23" s="20"
customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A95" s="16"
t="s"><v>1475</v></c><c r="B95" s="16" t="s"><v>1476</v></c><c r="C95"
s="17"><f>SUM(C96)</f><v>0</v></c><c r="D95" s="18"><f t="shared"
ref="D95:O95" si="22">SUM(D96)</f><v>0.5</v></c><c r="E95" s="19"><f
t="shared" si="22"/><v>0.5</v></c><c r="F95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="G95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="H95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="I95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="J95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="K95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="L95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="M95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="N95" s="19"><f t="shared"
si="22"/><v>0.5</v></c><c r="O95" s="491"><f t="shared"
si="22"/><v>0.5</v></c><c r="P95" s="17"><f t="shared"
si="20"/><v>6</v></c><c r="Q95" s="37" t="str"><f t="shared"
si="21"/><v/></c><c r="R95"><v>7.1999999999999984</v></c><c r="S95"
s="958"><v>47.3</v></c><c r="T95" s="37"><f t="shared"
si="18"/><v>-41.3</v></c><c r="U95"/><c r="V95"
s="17"><v>7.1999999999999984</v></c><c r="W95"
s="37"><v>1787.4022</v></c></row><row r="96" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A96" s="21"
t="s"><v>1298</v></c><c r="B96" s="21" t="s"><v>1226</v></c><c r="C96"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C96)</f><v>0</v></c><c r="D96"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D96)</f><v>0.5</v></c><c r="E96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E96)</f><v>0.5</v></c><c r="F96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F96)</f><v>0.5</v></c><c r="G96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G96)</f><v>0.5</v></c><c r="H96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H96)</f><v>0.5</v></c><c r="I96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I96)</f><v>0.5</v></c><c r="J96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J96)</f><v>0.5</v></c><c r="K96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K96)</f><v>0.5</v></c><c r="L96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L96)</f><v>0.5</v></c><c r="M96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M96)</f><v>0.5</v></c><c r="N96"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N96)</f><v>0.5</v></c><c r="O96"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O96)</f><v>0.5</v></c><c r="P96"
s="79"><f t="shared" si="20"/><v>6</v></c><c r="Q96" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R96"><v>7.1999999999999984</v></c><c
r="S96" s="957"><v>47.3</v></c><c r="T96" s="34"><f t="shared"
si="18"/><v>-41.3</v></c><c r="V96" s="79"><v>7.1999999999999984</v></c><c
r="W96" s="34"><v>1787.4022</v></c></row><row r="97" spans="1:23" s="20"
customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A97" s="16"
t="s"><v>1446</v></c><c r="B97" s="16" t="s"><v>943</v></c><c r="C97"
s="17"><f t="shared" ref="C97:O97" si="23">SUM(C98:C99)</f><v>0</v></c><c
r="D97" s="18"><f t="shared" si="23"/><v>0</v></c><c r="E97" s="19"><f
t="shared" si="23"/><v>0</v></c><c r="F97" s="19"><f t="shared"
si="23"/><v>0</v></c><c r="G97" s="19"><f t="shared" si="23"/><v>0</v></c><c
r="H97" s="19"><f t="shared" si="23"/><v>0</v></c><c r="I97" s="19"><f
t="shared" si="23"/><v>0</v></c><c r="J97" s="19"><f t="shared"
si="23"/><v>0</v></c><c r="K97" s="19"><f t="shared" si="23"/><v>0</v></c><c
r="L97" s="19"><f t="shared" si="23"/><v>0</v></c><c r="M97" s="19"><f
t="shared" si="23"/><v>0</v></c><c r="N97" s="19"><f t="shared"
si="23"/><v>0</v></c><c r="O97" s="491"><f t="shared"
si="23"/><v>0</v></c><c r="P97" s="17"><f t="shared" si="20"/><v>0</v></c><c
r="Q97" s="37" t="str"><f t="shared" si="21"/><v/></c><c
r="R97"><v>0</v></c><c r="S97" s="17"><v>13.488560000000001</v></c><c
r="T97" s="37"><f t="shared" si="18"/><v>-13.488560000000001</v></c><c
r="U97"/><c r="V97" s="17"><v>0</v></c><c r="W97"
s="37"><v>46.931170000000002</v></c></row><row r="98" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A98" s="21"
t="s"><v>1299</v></c><c r="B98" s="21" t="s"><v>1227</v></c><c r="C98"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C98)</f><v>0</v></c><c r="D98"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D98)</f><v>0</v></c><c r="E98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E98)</f><v>0</v></c><c r="F98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F98)</f><v>0</v></c><c r="G98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G98)</f><v>0</v></c><c r="H98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H98)</f><v>0</v></c><c r="I98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I98)</f><v>0</v></c><c r="J98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J98)</f><v>0</v></c><c r="K98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K98)</f><v>0</v></c><c r="L98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L98)</f><v>0</v></c><c r="M98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M98)</f><v>0</v></c><c r="N98"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N98)</f><v>0</v></c><c r="O98"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O98)</f><v>0</v></c><c r="P98"
s="79"><f t="shared" si="20"/><v>0</v></c><c r="Q98" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R98"><v>0</v></c><c r="S98"
s="79"><v>0</v></c><c r="T98" s="34"><f t="shared" si="18"/><v>0</v></c><c
r="V98" s="79"><v>0</v></c><c r="W98"
s="34"><v>23.676790000000004</v></c></row><row r="99" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A99" s="21"
t="s"><v>1300</v></c><c r="B99" s="21" t="s"><v>1228</v></c><c r="C99"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C99)</f><v>0</v></c><c r="D99"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D99)</f><v>0</v></c><c r="E99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E99)</f><v>0</v></c><c r="F99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F99)</f><v>0</v></c><c r="G99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G99)</f><v>0</v></c><c r="H99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H99)</f><v>0</v></c><c r="I99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I99)</f><v>0</v></c><c r="J99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J99)</f><v>0</v></c><c r="K99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K99)</f><v>0</v></c><c r="L99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L99)</f><v>0</v></c><c r="M99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M99)</f><v>0</v></c><c r="N99"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N99)</f><v>0</v></c><c r="O99"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O99)</f><v>0</v></c><c r="P99"
s="79"><f t="shared" si="20"/><v>0</v></c><c r="Q99" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R99"><v>0</v></c><c r="S99" s="957"
vm="56"><v>13.488560000000001</v></c><c r="T99" s="940"><f t="shared"
si="18"/><v>-13.488560000000001</v></c><c r="V99" s="79"><v>0</v></c><c
r="W99" s="34"><v>23.254379999999998</v></c></row><row r="100" spans="1:23"
s="20" customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A100"
s="16" t="s"><v>947</v></c><c r="B100" s="16" t="s"><v>948</v></c><c
r="C100" s="17"><f t="shared" ref="C100:O100"
si="24">SUM(C101:C103)</f><v>0</v></c><c r="D100" s="18"><f t="shared"
si="24"/><v>0</v></c><c r="E100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="F100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="G100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="H100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="I100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="J100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="K100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="L100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="M100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="N100" s="19"><f t="shared"
si="24"/><v>0</v></c><c r="O100" s="491"><f t="shared"
si="24"/><v>0</v></c><c r="P100" s="17"><f t="shared"
si="20"/><v>0</v></c><c r="Q100" s="37" t="str"><f t="shared"
si="21"/><v/></c><c r="R100"><v>0</v></c><c r="S100" s="17"><v>0</v></c><c
r="T100" s="37"><f t="shared" si="18"/><v>0</v></c><c r="U100"/><c r="V100"
s="17"><v>0</v></c><c r="W100" s="37"><v>0</v></c></row><row r="101"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A101" s="21" t="s"><v>1301</v></c><c r="B101" s="21"
t="s"><v>1229</v></c><c r="C101" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C101)</f><v>0</v></c><c r="D101" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D101)</f><v>0</v></c><c r="E101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E101)</f><v>0</v></c><c r="F101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F101)</f><v>0</v></c><c r="G101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G101)</f><v>0</v></c><c r="H101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H101)</f><v>0</v></c><c r="I101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I101)</f><v>0</v></c><c r="J101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J101)</f><v>0</v></c><c r="K101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K101)</f><v>0</v></c><c r="L101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L101)</f><v>0</v></c><c r="M101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M101)</f><v>0</v></c><c r="N101" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N101)</f><v>0</v></c><c r="O101" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O101)</f><v>0</v></c><c r="P101" s="79"><f t="shared"
si="20"/><v>0</v></c><c r="Q101" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R101"><v>0</v></c><c r="S101" s="957"><v>0</v></c><c
r="T101" s="34"><f t="shared" si="18"/><v>0</v></c><c r="V101"
s="79"><v>0</v></c><c r="W101" s="34"><v>0</v></c></row><row r="102"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A102" s="21" t="s"><v>1302</v></c><c r="B102" s="21"
t="s"><v>1230</v></c><c r="C102" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C102)</f><v>0</v></c><c r="D102" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D102)</f><v>0</v></c><c r="E102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E102)</f><v>0</v></c><c r="F102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F102)</f><v>0</v></c><c r="G102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G102)</f><v>0</v></c><c r="H102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H102)</f><v>0</v></c><c r="I102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I102)</f><v>0</v></c><c r="J102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J102)</f><v>0</v></c><c r="K102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K102)</f><v>0</v></c><c r="L102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L102)</f><v>0</v></c><c r="M102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M102)</f><v>0</v></c><c r="N102" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N102)</f><v>0</v></c><c r="O102" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O102)</f><v>0</v></c><c r="P102" s="79"><f t="shared"
si="20"/><v>0</v></c><c r="Q102" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R102"><v>0</v></c><c r="S102" s="957"><v>0</v></c><c
r="T102" s="34"><f t="shared" si="18"/><v>0</v></c><c r="V102"
s="79"><v>0</v></c><c r="W102" s="34"><v>0</v></c></row><row r="103"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A103" s="21" t="s"><v>1303</v></c><c r="B103" s="21"
t="s"><v>1231</v></c><c r="C103" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C103)</f><v>0</v></c><c r="D103" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D103)</f><v>0</v></c><c r="E103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E103)</f><v>0</v></c><c r="F103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F103)</f><v>0</v></c><c r="G103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G103)</f><v>0</v></c><c r="H103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H103)</f><v>0</v></c><c r="I103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I103)</f><v>0</v></c><c r="J103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J103)</f><v>0</v></c><c r="K103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K103)</f><v>0</v></c><c r="L103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L103)</f><v>0</v></c><c r="M103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M103)</f><v>0</v></c><c r="N103" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N103)</f><v>0</v></c><c r="O103" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O103)</f><v>0</v></c><c r="P103" s="79"><f t="shared"
si="20"/><v>0</v></c><c r="Q103" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R103"><v>0</v></c><c r="S103" s="957"><v>0</v></c><c
r="T103" s="34"><f t="shared" si="18"/><v>0</v></c><c r="V103"
s="79"><v>0</v></c><c r="W103" s="34"><v>0</v></c></row><row r="104"
spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A104" s="16" t="s"><v>1447</v></c><c r="B104" s="16"
t="s"><v>956</v></c><c r="C104" s="17"><f t="shared" ref="C104:O104"
si="25">SUM(C105:C106)</f><v>0</v></c><c r="D104" s="18"><f t="shared"
si="25"/><v>0</v></c><c r="E104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="F104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="G104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="H104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="I104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="J104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="K104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="L104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="M104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="N104" s="19"><f t="shared"
si="25"/><v>0</v></c><c r="O104" s="491"><f t="shared"
si="25"/><v>0</v></c><c r="P104" s="17"><f t="shared"
si="20"/><v>0</v></c><c r="Q104" s="37" t="str"><f t="shared"
si="21"/><v/></c><c r="R104"><v>0</v></c><c r="S104"
s="17"><v>79.5</v></c><c r="T104" s="37"><f t="shared"
si="18"/><v>-79.5</v></c><c r="U104"/><c r="V104" s="17"><v>0</v></c><c
r="W104" s="37"><v>15.46828</v></c></row><row r="105" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A105" s="21"
t="s"><v>1304</v></c><c r="B105" s="21" t="s"><v>1232</v></c><c r="C105"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C105)</f><v>0</v></c><c r="D105"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D105)</f><v>0</v></c><c r="E105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E105)</f><v>0</v></c><c r="F105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F105)</f><v>0</v></c><c r="G105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G105)</f><v>0</v></c><c r="H105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H105)</f><v>0</v></c><c r="I105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I105)</f><v>0</v></c><c r="J105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J105)</f><v>0</v></c><c r="K105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K105)</f><v>0</v></c><c r="L105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L105)</f><v>0</v></c><c r="M105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M105)</f><v>0</v></c><c r="N105"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N105)</f><v>0</v></c><c r="O105"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O105)</f><v>0</v></c><c r="P105"
s="79"><f t="shared" si="20"/><v>0</v></c><c r="Q105" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R105"><v>0</v></c><c r="S105"
s="79"><v>0</v></c><c r="T105" s="34"><f t="shared" si="18"/><v>0</v></c><c
r="V105" s="79"><v>0</v></c><c r="W105" s="34"><v>0</v></c></row><row
r="106" spans="1:23" ht="17.100000000000001" customHeight="1"
outlineLevel="1"><c r="A106" s="21" t="s"><v>1305</v></c><c r="B106" s="21"
t="s"><v>1233</v></c><c r="C106" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C106)</f><v>0</v></c><c r="D106" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D106)</f><v>0</v></c><c r="E106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E106)</f><v>0</v></c><c r="F106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F106)</f><v>0</v></c><c r="G106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G106)</f><v>0</v></c><c r="H106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H106)</f><v>0</v></c><c r="I106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I106)</f><v>0</v></c><c r="J106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J106)</f><v>0</v></c><c r="K106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K106)</f><v>0</v></c><c r="L106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L106)</f><v>0</v></c><c r="M106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M106)</f><v>0</v></c><c r="N106" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N106)</f><v>0</v></c><c r="O106" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O106)</f><v>0</v></c><c r="P106" s="79"><f t="shared"
si="20"/><v>0</v></c><c r="Q106" s="34" t="str"><f t="shared"
si="21"/><v/></c><c r="R106"><v>0</v></c><c r="S106"
s="957"><v>79.5</v></c><c r="T106" s="940"><f t="shared"
si="18"/><v>-79.5</v></c><c r="V106" s="79"><v>0</v></c><c r="W106"
s="34"><v>15.46828</v></c></row><row r="107" spans="1:23" s="20"
customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A107" s="16"
t="s"><v>959</v></c><c r="B107" s="16" t="s"><v>960</v></c><c r="C107"
s="17"><f t="shared" ref="C107:O107" si="26">C108</f><v>0</v></c><c r="D107"
s="18"><f t="shared" si="26"/><v>6.2274033333333332</v></c><c r="E107"
s="19"><f t="shared" si="26"/><v>6.0644533333333346</v></c><c r="F107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="G107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="H107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="I107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="J107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="K107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="L107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="M107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="N107"
s="19"><f t="shared" si="26"/><v>5.6665533333333347</v></c><c r="O107"
s="491"><f t="shared" si="26"/><v>5.6666433333333348</v></c><c r="P107"
s="17"><f t="shared" si="20"/><v>68.957480000000004</v></c><c r="Q107"
s="37" t="str"><f t="shared" si="21"/><v/></c><c
r="R107"><v>197.29572666666667</v></c><c r="S107" s="958"><v>246</v></c><c
r="T107" s="941"><f t="shared" si="18"/><v>-177.04252</v></c><c r="U107"/><c
r="V107" s="17"><v>197.29572666666667</v></c><c r="W107"
s="37"><v>192.39040999999997</v></c></row><row r="108" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A108" s="21"
t="s"><v>1306</v></c><c r="B108" s="21" t="s"><v>1234</v></c><c r="C108"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C108)</f><v>0</v></c><c r="D108"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D108)</f><v>6.2274033333333332</v></c><c r="E108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E108)</f><v>6.0644533333333346</v></c><c r="F108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F108)</f><v>5.6665533333333347</v></c><c r="G108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G108)</f><v>5.6665533333333347</v></c><c r="H108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H108)</f><v>5.6665533333333347</v></c><c r="I108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I108)</f><v>5.6665533333333347</v></c><c r="J108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J108)</f><v>5.6665533333333347</v></c><c r="K108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K108)</f><v>5.6665533333333347</v></c><c r="L108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L108)</f><v>5.6665533333333347</v></c><c r="M108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M108)</f><v>5.6665533333333347</v></c><c r="N108"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N108)</f><v>5.6665533333333347</v></c><c r="O108"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O108)</f><v>5.6666433333333348</v></c><c r="P108" s="79"><f t="shared"
si="20"/><v>68.957480000000004</v></c><c r="Q108" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R108"><v>197.29572666666667</v></c><c
r="S108" s="957"><v>246</v></c><c r="T108" s="940"><f t="shared"
si="18"/><v>-177.04252</v></c><c r="V108"
s="79"><v>197.29572666666667</v></c><c r="W108"
s="34"><v>192.39040999999997</v></c></row><row r="109" spans="1:23" s="20"
customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A109" s="16"
t="s"><v>961</v></c><c r="B109" s="16" t="s"><v>962</v></c><c r="C109"
s="17"><f t="shared" ref="C109:O109" si="27">C110</f><v>0</v></c><c r="D109"
s="18"><f t="shared" si="27"/><v>0</v></c><c r="E109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="F109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="G109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="H109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="I109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="J109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="K109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="L109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="M109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="N109" s="19"><f t="shared"
si="27"/><v>0</v></c><c r="O109" s="491"><f t="shared"
si="27"/><v>0</v></c><c r="P109" s="17"><f t="shared"
si="20"/><v>0</v></c><c r="Q109" s="37" t="str"><f t="shared"
si="21"/><v/></c><c r="R109"><v>0</v></c><c r="S109"
s="17"><v>-1920.86807</v></c><c r="T109" s="37"><f t="shared"
si="18"/><v>1920.86807</v></c><c r="U109"/><c r="V109" s="17"><v>0</v></c><c
r="W109" s="37"><v>0</v></c></row><row r="110" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A110" s="21"
t="s"><v>1307</v></c><c r="B110" s="21" t="s"><v>1235</v></c><c r="C110"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C110)</f><v>0</v></c><c r="D110"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D110)</f><v>0</v></c><c r="E110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E110)</f><v>0</v></c><c r="F110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F110)</f><v>0</v></c><c r="G110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G110)</f><v>0</v></c><c r="H110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H110)</f><v>0</v></c><c r="I110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I110)</f><v>0</v></c><c r="J110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J110)</f><v>0</v></c><c r="K110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K110)</f><v>0</v></c><c r="L110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L110)</f><v>0</v></c><c r="M110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M110)</f><v>0</v></c><c r="N110"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N110)</f><v>0</v></c><c r="O110"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O110)</f><v>0</v></c><c r="P110"
s="79"><f t="shared" si="20"/><v>0</v></c><c r="Q110" s="34" t="str"><f
t="shared" si="21"/><v/></c><c r="R110"><v>0</v></c><c r="S110"
s="79"><v>-1920.86807</v></c><c r="T110" s="34"><f t="shared"
si="18"/><v>1920.86807</v></c><c r="V110" s="79"><v>0</v></c><c r="W110"
s="34"><v>0</v></c></row><row r="111" spans="1:23" ht="17.100000000000001"
customHeight="1" thickBot="1"><c r="A111" s="25"/><c r="B111" s="25"/><c
r="C111" s="26"/><c r="D111" s="26"/><c r="E111" s="26"/><c r="F111"
s="26"/><c r="G111" s="26"/><c r="H111" s="26"/><c r="I111" s="26"/><c
r="J111" s="26"/><c r="K111" s="26"/><c r="L111" s="26"/><c r="M111"
s="26"/><c r="N111" s="26"/><c r="O111" s="26"/><c r="P111" s="26"/><c
r="Q111" s="26"/><c r="S111" s="26"/><c r="T111" s="26"/><c r="V111"
s="26"/><c r="W111" s="26"/></row><row r="112" spans="1:23"
ht="17.100000000000001" hidden="1" customHeight="1" thickTop="1"
thickBot="1"><c r="A112" s="29" t="s"><v>963</v></c><c r="B112" s="29"
t="s"><v>799</v></c><c r="C112" s="30"/><c r="D112" s="31"/><c r="E112"
s="31"/><c r="F112" s="31"/><c r="G112" s="31"/><c r="H112" s="31"/><c
r="I112" s="31"/><c r="J112" s="31"/><c r="K112" s="31"/><c r="L112"
s="31"/><c r="M112" s="31"/><c r="N112" s="31"/><c r="O112"
s="31"/></row><row r="113" spans="1:23" ht="17.100000000000001" hidden="1"
customHeight="1" thickTop="1" thickBot="1"><c r="A113"/><c r="B113"/><c
r="C113"/></row><row r="114" spans="1:23" ht="17.100000000000001" hidden="1"
customHeight="1" thickTop="1"><c r="A114" s="32" t="s"><v>964</v></c><c
r="B114" s="33" t="s"><v>965</v></c><c r="C114" s="22"/><c r="D114"
s="23"/><c r="E114" s="23"/><c r="F114" s="23"/><c r="G114" s="23"/><c
r="H114" s="23"/><c r="I114" s="23"/><c r="J114" s="23"/><c r="K114"
s="23"/><c r="L114" s="23"/><c r="M114" s="23"/><c r="N114" s="23"/><c
r="O114" s="46"/><c r="P114" s="78"/><c r="Q114" s="78"/><c r="S114"
s="78"/><c r="T114" s="78"/><c r="V114" s="78"/><c r="W114"
s="78"/></row><row r="115" spans="1:23" ht="17.100000000000001" hidden="1"
customHeight="1"><c r="A115" s="32" t="s"><v>966</v></c><c r="B115" s="33"
t="s"><v>967</v></c><c r="C115" s="22"/><c r="D115" s="23"/><c r="E115"
s="23"/><c r="F115" s="23"/><c r="G115" s="23"/><c r="H115" s="23"/><c
r="I115" s="23"/><c r="J115" s="23"/><c r="K115" s="23"/><c r="L115"
s="23"/><c r="M115" s="23"/><c r="N115" s="23"/><c r="O115" s="46"/><c
r="P115" s="79"/><c r="Q115" s="79"/><c r="S115" s="79"/><c r="T115"
s="79"/><c r="V115" s="79"/><c r="W115" s="79"/></row><row r="116"
spans="1:23" ht="17.100000000000001" hidden="1" customHeight="1"><c r="A116"
s="32" t="s"><v>970</v></c><c r="B116" s="33" t="s"><v>971</v></c><c
r="C116" s="22"/><c r="D116" s="23"/><c r="E116" s="23"/><c r="F116"
s="23"/><c r="G116" s="23"/><c r="H116" s="23"/><c r="I116" s="23"/><c
r="J116" s="23"/><c r="K116" s="23"/><c r="L116" s="23"/><c r="M116"
s="23"/><c r="N116" s="23"/><c r="O116" s="46"/><c r="P116" s="79"/><c
r="Q116" s="79"/><c r="S116" s="79"/><c r="T116" s="79"/><c r="V116"
s="79"/><c r="W116" s="79"/></row><row r="117" spans="1:23"
ht="17.100000000000001" hidden="1" customHeight="1"><c r="A117" s="32"
t="s"><v>989</v></c><c r="B117" s="33" t="s"><v>728</v></c><c r="C117"
s="22"/><c r="D117" s="23"/><c r="E117" s="23"/><c r="F117" s="23"/><c
r="G117" s="23"/><c r="H117" s="23"/><c r="I117" s="23"/><c r="J117"
s="23"/><c r="K117" s="23"/><c r="L117" s="23"/><c r="M117" s="23"/><c
r="N117" s="23"/><c r="O117" s="46"/><c r="P117" s="79"/><c r="Q117"
s="79"/><c r="S117" s="79"/><c r="T117" s="79"/><c r="V117" s="79"/><c
r="W117" s="79"/></row><row r="118" spans="1:23" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A118" s="529" t="s"><v>104</v></c><c
r="B118" s="528" t="s"><v>105</v></c><c r="C118" s="22"/><c r="D118"
s="23"/><c r="E118" s="23"/><c r="F118" s="23"/><c r="G118" s="23"/><c
r="H118" s="23"/><c r="I118" s="23"/><c r="J118" s="23"/><c r="K118"
s="23"/><c r="L118" s="23"/><c r="M118" s="23"/><c r="N118" s="23"/><c
r="O118" s="46"/><c r="P118" s="79"/><c r="Q118" s="79"/><c r="S118"
s="79"/><c r="T118" s="79"/><c r="V118" s="79"/><c r="W118"
s="79"/></row><row r="119" spans="1:23" ht="17.100000000000001" hidden="1"
customHeight="1"><c r="A119" s="515" t="s"><v>81</v></c><c r="B119" s="514"
t="s"><v>82</v></c><c r="C119" s="22"/><c r="D119" s="23"/><c r="E119"
s="23"/><c r="F119" s="23"/><c r="G119" s="23"/><c r="H119" s="23"/><c
r="I119" s="23"/><c r="J119" s="23"/><c r="K119" s="23"/><c r="L119"
s="23"/><c r="M119" s="23"/><c r="N119" s="23"/><c r="O119" s="46"/><c
r="P119" s="79"/><c r="Q119" s="79"/><c r="S119" s="79"/><c r="T119"
s="79"/><c r="V119" s="79"/><c r="W119" s="79"/></row><row r="120"
spans="1:23" ht="17.100000000000001" hidden="1" customHeight="1"><c r="A120"
s="515" t="s"><v>1308</v></c><c r="B120" s="514" t="s"><v>1048</v></c><c
r="C120" s="22"/><c r="D120" s="23"/><c r="E120" s="23"/><c r="F120"
s="23"/><c r="G120" s="23"/><c r="H120" s="23"/><c r="I120" s="23"/><c
r="J120" s="23"/><c r="K120" s="23"/><c r="L120" s="23"/><c r="M120"
s="23"/><c r="N120" s="23"/><c r="O120" s="46"/><c r="P120" s="79"/><c
r="Q120" s="79"/><c r="S120" s="79"/><c r="T120" s="79"/><c r="V120"
s="79"/><c r="W120" s="79"/></row><row r="121" spans="1:23"
ht="17.100000000000001" hidden="1" customHeight="1"><c r="A121" s="515"
t="s"><v>1309</v></c><c r="B121" s="514" t="s"><v>1049</v></c><c r="C121"
s="22"/><c r="D121" s="23"/><c r="E121" s="23"/><c r="F121" s="23"/><c
r="G121" s="23"/><c r="H121" s="23"/><c r="I121" s="23"/><c r="J121"
s="23"/><c r="K121" s="23"/><c r="L121" s="23"/><c r="M121" s="23"/><c
r="N121" s="23"/><c r="O121" s="46"/><c r="P121" s="79"/><c r="Q121"
s="79"/><c r="S121" s="79"/><c r="T121" s="79"/><c r="V121" s="79"/><c
r="W121" s="79"/></row><row r="122" spans="1:23" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A122" s="515" t="s"><v>759</v></c><c
r="B122" s="514" t="s"><v>1310</v></c><c r="C122" s="22"/><c r="D122"
s="23"/><c r="E122" s="23"/><c r="F122" s="23"/><c r="G122" s="23"/><c
r="H122" s="23"/><c r="I122" s="23"/><c r="J122" s="23"/><c r="K122"
s="23"/><c r="L122" s="23"/><c r="M122" s="23"/><c r="N122" s="23"/><c
r="O122" s="46"/><c r="P122" s="79"/><c r="Q122" s="79"/><c r="S122"
s="79"/><c r="T122" s="79"/><c r="V122" s="79"/><c r="W122"
s="79"/></row><row r="123" spans="1:23" ht="17.100000000000001" hidden="1"
customHeight="1"><c r="A123" s="515" t="s"><v>760</v></c><c r="B123" s="514"
t="s"><v>1311</v></c><c r="C123" s="22"/><c r="D123" s="23"/><c r="E123"
s="23"/><c r="F123" s="23"/><c r="G123" s="23"/><c r="H123" s="23"/><c
r="I123" s="23"/><c r="J123" s="23"/><c r="K123" s="23"/><c r="L123"
s="23"/><c r="M123" s="23"/><c r="N123" s="23"/><c r="O123" s="46"/><c
r="P123" s="79"/><c r="Q123" s="79"/><c r="S123" s="79"/><c r="T123"
s="79"/><c r="V123" s="79"/><c r="W123" s="79"/></row><row r="124"
spans="1:23" ht="17.100000000000001" hidden="1" customHeight="1"><c r="A124"
s="515" t="s"><v>762</v></c><c r="B124" s="514" t="s"><v>1312</v></c><c
r="C124" s="22"/><c r="D124" s="23"/><c r="E124" s="23"/><c r="F124"
s="23"/><c r="G124" s="23"/><c r="H124" s="23"/><c r="I124" s="23"/><c
r="J124" s="23"/><c r="K124" s="23"/><c r="L124" s="23"/><c r="M124"
s="23"/><c r="N124" s="23"/><c r="O124" s="46"/><c r="P124" s="79"/><c
r="Q124" s="79"/><c r="S124" s="79"/><c r="T124" s="79"/><c r="V124"
s="79"/><c r="W124" s="79"/></row><row r="125" spans="1:23"
ht="17.100000000000001" hidden="1" customHeight="1"><c r="A125" s="32"
t="s"><v>968</v></c><c r="B125" s="33" t="s"><v>969</v></c><c r="C125"
s="22"/><c r="D125" s="23"/><c r="E125" s="23"/><c r="F125" s="23"/><c
r="G125" s="23"/><c r="H125" s="23"/><c r="I125" s="23"/><c r="J125"
s="23"/><c r="K125" s="23"/><c r="L125" s="23"/><c r="M125" s="23"/><c
r="N125" s="23"/><c r="O125" s="23"/><c r="P125" s="79"/><c r="Q125"
s="79"/><c r="S125" s="79"/><c r="T125" s="79"/><c r="V125" s="79"/><c
r="W125" s="79"/></row><row r="126" spans="1:23" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A126" s="515" t="s"><v>761</v></c><c
r="B126" s="514" t="s"><v>764</v></c><c r="C126" s="22"/><c r="D126"
s="23"/><c r="E126" s="23"/><c r="F126" s="23"/><c r="G126" s="23"/><c
r="H126" s="23"/><c r="I126" s="23"/><c r="J126" s="23"/><c r="K126"
s="23"/><c r="L126" s="23"/><c r="M126" s="23"/><c r="N126" s="23"/><c
r="O126" s="46"/><c r="P126" s="494"/><c r="Q126" s="494"/><c r="S126"
s="494"/><c r="T126" s="494"/><c r="V126" s="494"/><c r="W126"
s="494"/></row><row r="127" spans="1:23" ht="17.100000000000001" hidden="1"
customHeight="1"><c r="A127" s="32" t="s"><v>972</v></c><c r="B127" s="33"
t="s"><v>973</v></c><c r="C127" s="22"/><c r="D127" s="23"/><c r="E127"
s="23"/><c r="F127" s="23"/><c r="G127" s="23"/><c r="H127" s="23"/><c
r="I127" s="23"/><c r="J127" s="23"/><c r="K127" s="23"/><c r="L127"
s="23"/><c r="M127" s="23"/><c r="N127" s="23"/><c r="O127" s="46"/><c
r="P127" s="556"/><c r="Q127" s="556"/><c r="S127" s="556"/><c r="T127"
s="556"/><c r="V127" s="556"/><c r="W127" s="556"/></row><row r="128"
spans="1:23" ht="16.5" hidden="1" customHeight="1"/><row r="129"
spans="1:23" ht="17.100000000000001" hidden="1" customHeight="1"
thickBot="1"/><row r="130" spans="1:23" ht="14.25" thickTop="1"
thickBot="1"><c r="A130" s="35" t="s"><v>974</v></c><c r="B130" s="35"
t="s"><v>975</v></c><c r="C130"
s="535"><f>SUM(C19,C21,C24,C29,C33,C36)-SUM(C38,C49,C56,C64,C69,C73,C81,C86,C95,C97,C100,C104,C107,C109)</f><v>0</v></c><c
r="D130"
s="535"><f>SUM(D19,D21,D24,D29,D33,D36)-SUM(D38,D49,D56,D64,D69,D73,D81,D86,D95,D97,D100,D104,D107,D109)</f><v>-192.03907000000001</v></c><c
r="E130" s="535"><f t="shared" ref="E130:O130"
si="28">SUM(E19,E21,E24,E29,E33,E36)-SUM(E38,E49,E56,E64,E69,E73,E81,E86,E95,E97,E100,E104,E107,E109)</f><v>-192.78521090909095</v></c><c
r="F130" s="535"><f t="shared" si="28"/><v>-238.22064424242424</v></c><c
r="G130" s="535"><f t="shared" si="28"/><v>-387.50635852813855</v></c><c
r="H130" s="535"><f t="shared" si="28"/><v>-435.8063585281385</v></c><c
r="I130" s="535"><f t="shared" si="28"/><v>-436.50635852813855</v></c><c
r="J130" s="535"><f t="shared" si="28"/><v>-430.07635852813854</v></c><c
r="K130" s="535"><f t="shared" si="28"/><v>-332.3763585281385</v></c><c
r="L130" s="535"><f t="shared" si="28"/><v>-286.00635852813849</v></c><c
r="M130" s="535"><f t="shared" si="28"/><v>-192.67302519480521</v></c><c
r="N130" s="535"><f t="shared" si="28"/><v>-182.57231090909093</v></c><c
r="O130" s="535"><f t="shared" si="28"/><v>-184.18740090909091</v></c><c
r="P130"
s="505"><f>IF(ROUND(SUM(C130:O130),1)=ROUND((SUM(P19,P21,P24,P29,P33,P36)-SUM(P38,P49,P56,P64,P69,P73,P81,P86,P95,P97,P100,P104,P107,P109)),1),SUM(C130:O130),"B��D")</f><v>-3490.7558133333332</v></c><c
r="Q130" s="148" t="str"><f>IF($C$5&gt;0,P130/$C$5*1000,"")</f><v/></c><c
r="R130"><v>-3689.6377266666668</v></c><c r="S130"
s="148"><v>-3746.3787400000006</v></c><c r="T130"
s="148"><f>P130-S130</f><v>255.62292666666735</v></c><c r="V130"
s="148"><v>-3689.6377266666668</v></c><c r="W130"
s="148"><v>-4016.6935799999997</v></c></row><row r="131" spans="1:23"
ht="13.5" thickTop="1"/></sheetData><phoneticPr fontId="40"
type="noConversion"/><printOptions horizontalCentered="1"/><pageMargins
left="0.19685039370078741" right="0" top="0.59055118110236227"
bottom="0.19685039370078741" header="0.31496062992125984"
footer="0"/><pageSetup paperSize="9" scale="56" fitToHeight="2"
orientation="landscape" horizontalDpi="4294967294"
r:id="rId1"/><headerFooter alignWithMargins="0"><oddFooter>&amp;L&amp;"Arial
CE,Kursywa"&amp;D&amp;C&amp;"Arial
CE,Kursywa"&amp;F</oddFooter></headerFooter><rowBreaks count="1"
manualBreakCount="1"><brk id="80" max="15"
man="1"/></rowBreaks><ignoredErrors><ignoredError sqref="C20:O107 C109:O110"
unlockedFormula="1"/><ignoredError sqref="C108:O108" formula="1"
unlockedFormula="1"/></ignoredErrors></worksheet> 

0
IgorM
2/25/2010 10:00:00 AM
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main"
xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><sheetPr
codeName="Arkusz16" enableFormatConditionsCalculation="0"><tabColor
indexed="54"/><pageSetUpPr fitToPage="1"/></sheetPr><dimension
ref="A1:W131"/><sheetViews><sheetView showGridLines="0" topLeftCell="A18"
zoomScale="70" zoomScaleNormal="70" zoomScaleSheetLayoutView="75"
workbookViewId="0"><selection activeCell="Y18"
sqref="Y18"/></sheetView></sheetViews><sheetFormatPr
defaultRowHeight="12.75" outlineLevelRow="1"/><cols><col min="1" max="1"
width="55.28515625" style="1" customWidth="1"/><col min="2" max="2"
width="55.7109375" style="1" hidden="1" customWidth="1"/><col min="3"
max="3" width="17.28515625" style="2" customWidth="1"/><col min="4" max="15"
width="13.28515625" customWidth="1"/><col min="16" max="16"
width="17.28515625" customWidth="1"/><col min="17" max="17"
width="17.28515625" hidden="1" customWidth="1"/><col min="18" max="18"
width="1.7109375" customWidth="1"/><col min="19" max="20"
width="17.28515625" customWidth="1"/><col min="21" max="21"
width="1.7109375" customWidth="1"/><col min="22" max="23"
width="17.28515625" customWidth="1"/></cols><sheetData><row r="1"
spans="1:21" ht="17.100000000000001" customHeight="1"/><row r="2"
spans="1:21" ht="17.100000000000001" customHeight="1"><c r="A2" s="4"
t="s"><v>783</v></c><c r="B2" s="4" t="s"><v>784</v></c><c r="C2" s="493"
t="s"><v>1314</v></c></row><row r="3" spans="1:21" ht="17.100000000000001"
customHeight="1"><c r="A3" s="4" t="s"><v>785</v></c><c r="B3" s="4"
t="s"><v>786</v></c><c r="C3" s="5"><f>current_year</f><v>2010</v></c><c
r="D3" s="42"/></row><row r="4" spans="1:21" ht="16.5" customHeight="1"><c
r="A4" s="4" t="s"><v>1156</v></c><c r="B4" s="4" t="s"><v>1033</v></c><c
r="C4" s="490"><f>SUM('Estate Dzbance:Estate Glub'!C4)</f><v>2</v></c><c
r="D4" s="53"/><c r="F4" s="45"/><c r="G4" s="45"/></row><row r="5"
spans="1:21" ht="17.100000000000001" hidden="1" customHeight="1"><c r="A5"
s="4" t="s"><v>1159</v></c><c r="B5" s="4" t="s"><v>1158</v></c><c r="C5"
s="490"><f>SUM('Estate Dzbance:Estate Glub'!C5)</f><v>0</v></c><c r="D5"
t="s"><v>1006</v></c></row><row r="6" spans="1:21" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A6" s="4" t="s"><v>789</v></c><c r="B6"
s="4" t="s"><v>790</v></c><c r="C6"
s="490"><f>IF(C7&gt;0,C7/C5,)</f><v>0</v></c><c r="D6"
t="s"><v>1162</v></c></row><row r="7" spans="1:21" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A7" s="4" t="s"><v>791</v></c><c r="B7"
s="4" t="s"><v>792</v></c><c r="C7" s="490"><v>0</v></c><c r="D7"
t="s"><v>1155</v></c></row><row r="8" spans="1:21" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A8" s="4" t="s"><v>599</v></c><c r="B8"
s="4" t="s"><v>1544</v></c><c r="C8" s="490"/><c r="D8"
t="s"><v>1160</v></c></row><row r="9" spans="1:21" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A9" s="4" t="str"><f>CONCATENATE("TONNES
IN STOCK AS AT ",TEXT(DATE(C3,12,31),"rrrr-mm-dd"))</f><v>TONNES IN STOCK AS
AT 2010-12-31</v></c><c r="B9" s="4" t="str"><f>CONCATENATE("ILO�� ZAPAS�W
NA ",TEXT(DATE(C3,12,31),"rrrr-mm-dd"))</f><v>ILO�� ZAPAS�W NA
2010-12-31</v></c><c r="C9" s="490"><f>SUM('Estate Dzbance:Estate
Glub'!C9)</f><v>0</v></c><c r="D9" t="s"><v>1155</v></c></row><row r="10"
spans="1:21" ht="17.100000000000001" hidden="1" customHeight="1"><c r="A10"
s="4" t="str"><f>CONCATENATE("VALUE OF STOCK AS AT
",TEXT(DATE(C3,12,31),"rrrr-mm-dd"))</f><v>VALUE OF STOCK AS AT
2010-12-31</v></c><c r="B10" s="4" t="str"><f>CONCATENATE("WARTO�� ZAPAS�W
NA ",TEXT(DATE(C3,12,31),"rrrr-mm-dd"))</f><v>WARTO�� ZAPAS�W NA
2010-12-31</v></c><c r="C10" s="490"><f>SUM('Estate Dzbance:Estate
Glub'!C10)</f><v>0</v></c><c r="D10" t="s"><v>793</v></c></row><row r="11"
spans="1:21" ht="17.100000000000001" hidden="1" customHeight="1"><c r="A11"
s="1" t="s"><v>1157</v></c><c r="B11" s="1" t="s"><v>1496</v></c><c r="C11"
s="490"/><c r="D11" t="s"><v>1161</v></c></row><row r="12" spans="1:21"
ht="17.100000000000001" hidden="1" customHeight="1"><c r="A12" s="7"
t="s"><v>794</v></c><c r="B12" s="1" t="s"><v>795</v></c><c r="C12"
s="6"/><c r="D12" s="486" t="str"><f>D18</f><v>STYCZE�</v></c><c r="E12"
s="486" t="str"><f t="shared" ref="E12:O12" si="0">E18</f><v>LUTY</v></c><c
r="F12" s="486" t="str"><f t="shared" si="0"/><v>MARZEC</v></c><c r="G12"
s="486" t="str"><f t="shared" si="0"/><v>KWIECIE�</v></c><c r="H12" s="486"
t="str"><f t="shared" si="0"/><v>MAJ</v></c><c r="I12" s="486" t="str"><f
t="shared" si="0"/><v>CZERWIEC</v></c><c r="J12" s="486" t="str"><f
t="shared" si="0"/><v>LIPIEC</v></c><c r="K12" s="486" t="str"><f t="shared"
si="0"/><v>SIERPIE�</v></c><c r="L12" s="486" t="str"><f t="shared"
si="0"/><v>WRZESIE�</v></c><c r="M12" s="486" t="str"><f t="shared"
si="0"/><v>PA�DZIERNIK</v></c><c r="N12" s="486" t="str"><f t="shared"
si="0"/><v>LISTOPAD</v></c><c r="O12" s="486" t="str"><f t="shared"
si="0"/><v>GRUDZIE�</v></c><c r="P12" s="8" t="s"><v>797</v></c></row><row
r="13" spans="1:21" s="3" customFormat="1" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A13" s="7" t="s"><v>1441</v></c><c r="B13"
s="1" t="s"><v>1440</v></c><c r="C13" s="9"/><c r="D13"
s="495"><f>C9</f><v>0</v></c><c r="E13"
s="495"><f>D13+D14-D15-D16</f><v>0</v></c><c r="F13" s="495"><f t="shared"
ref="F13:O13" si="1">E13+E14-E15-E16</f><v>0</v></c><c r="G13" s="495"><f
t="shared" si="1"/><v>0</v></c><c r="H13" s="495"><f t="shared"
si="1"/><v>0</v></c><c r="I13" s="495"><f t="shared" si="1"/><v>0</v></c><c
r="J13" s="495"><f t="shared" si="1"/><v>0</v></c><c r="K13" s="495"><f
t="shared" si="1"/><v>0</v></c><c r="L13" s="495"><f t="shared"
si="1"/><v>0</v></c><c r="M13" s="495"><f t="shared" si="1"/><v>0</v></c><c
r="N13" s="495"><f t="shared" si="1"/><v>0</v></c><c r="O13" s="496"><f
t="shared" si="1"/><v>0</v></c><c r="P13" s="504"/><c r="R13"/><c
r="U13"/></row><row r="14" spans="1:21" s="3" customFormat="1"
ht="17.100000000000001" hidden="1" customHeight="1"><c r="A14" s="4"
t="s"><v>798</v></c><c r="B14" s="1" t="s"><v>1442</v></c><c r="C14"
s="9"/><c r="D14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!D14)</f><v>0</v></c><c r="E14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!E14)</f><v>0</v></c><c r="F14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!F14)</f><v>0</v></c><c r="G14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!G14)</f><v>0</v></c><c r="H14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!H14)</f><v>0</v></c><c r="I14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!I14)</f><v>0</v></c><c r="J14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!J14)</f><v>0</v></c><c r="K14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!K14)</f><v>0</v></c><c r="L14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!L14)</f><v>0</v></c><c r="M14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!M14)</f><v>0</v></c><c r="N14" s="10"><f>SUM('Estate Dzbance:Estate
Glub'!N14)</f><v>0</v></c><c r="O14" s="11"><f>SUM('Estate Dzbance:Estate
Glub'!O14)</f><v>0</v></c><c r="P14"
s="495"><f>SUM(D14:O14)</f><v>0</v></c><c r="R14"/><c r="U14"/></row><row
r="15" spans="1:21" s="12" customFormat="1" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A15" s="4" t="s"><v>748</v></c><c r="B15"
s="477" t="s"><v>1004</v></c><c r="C15" s="9"/><c r="D15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!D15)</f><v>0</v></c><c r="E15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!E15)</f><v>0</v></c><c r="F15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!F15)</f><v>0</v></c><c r="G15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!G15)</f><v>0</v></c><c r="H15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!H15)</f><v>0</v></c><c r="I15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!I15)</f><v>0</v></c><c r="J15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!J15)</f><v>0</v></c><c r="K15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!K15)</f><v>0</v></c><c r="L15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!L15)</f><v>0</v></c><c r="M15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!M15)</f><v>0</v></c><c r="N15"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!N15)</f><v>0</v></c><c r="O15"
s="11"><f>SUM('Estate Dzbance:Estate Glub'!O15)</f><v>0</v></c><c r="P15"
s="495"><f>SUM(D15:O15)</f><v>0</v></c><c r="R15"/><c r="U15"/></row><row
r="16" spans="1:21" s="12" customFormat="1" ht="17.100000000000001"
hidden="1" customHeight="1"><c r="A16" s="4" t="s"><v>749</v></c><c r="B16"
s="477" t="s"><v>1005</v></c><c r="C16" s="25"/><c r="D16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!D16)</f><v>0</v></c><c r="E16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!E16)</f><v>0</v></c><c r="F16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!F16)</f><v>0</v></c><c r="G16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!G16)</f><v>0</v></c><c r="H16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!H16)</f><v>0</v></c><c r="I16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!I16)</f><v>0</v></c><c r="J16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!J16)</f><v>0</v></c><c r="K16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!K16)</f><v>0</v></c><c r="L16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!L16)</f><v>0</v></c><c r="M16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!M16)</f><v>0</v></c><c r="N16"
s="10"><f>SUM('Estate Dzbance:Estate Glub'!N16)</f><v>0</v></c><c r="O16"
s="11"><f>SUM('Estate Dzbance:Estate Glub'!O16)</f><v>0</v></c><c r="P16"
s="495"><f>SUM(D16:O16)</f><v>0</v></c><c r="R16"/><c r="U16"/></row><row
r="17" spans="1:23" ht="17.100000000000001" customHeight="1"/><row r="18"
spans="1:23" s="41" customFormat="1" ht="34.5" customHeight="1"><c r="A18"
s="13" t="str"><f>CONCATENATE($C$2," ",$C$3)</f><v>Total estate
2010</v></c><c r="B18" s="13" t="str"><f>CONCATENATE($C$2,"
",$C$3)</f><v>Total estate 2010</v></c><c r="C18" s="14"
t="s"><v>799</v></c><c r="D18" s="497"
t="str"><f>UPPER(TEXT(DATE(current_year,1,1),"mmmm"))</f><v>STYCZE�</v></c><c
r="E18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,2,1),"mmmm"))</f><v>LUTY</v></c><c
r="F18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,3,1),"mmmm"))</f><v>MARZEC</v></c><c
r="G18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,4,1),"mmmm"))</f><v>KWIECIE�</v></c><c
r="H18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,5,1),"mmmm"))</f><v>MAJ</v></c><c
r="I18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,6,1),"mmmm"))</f><v>CZERWIEC</v></c><c
r="J18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,7,1),"mmmm"))</f><v>LIPIEC</v></c><c
r="K18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,8,1),"mmmm"))</f><v>SIERPIE�</v></c><c
r="L18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,9,1),"mmmm"))</f><v>WRZESIE�</v></c><c
r="M18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,10,1),"mmmm"))</f><v>PA�DZIERNIK</v></c><c
r="N18" s="498"
t="str"><f>UPPER(TEXT(DATE(current_year,11,1),"mmmm"))</f><v>LISTOPAD</v></c><c
r="O18" s="499"
t="str"><f>UPPER(TEXT(DATE(current_year,12,1),"mmmm"))</f><v>GRUDZIE�</v></c><c
r="P18" s="492" t="s"><v>800</v></c><c r="Q18" s="36"
t="s"><v>1163</v></c><c r="R18"/><c r="S18" s="492" t="s"><v>1661</v></c><c
r="T18" s="36" t="s"><v>1669</v></c><c r="U18"/><c r="V18" s="492"
t="s"><v>1662</v></c><c r="W18" s="492" t="s"><v>1671</v></c></row><row
r="19" spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A19" s="16" t="s"><v>1443</v></c><c r="B19" s="16"
t="s"><v>1448</v></c><c r="C19" s="17"><f t="shared" ref="C19:O19"
si="2">C20</f><v>0</v></c><c r="D19" s="18"><f t="shared"
si="2"/><v>0</v></c><c r="E19" s="19"><f t="shared" si="2"/><v>0</v></c><c
r="F19" s="19"><f t="shared" si="2"/><v>0</v></c><c r="G19" s="19"><f
t="shared" si="2"/><v>0</v></c><c r="H19" s="19"><f t="shared"
si="2"/><v>0</v></c><c r="I19" s="19"><f t="shared" si="2"/><v>0</v></c><c
r="J19" s="19"><f t="shared" si="2"/><v>0</v></c><c r="K19" s="19"><f
t="shared" si="2"/><v>0</v></c><c r="L19" s="19"><f t="shared"
si="2"/><v>0</v></c><c r="M19" s="19"><f t="shared" si="2"/><v>0</v></c><c
r="N19" s="19"><f t="shared" si="2"/><v>0</v></c><c r="O19" s="491"><f
t="shared" si="2"/><v>0</v></c><c r="P19"
s="17"><f>SUM(C19:O19)</f><v>0</v></c><c r="Q19" s="37"
t="str"><f>IF($C$5&gt;0,(P19+C10)/$C$5*1000,"")</f><v/></c><c
r="R19"><v>0</v></c><c r="S19" s="17"><v>0</v></c><c r="T19" s="37"><f
t="shared" ref="T19:T82" si="3">P19-S19</f><v>0</v></c><c r="U19"/><c
r="V19" s="17"><v>0</v></c><c r="W19" s="37"><v>0</v></c></row><row r="20"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A20" s="21" t="s"><v>1236</v></c><c r="B20" s="21"
t="s"><v>1164</v></c><c r="C20" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C20)</f><v>0</v></c><c r="D20" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D20)</f><v>0</v></c><c r="E20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E20)</f><v>0</v></c><c r="F20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F20)</f><v>0</v></c><c r="G20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G20)</f><v>0</v></c><c r="H20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H20)</f><v>0</v></c><c r="I20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I20)</f><v>0</v></c><c r="J20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J20)</f><v>0</v></c><c r="K20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K20)</f><v>0</v></c><c r="L20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L20)</f><v>0</v></c><c r="M20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M20)</f><v>0</v></c><c r="N20" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N20)</f><v>0</v></c><c r="O20" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O20)</f><v>0</v></c><c r="P20"
s="79"><f>SUM(C20:O20)</f><v>0</v></c><c r="Q20" s="34"
t="str"><f>IF($C$5&gt;0,(P19+C10)/$C$5*1000,"")</f><v/></c><c
r="R20"><v>0</v></c><c r="S20" s="79"><v>0</v></c><c r="T20" s="34"><f
t="shared" si="3"/><v>0</v></c><c r="V20" s="79"><v>0</v></c><c r="W20"
s="34"><v>0</v></c></row><row r="21" spans="1:23" s="20" customFormat="1"
ht="17.100000000000001" customHeight="1"><c r="A21" s="16"
t="s"><v>823</v></c><c r="B21" s="16" t="s"><v>1449</v></c><c r="C21"
s="17"><f t="shared" ref="C21:O21" si="4">SUM(C22:C23)</f><v>0</v></c><c
r="D21" s="18"><f t="shared" si="4"/><v>0</v></c><c r="E21" s="19"><f
t="shared" si="4"/><v>0</v></c><c r="F21" s="19"><f t="shared"
si="4"/><v>0</v></c><c r="G21" s="19"><f t="shared" si="4"/><v>0</v></c><c
r="H21" s="19"><f t="shared" si="4"/><v>0</v></c><c r="I21" s="19"><f
t="shared" si="4"/><v>0</v></c><c r="J21" s="19"><f t="shared"
si="4"/><v>0</v></c><c r="K21" s="19"><f t="shared" si="4"/><v>0</v></c><c
r="L21" s="19"><f t="shared" si="4"/><v>0</v></c><c r="M21" s="19"><f
t="shared" si="4"/><v>0</v></c><c r="N21" s="19"><f t="shared"
si="4"/><v>0</v></c><c r="O21" s="491"><f t="shared" si="4"/><v>0</v></c><c
r="P21" s="17"><f>SUM(C21:O21)</f><v>0</v></c><c r="Q21" s="37"
t="str"><f>IF($C$5&gt;0,P21/$C$5*1000,"")</f><v/></c><c
r="R21"><v>0</v></c><c r="S21" s="17"><v>0</v></c><c r="T21" s="37"><f
t="shared" si="3"/><v>0</v></c><c r="U21"/><c r="V21" s="17"><v>0</v></c><c
r="W21" s="37"><v>0</v></c></row><row r="22" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A22" s="21"
t="s"><v>1237</v></c><c r="B22" s="21" t="s"><v>1165</v></c><c r="C22"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C22)</f><v>0</v></c><c r="D22"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D22)</f><v>0</v></c><c r="E22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E22)</f><v>0</v></c><c r="F22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F22)</f><v>0</v></c><c r="G22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G22)</f><v>0</v></c><c r="H22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H22)</f><v>0</v></c><c r="I22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I22)</f><v>0</v></c><c r="J22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J22)</f><v>0</v></c><c r="K22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K22)</f><v>0</v></c><c r="L22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L22)</f><v>0</v></c><c r="M22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M22)</f><v>0</v></c><c r="N22"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N22)</f><v>0</v></c><c r="O22"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O22)</f><v>0</v></c><c r="P22"
s="79"><f t="shared" ref="P22:P85" si="5">SUM(C22:O22)</f><v>0</v></c><c
r="Q22" s="34" t="str"><f t="shared" ref="Q22:Q85"
si="6">IF($C$5&gt;0,P22/$C$5*1000,"")</f><v/></c><c r="R22"><v>0</v></c><c
r="S22" s="79"><v>0</v></c><c r="T22" s="34"><f t="shared"
si="3"/><v>0</v></c><c r="V22" s="79"><v>0</v></c><c r="W22"
s="34"><v>0</v></c></row><row r="23" spans="1:23" ht="17.100000000000001"
customHeight="1" outlineLevel="1"><c r="A23" s="21" t="s"><v>1238</v></c><c
r="B23" s="21" t="s"><v>1166</v></c><c r="C23" s="500"><f>SUM('Estate
Dzbance:Estate Glub'!C23)</f><v>0</v></c><c r="D23" s="501"><f>SUM('Estate
Dzbance:Estate Glub'!D23)</f><v>0</v></c><c r="E23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E23)</f><v>0</v></c><c r="F23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F23)</f><v>0</v></c><c r="G23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G23)</f><v>0</v></c><c r="H23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!H23)</f><v>0</v></c><c r="I23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I23)</f><v>0</v></c><c r="J23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!J23)</f><v>0</v></c><c r="K23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K23)</f><v>0</v></c><c r="L23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L23)</f><v>0</v></c><c r="M23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M23)</f><v>0</v></c><c r="N23" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!N23)</f><v>0</v></c><c r="O23" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O23)</f><v>0</v></c><c r="P23" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q23" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R23"><v>0</v></c><c r="S23" s="79"><v>0</v></c><c
r="T23" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V23"
s="79"><v>0</v></c><c r="W23" s="34"><v>0</v></c></row><row r="24"
spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A24" s="16" t="s"><v>825</v></c><c r="B24" s="16"
t="s"><v>826</v></c><c r="C24" s="17"><f t="shared" ref="C24:O24"
si="7">SUM(C25:C28)</f><v>0</v></c><c r="D24" s="18"><f t="shared"
si="7"/><v>7.166666666666667</v></c><c r="E24" s="19"><f t="shared"
si="7"/><v>7.166666666666667</v></c><c r="F24" s="19"><f t="shared"
si="7"/><v>7.166666666666667</v></c><c r="G24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="H24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="I24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="J24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="K24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="L24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="M24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="N24" s="19"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="O24" s="491"><f t="shared"
si="7"/><v>12.16666666666667</v></c><c r="P24" s="17"><f t="shared"
si="5"/><v>131.00000000000003</v></c><c r="Q24" s="37" t="str"><f t="shared"
si="6"/><v/></c><c r="R24"><v>99.59999999999998</v></c><c r="S24"
s="17"><v>192.59316999999999</v></c><c r="T24" s="37"><f t="shared"
si="3"/><v>-61.593169999999958</v></c><c r="U24"/><c r="V24"
s="17"><v>99.59999999999998</v></c><c r="W24"
s="37"><v>1929.2768999999998</v></c></row><row r="25" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A25" s="21"
t="s"><v>1239</v></c><c r="B25" s="21" t="s"><v>1167</v></c><c r="C25"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C25)</f><v>0</v></c><c r="D25"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D25)</f><v>0</v></c><c r="E25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E25)</f><v>0</v></c><c r="F25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F25)</f><v>0</v></c><c r="G25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G25)</f><v>0</v></c><c r="H25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H25)</f><v>0</v></c><c r="I25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I25)</f><v>0</v></c><c r="J25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J25)</f><v>0</v></c><c r="K25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K25)</f><v>0</v></c><c r="L25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L25)</f><v>0</v></c><c r="M25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M25)</f><v>0</v></c><c r="N25"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N25)</f><v>0</v></c><c r="O25"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O25)</f><v>0</v></c><c r="P25"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q25" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R25"><v>0</v></c><c r="S25"
s="79"><v>0</v></c><c r="T25" s="34"><f t="shared" si="3"/><v>0</v></c><c
r="V25" s="79"><v>0</v></c><c r="W25" s="34"><v>0</v></c></row><row r="26"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A26" s="21" t="s"><v>1240</v></c><c r="B26" s="21"
t="s"><v>1168</v></c><c r="C26" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C26)</f><v>0</v></c><c r="D26" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D26)</f><v>0</v></c><c r="E26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E26)</f><v>0</v></c><c r="F26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F26)</f><v>0</v></c><c r="G26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G26)</f><v>0</v></c><c r="H26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H26)</f><v>0</v></c><c r="I26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I26)</f><v>0</v></c><c r="J26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J26)</f><v>0</v></c><c r="K26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K26)</f><v>0</v></c><c r="L26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L26)</f><v>0</v></c><c r="M26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M26)</f><v>0</v></c><c r="N26" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N26)</f><v>0</v></c><c r="O26" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O26)</f><v>0</v></c><c r="P26" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q26" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R26"><v>0</v></c><c r="S26" s="79"><v>0</v></c><c
r="T26" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V26"
s="79"><v>0</v></c><c r="W26" s="34"><v>0</v></c></row><row r="27"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A27" s="21" t="s"><v>1241</v></c><c r="B27" s="21"
t="s"><v>1169</v></c><c r="C27" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C27)</f><v>0</v></c><c r="D27" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D27)</f><v>0</v></c><c r="E27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E27)</f><v>0</v></c><c r="F27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F27)</f><v>0</v></c><c r="G27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G27)</f><v>0</v></c><c r="H27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H27)</f><v>0</v></c><c r="I27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I27)</f><v>0</v></c><c r="J27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J27)</f><v>0</v></c><c r="K27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K27)</f><v>0</v></c><c r="L27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L27)</f><v>0</v></c><c r="M27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M27)</f><v>0</v></c><c r="N27" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N27)</f><v>0</v></c><c r="O27" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O27)</f><v>0</v></c><c r="P27" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q27" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R27"><v>0</v></c><c r="S27" s="79"><v>0</v></c><c
r="T27" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V27"
s="79"><v>0</v></c><c r="W27" s="34"><v>0</v></c></row><row r="28"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A28" s="21" t="s"><v>1242</v></c><c r="B28" s="21"
t="s"><v>1170</v></c><c r="C28" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C28)</f><v>0</v></c><c r="D28" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D28)</f><v>7.166666666666667</v></c><c r="E28" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E28)</f><v>7.166666666666667</v></c><c r="F28"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F28)</f><v>7.166666666666667</v></c><c r="G28" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G28)</f><v>12.16666666666667</v></c><c r="H28"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H28)</f><v>12.16666666666667</v></c><c r="I28" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I28)</f><v>12.16666666666667</v></c><c r="J28"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J28)</f><v>12.16666666666667</v></c><c r="K28" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K28)</f><v>12.16666666666667</v></c><c r="L28"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L28)</f><v>12.16666666666667</v></c><c r="M28" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M28)</f><v>12.16666666666667</v></c><c r="N28"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N28)</f><v>12.16666666666667</v></c><c r="O28" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O28)</f><v>12.16666666666667</v></c><c r="P28"
s="79"><f t="shared" si="5"/><v>131.00000000000003</v></c><c r="Q28" s="34"
t="str"><f t="shared" si="6"/><v/></c><c
r="R28"><v>99.59999999999998</v></c><c r="S28" s="957"
vm="50"><v>192.59316999999999</v></c><c r="T28" s="940"><f t="shared"
si="3"/><v>-61.593169999999958</v></c><c r="V28"
s="79"><v>99.59999999999998</v></c><c r="W28"
s="34"><v>1929.2768999999998</v></c></row><row r="29" spans="1:23" s="20"
customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A29" s="16"
t="s"><v>1444</v></c><c r="B29" s="16" t="s"><v>831</v></c><c r="C29"
s="17"><f t="shared" ref="C29:O29" si="8">SUM(C30:C32)</f><v>0</v></c><c
r="D29" s="18"><f t="shared" si="8"/><v>0</v></c><c r="E29" s="19"><f
t="shared" si="8"/><v>0</v></c><c r="F29" s="19"><f t="shared"
si="8"/><v>0</v></c><c r="G29" s="19"><f t="shared" si="8"/><v>0</v></c><c
r="H29" s="19"><f t="shared" si="8"/><v>0</v></c><c r="I29" s="19"><f
t="shared" si="8"/><v>0</v></c><c r="J29" s="19"><f t="shared"
si="8"/><v>0</v></c><c r="K29" s="19"><f t="shared" si="8"/><v>0</v></c><c
r="L29" s="19"><f t="shared" si="8"/><v>0</v></c><c r="M29" s="19"><f
t="shared" si="8"/><v>0</v></c><c r="N29" s="19"><f t="shared"
si="8"/><v>0</v></c><c r="O29" s="491"><f t="shared" si="8"/><v>0</v></c><c
r="P29" s="17"><f t="shared" si="5"/><v>0</v></c><c r="Q29" s="37"
t="str"><f t="shared" si="6"/><v/></c><c r="R29"><v>0</v></c><c r="S29"
s="17"><v>0</v></c><c r="T29" s="37"><f t="shared" si="3"/><v>0</v></c><c
r="U29"/><c r="V29" s="17"><v>0</v></c><c r="W29"
s="37"><v>0</v></c></row><row r="30" spans="1:23" ht="17.100000000000001"
customHeight="1" outlineLevel="1"><c r="A30" s="21" t="s"><v>1243</v></c><c
r="B30" s="21" t="s"><v>1171</v></c><c r="C30" s="500"><f>SUM('Estate
Dzbance:Estate Glub'!C30)</f><v>0</v></c><c r="D30" s="501"><f>SUM('Estate
Dzbance:Estate Glub'!D30)</f><v>0</v></c><c r="E30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E30)</f><v>0</v></c><c r="F30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F30)</f><v>0</v></c><c r="G30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!G30)</f><v>0</v></c><c r="H30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!H30)</f><v>0</v></c><c r="I30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I30)</f><v>0</v></c><c r="J30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!J30)</f><v>0</v></c><c r="K30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!K30)</f><v>0</v></c><c r="L30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L30)</f><v>0</v></c><c r="M30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!M30)</f><v>0</v></c><c r="N30" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!N30)</f><v>0</v></c><c r="O30" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O30)</f><v>0</v></c><c r="P30" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q30" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R30"><v>0</v></c><c r="S30" s="957"><v>0</v></c><c
r="T30" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V30"
s="79"><v>0</v></c><c r="W30" s="34"><v>0</v></c></row><row r="31"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A31" s="21" t="s"><v>1244</v></c><c r="B31" s="21"
t="s"><v>1172</v></c><c r="C31" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C31)</f><v>0</v></c><c r="D31" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D31)</f><v>0</v></c><c r="E31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E31)</f><v>0</v></c><c r="F31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F31)</f><v>0</v></c><c r="G31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G31)</f><v>0</v></c><c r="H31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H31)</f><v>0</v></c><c r="I31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I31)</f><v>0</v></c><c r="J31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J31)</f><v>0</v></c><c r="K31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K31)</f><v>0</v></c><c r="L31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L31)</f><v>0</v></c><c r="M31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M31)</f><v>0</v></c><c r="N31" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N31)</f><v>0</v></c><c r="O31" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O31)</f><v>0</v></c><c r="P31" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q31" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R31"><v>0</v></c><c r="S31" s="957"><v>0</v></c><c
r="T31" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V31"
s="79"><v>0</v></c><c r="W31" s="34"><v>0</v></c></row><row r="32"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A32" s="21" t="s"><v>1245</v></c><c r="B32" s="21"
t="s"><v>1173</v></c><c r="C32" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C32)</f><v>0</v></c><c r="D32" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D32)</f><v>0</v></c><c r="E32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E32)</f><v>0</v></c><c r="F32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F32)</f><v>0</v></c><c r="G32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G32)</f><v>0</v></c><c r="H32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H32)</f><v>0</v></c><c r="I32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I32)</f><v>0</v></c><c r="J32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J32)</f><v>0</v></c><c r="K32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K32)</f><v>0</v></c><c r="L32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L32)</f><v>0</v></c><c r="M32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M32)</f><v>0</v></c><c r="N32" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N32)</f><v>0</v></c><c r="O32" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O32)</f><v>0</v></c><c r="P32" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q32" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R32"><v>0</v></c><c r="S32" s="79"><v>0</v></c><c
r="T32" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V32"
s="79"><v>0</v></c><c r="W32" s="34"><v>0</v></c></row><row r="33"
spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A33" s="16" t="s"><v>1445</v></c><c r="B33" s="16"
t="s"><v>833</v></c><c r="C33" s="17"><f t="shared" ref="C33:O33"
si="9">SUM(C34:C35)</f><v>0</v></c><c r="D33" s="18"><f t="shared"
si="9"/><v>0.5</v></c><c r="E33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="F33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="G33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="H33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="I33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="J33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="K33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="L33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="M33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="N33" s="19"><f t="shared"
si="9"/><v>0.5</v></c><c r="O33" s="491"><f t="shared"
si="9"/><v>0.5</v></c><c r="P33" s="17"><f t="shared" si="5"/><v>6</v></c><c
r="Q33" s="37" t="str"><f t="shared" si="6"/><v/></c><c
r="R33"><v>32.040000000000006</v></c><c r="S33" s="17"><v>17.96716</v></c><c
r="T33" s="37"><f t="shared" si="3"/><v>-11.96716</v></c><c r="U33"/><c
r="V33" s="17"><v>32.040000000000006</v></c><c r="W33"
s="37"><v>90.600259999999992</v></c></row><row r="34" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A34" s="21"
t="s"><v>1246</v></c><c r="B34" s="21" t="s"><v>1174</v></c><c r="C34"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C34)</f><v>0</v></c><c r="D34"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D34)</f><v>0.5</v></c><c r="E34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E34)</f><v>0.5</v></c><c r="F34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F34)</f><v>0.5</v></c><c r="G34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G34)</f><v>0.5</v></c><c r="H34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H34)</f><v>0.5</v></c><c r="I34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I34)</f><v>0.5</v></c><c r="J34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J34)</f><v>0.5</v></c><c r="K34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K34)</f><v>0.5</v></c><c r="L34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L34)</f><v>0.5</v></c><c r="M34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M34)</f><v>0.5</v></c><c r="N34"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N34)</f><v>0.5</v></c><c r="O34"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O34)</f><v>0.5</v></c><c r="P34"
s="79"><f t="shared" si="5"/><v>6</v></c><c r="Q34" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R34"><v>32.040000000000006</v></c><c
r="S34" s="957" vm="51"><v>6.0280300000000002</v></c><c r="T34" s="940"><f
t="shared" si="3"/><v>-2.8030000000000221E-2</v></c><c r="V34"
s="79"><v>32.040000000000006</v></c><c r="W34"
s="34"><v>68.029379999999989</v></c></row><row r="35" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A35" s="21"
t="s"><v>1247</v></c><c r="B35" s="21" t="s"><v>1175</v></c><c r="C35"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C35)</f><v>0</v></c><c r="D35"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D35)</f><v>0</v></c><c r="E35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E35)</f><v>0</v></c><c r="F35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F35)</f><v>0</v></c><c r="G35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G35)</f><v>0</v></c><c r="H35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H35)</f><v>0</v></c><c r="I35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I35)</f><v>0</v></c><c r="J35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J35)</f><v>0</v></c><c r="K35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K35)</f><v>0</v></c><c r="L35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L35)</f><v>0</v></c><c r="M35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M35)</f><v>0</v></c><c r="N35"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N35)</f><v>0</v></c><c r="O35"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O35)</f><v>0</v></c><c r="P35"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q35" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R35"><v>0</v></c><c r="S35" s="957"
vm="52"><v>11.939129999999999</v></c><c r="T35" s="940"><f t="shared"
si="3"/><v>-11.939129999999999</v></c><c r="V35" s="79"><v>0</v></c><c
r="W35" s="34"><v>22.570879999999999</v></c></row><row r="36" spans="1:23"
s="20" customFormat="1" ht="17.100000000000001" customHeight="1"><c r="A36"
s="16" t="s"><v>841</v></c><c r="B36" s="16" t="s"><v>842</v></c><c r="C36"
s="17"><f t="shared" ref="C36:O36" si="10">SUM(C37:C37)</f><v>0</v></c><c
r="D36" s="18"><f t="shared" si="10"/><v>0</v></c><c r="E36" s="19"><f
t="shared" si="10"/><v>0</v></c><c r="F36" s="19"><f t="shared"
si="10"/><v>0</v></c><c r="G36" s="19"><f t="shared" si="10"/><v>0</v></c><c
r="H36" s="19"><f t="shared" si="10"/><v>0</v></c><c r="I36" s="19"><f
t="shared" si="10"/><v>0</v></c><c r="J36" s="19"><f t="shared"
si="10"/><v>0</v></c><c r="K36" s="19"><f t="shared" si="10"/><v>0</v></c><c
r="L36" s="19"><f t="shared" si="10"/><v>0</v></c><c r="M36" s="19"><f
t="shared" si="10"/><v>0</v></c><c r="N36" s="19"><f t="shared"
si="10"/><v>0</v></c><c r="O36" s="491"><f t="shared"
si="10"/><v>0</v></c><c r="P36" s="17"><f t="shared" si="5"/><v>0</v></c><c
r="Q36" s="37" t="str"><f t="shared" si="6"/><v/></c><c
r="R36"><v>0</v></c><c r="S36" s="958"><v>8.4</v></c><c r="T36" s="37"><f
t="shared" si="3"/><v>-8.4</v></c><c r="U36"/><c r="V36"
s="17"><v>0</v></c><c r="W36" s="37"><v>3.5150000000000001</v></c></row><row
r="37" spans="1:23" ht="17.100000000000001" customHeight="1"
outlineLevel="1"><c r="A37" s="21" t="s"><v>1248</v></c><c r="B37" s="21"
t="s"><v>1176</v></c><c r="C37" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C37)</f><v>0</v></c><c r="D37" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D37)</f><v>0</v></c><c r="E37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E37)</f><v>0</v></c><c r="F37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F37)</f><v>0</v></c><c r="G37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G37)</f><v>0</v></c><c r="H37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H37)</f><v>0</v></c><c r="I37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I37)</f><v>0</v></c><c r="J37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J37)</f><v>0</v></c><c r="K37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K37)</f><v>0</v></c><c r="L37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L37)</f><v>0</v></c><c r="M37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M37)</f><v>0</v></c><c r="N37" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N37)</f><v>0</v></c><c r="O37" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O37)</f><v>0</v></c><c r="P37" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q37" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R37"><v>0</v></c><c r="S37" s="957"><v>8.4</v></c><c
r="T37" s="34"><f t="shared" si="3"/><v>-8.4</v></c><c r="V37"
s="79"><v>0</v></c><c r="W37" s="34"><v>3.5150000000000001</v></c></row><row
r="38" spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A38" s="16" t="s"><v>56</v></c><c r="B38" s="16"
t="s"><v>843</v></c><c r="C38" s="17"><f t="shared" ref="C38:O38"
si="11">SUM(C39:C48)</f><v>0</v></c><c r="D38" s="18"><f t="shared"
si="11"/><v>0</v></c><c r="E38" s="19"><f t="shared" si="11"/><v>0</v></c><c
r="F38" s="19"><f t="shared" si="11"/><v>0</v></c><c r="G38" s="19"><f
t="shared" si="11"/><v>0</v></c><c r="H38" s="19"><f t="shared"
si="11"/><v>0</v></c><c r="I38" s="19"><f t="shared" si="11"/><v>0</v></c><c
r="J38" s="19"><f t="shared" si="11"/><v>0</v></c><c r="K38" s="19"><f
t="shared" si="11"/><v>0</v></c><c r="L38" s="19"><f t="shared"
si="11"/><v>0</v></c><c r="M38" s="19"><f t="shared" si="11"/><v>0</v></c><c
r="N38" s="19"><f t="shared" si="11"/><v>0</v></c><c r="O38" s="491"><f
t="shared" si="11"/><v>0</v></c><c r="P38" s="17"><f t="shared"
si="5"/><v>0</v></c><c r="Q38" s="37" t="str"><f t="shared"
si="6"/><v/></c><c r="R38"><v>0</v></c><c r="S38"
s="17"><v>19.691000000000003</v></c><c r="T38" s="37"><f t="shared"
si="3"/><v>-19.691000000000003</v></c><c r="U38"/><c r="V38"
s="17"><v>0</v></c><c r="W38" s="37"><v>11.93989</v></c></row><row r="39"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A39" s="21" t="s"><v>1249</v></c><c r="B39" s="21"
t="s"><v>1177</v></c><c r="C39" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C39)</f><v>0</v></c><c r="D39" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D39)</f><v>0</v></c><c r="E39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E39)</f><v>0</v></c><c r="F39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F39)</f><v>0</v></c><c r="G39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G39)</f><v>0</v></c><c r="H39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H39)</f><v>0</v></c><c r="I39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I39)</f><v>0</v></c><c r="J39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J39)</f><v>0</v></c><c r="K39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K39)</f><v>0</v></c><c r="L39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L39)</f><v>0</v></c><c r="M39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M39)</f><v>0</v></c><c r="N39" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N39)</f><v>0</v></c><c r="O39" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O39)</f><v>0</v></c><c r="P39" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q39" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R39"><v>0</v></c><c r="S39" s="79"><v>0</v></c><c
r="T39" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V39"
s="79"><v>0</v></c><c r="W39" s="34"><v>0</v></c></row><row r="40"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A40" s="21" t="s"><v>1250</v></c><c r="B40" s="21"
t="s"><v>1178</v></c><c r="C40" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C40)</f><v>0</v></c><c r="D40" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D40)</f><v>0</v></c><c r="E40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E40)</f><v>0</v></c><c r="F40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F40)</f><v>0</v></c><c r="G40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G40)</f><v>0</v></c><c r="H40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H40)</f><v>0</v></c><c r="I40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I40)</f><v>0</v></c><c r="J40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J40)</f><v>0</v></c><c r="K40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K40)</f><v>0</v></c><c r="L40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L40)</f><v>0</v></c><c r="M40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M40)</f><v>0</v></c><c r="N40" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N40)</f><v>0</v></c><c r="O40" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O40)</f><v>0</v></c><c r="P40" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q40" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R40"><v>0</v></c><c r="S40" s="79"><v>0</v></c><c
r="T40" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V40"
s="79"><v>0</v></c><c r="W40" s="34"><v>0</v></c></row><row r="41"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A41" s="21" t="s"><v>1251</v></c><c r="B41" s="21"
t="s"><v>1179</v></c><c r="C41" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C41)</f><v>0</v></c><c r="D41" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D41)</f><v>0</v></c><c r="E41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E41)</f><v>0</v></c><c r="F41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F41)</f><v>0</v></c><c r="G41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G41)</f><v>0</v></c><c r="H41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H41)</f><v>0</v></c><c r="I41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I41)</f><v>0</v></c><c r="J41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J41)</f><v>0</v></c><c r="K41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K41)</f><v>0</v></c><c r="L41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L41)</f><v>0</v></c><c r="M41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M41)</f><v>0</v></c><c r="N41" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N41)</f><v>0</v></c><c r="O41" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O41)</f><v>0</v></c><c r="P41" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q41" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R41"><v>0</v></c><c r="S41" s="957"
vm="53"><v>19.691000000000003</v></c><c r="T41" s="940"><f t="shared"
si="3"/><v>-19.691000000000003</v></c><c r="V41" s="79"><v>0</v></c><c
r="W41" s="34"><v>8.7741000000000007</v></c></row><row r="42" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A42" s="21"
t="s"><v>1252</v></c><c r="B42" s="21" t="s"><v>1180</v></c><c r="C42"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C42)</f><v>0</v></c><c r="D42"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D42)</f><v>0</v></c><c r="E42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E42)</f><v>0</v></c><c r="F42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F42)</f><v>0</v></c><c r="G42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G42)</f><v>0</v></c><c r="H42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H42)</f><v>0</v></c><c r="I42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I42)</f><v>0</v></c><c r="J42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J42)</f><v>0</v></c><c r="K42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K42)</f><v>0</v></c><c r="L42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L42)</f><v>0</v></c><c r="M42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M42)</f><v>0</v></c><c r="N42"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N42)</f><v>0</v></c><c r="O42"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O42)</f><v>0</v></c><c r="P42"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q42" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R42"><v>0</v></c><c r="S42"
s="79"><v>0</v></c><c r="T42" s="34"><f t="shared" si="3"/><v>0</v></c><c
r="V42" s="79"><v>0</v></c><c r="W42" s="34"><v>0</v></c></row><row r="43"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A43" s="21" t="s"><v>1253</v></c><c r="B43" s="21"
t="s"><v>1181</v></c><c r="C43" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C43)</f><v>0</v></c><c r="D43" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D43)</f><v>0</v></c><c r="E43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E43)</f><v>0</v></c><c r="F43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F43)</f><v>0</v></c><c r="G43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G43)</f><v>0</v></c><c r="H43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H43)</f><v>0</v></c><c r="I43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I43)</f><v>0</v></c><c r="J43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J43)</f><v>0</v></c><c r="K43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K43)</f><v>0</v></c><c r="L43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L43)</f><v>0</v></c><c r="M43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M43)</f><v>0</v></c><c r="N43" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N43)</f><v>0</v></c><c r="O43" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O43)</f><v>0</v></c><c r="P43" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q43" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R43"><v>0</v></c><c r="S43" s="79"><v>0</v></c><c
r="T43" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V43"
s="79"><v>0</v></c><c r="W43" s="34"><v>1.4E-2</v></c></row><row r="44"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A44" s="21" t="s"><v>1254</v></c><c r="B44" s="21"
t="s"><v>1182</v></c><c r="C44" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C44)</f><v>0</v></c><c r="D44" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D44)</f><v>0</v></c><c r="E44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E44)</f><v>0</v></c><c r="F44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F44)</f><v>0</v></c><c r="G44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G44)</f><v>0</v></c><c r="H44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H44)</f><v>0</v></c><c r="I44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I44)</f><v>0</v></c><c r="J44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J44)</f><v>0</v></c><c r="K44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K44)</f><v>0</v></c><c r="L44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L44)</f><v>0</v></c><c r="M44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M44)</f><v>0</v></c><c r="N44" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N44)</f><v>0</v></c><c r="O44" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O44)</f><v>0</v></c><c r="P44" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q44" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R44"><v>0</v></c><c r="S44" s="79"><v>0</v></c><c
r="T44" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V44"
s="79"><v>0</v></c><c r="W44" s="34"><v>0</v></c></row><row r="45"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A45" s="21" t="s"><v>1255</v></c><c r="B45" s="21"
t="s"><v>1183</v></c><c r="C45" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C45)</f><v>0</v></c><c r="D45" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D45)</f><v>0</v></c><c r="E45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E45)</f><v>0</v></c><c r="F45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F45)</f><v>0</v></c><c r="G45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G45)</f><v>0</v></c><c r="H45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H45)</f><v>0</v></c><c r="I45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I45)</f><v>0</v></c><c r="J45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J45)</f><v>0</v></c><c r="K45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K45)</f><v>0</v></c><c r="L45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L45)</f><v>0</v></c><c r="M45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M45)</f><v>0</v></c><c r="N45" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N45)</f><v>0</v></c><c r="O45" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O45)</f><v>0</v></c><c r="P45" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q45" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R45"><v>0</v></c><c r="S45" s="79"><v>0</v></c><c
r="T45" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V45"
s="79"><v>0</v></c><c r="W45" s="34"><v>0</v></c></row><row r="46"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A46" s="21" t="s"><v>1256</v></c><c r="B46" s="21"
t="s"><v>1184</v></c><c r="C46" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C46)</f><v>0</v></c><c r="D46" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D46)</f><v>0</v></c><c r="E46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E46)</f><v>0</v></c><c r="F46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F46)</f><v>0</v></c><c r="G46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G46)</f><v>0</v></c><c r="H46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H46)</f><v>0</v></c><c r="I46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I46)</f><v>0</v></c><c r="J46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J46)</f><v>0</v></c><c r="K46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K46)</f><v>0</v></c><c r="L46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L46)</f><v>0</v></c><c r="M46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M46)</f><v>0</v></c><c r="N46" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N46)</f><v>0</v></c><c r="O46" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O46)</f><v>0</v></c><c r="P46" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q46" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R46"><v>0</v></c><c r="S46" s="79"><v>0</v></c><c
r="T46" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V46"
s="79"><v>0</v></c><c r="W46" s="34"><v>3.1517900000000001</v></c></row><row
r="47" spans="1:23" ht="17.100000000000001" customHeight="1"
outlineLevel="1"><c r="A47" s="24" t="s"><v>1257</v></c><c r="B47" s="21"
t="s"><v>1185</v></c><c r="C47" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C47)</f><v>0</v></c><c r="D47" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D47)</f><v>0</v></c><c r="E47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E47)</f><v>0</v></c><c r="F47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F47)</f><v>0</v></c><c r="G47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G47)</f><v>0</v></c><c r="H47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H47)</f><v>0</v></c><c r="I47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I47)</f><v>0</v></c><c r="J47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J47)</f><v>0</v></c><c r="K47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K47)</f><v>0</v></c><c r="L47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L47)</f><v>0</v></c><c r="M47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M47)</f><v>0</v></c><c r="N47" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N47)</f><v>0</v></c><c r="O47" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O47)</f><v>0</v></c><c r="P47" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q47" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R47"><v>0</v></c><c r="S47" s="79"><v>0</v></c><c
r="T47" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V47"
s="79"><v>0</v></c><c r="W47" s="34"><v>0</v></c></row><row r="48"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A48" s="21" t="s"><v>1258</v></c><c r="B48" s="21"
t="s"><v>1186</v></c><c r="C48" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C48)</f><v>0</v></c><c r="D48" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D48)</f><v>0</v></c><c r="E48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E48)</f><v>0</v></c><c r="F48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F48)</f><v>0</v></c><c r="G48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G48)</f><v>0</v></c><c r="H48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H48)</f><v>0</v></c><c r="I48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I48)</f><v>0</v></c><c r="J48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J48)</f><v>0</v></c><c r="K48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K48)</f><v>0</v></c><c r="L48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L48)</f><v>0</v></c><c r="M48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M48)</f><v>0</v></c><c r="N48" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N48)</f><v>0</v></c><c r="O48" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O48)</f><v>0</v></c><c r="P48" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q48" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R48"><v>0</v></c><c r="S48" s="79"><v>0</v></c><c
r="T48" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V48"
s="79"><v>0</v></c><c r="W48" s="34"><v>0</v></c></row><row r="49"
spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A49" s="487" t="s"><v>858</v></c><c r="B49" s="487"
t="s"><v>1154</v></c><c r="C49" s="17"><f t="shared" ref="C49:O49"
si="12">SUM(C50:C55)</f><v>0</v></c><c r="D49" s="18"><f t="shared"
si="12"/><v>36.583333333333336</v></c><c r="E49" s="19"><f t="shared"
si="12"/><v>36.583333333333336</v></c><c r="F49" s="19"><f t="shared"
si="12"/><v>82.416666666666671</v></c><c r="G49" s="19"><f t="shared"
si="12"/><v>141.41666666666666</v></c><c r="H49" s="19"><f t="shared"
si="12"/><v>189.41666666666666</v></c><c r="I49" s="19"><f t="shared"
si="12"/><v>189.41666666666666</v></c><c r="J49" s="19"><f t="shared"
si="12"/><v>189.41666666666666</v></c><c r="K49" s="19"><f t="shared"
si="12"/><v>190.41666666666666</v></c><c r="L49" s="19"><f t="shared"
si="12"/><v>139.41666666666666</v></c><c r="M49" s="19"><f t="shared"
si="12"/><v>43.583333333333329</v></c><c r="N49" s="19"><f t="shared"
si="12"/><v>36.583333333333336</v></c><c r="O49" s="491"><f t="shared"
si="12"/><v>36.583333333333336</v></c><c r="P49" s="17"><f t="shared"
si="5"/><v>1311.833333333333</v></c><c r="Q49" s="37" t="str"><f t="shared"
si="6"/><v/></c><c r="R49"><v>592</v></c><c r="S49"
s="17"><v>2546.373</v></c><c r="T49" s="37"><f t="shared"
si="3"/><v>-1234.539666666667</v></c><c r="U49"/><c r="V49"
s="17"><v>592</v></c><c r="W49"
s="37"><v>664.06809999999996</v></c></row><row r="50" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A50" s="488"
t="s"><v>1259</v></c><c r="B50" s="488" t="s"><v>1187</v></c><c r="C50"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C50)</f><v>0</v></c><c r="D50"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D50)</f><v>31.5</v></c><c
r="E50" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E50)</f><v>31.5</v></c><c r="F50" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F50)</f><v>31.5</v></c><c r="G50"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G50)</f><v>40.5</v></c><c
r="H50" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H50)</f><v>38.5</v></c><c r="I50" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!I50)</f><v>38.5</v></c><c r="J50"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J50)</f><v>38.5</v></c><c
r="K50" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K50)</f><v>39.5</v></c><c r="L50" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L50)</f><v>38.5</v></c><c r="M50"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M50)</f><v>38.5</v></c><c
r="N50" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N50)</f><v>31.5</v></c><c r="O50" s="503"><f>SUM('Estate
Dzbance:Estate Glub'!O50)</f><v>31.5</v></c><c r="P50" s="79"><f t="shared"
si="5"/><v>430</v></c><c r="Q50" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R50"><v>270</v></c><c r="S50"
s="957"><v>2372.9</v></c><c r="T50" s="940"><f t="shared"
si="3"/><v>-1942.9</v></c><c r="V50" s="79"><v>270</v></c><c r="W50"
s="34"><v>570.82159999999999</v></c></row><row r="51" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A51" s="488"
t="s"><v>1260</v></c><c r="B51" s="488" t="s"><v>1188</v></c><c r="C51"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C51)</f><v>0</v></c><c r="D51"
s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D51)</f><v>0.41666666666666669</v></c><c r="E51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E51)</f><v>0.41666666666666669</v></c><c r="F51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F51)</f><v>0.41666666666666669</v></c><c r="G51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G51)</f><v>0.41666666666666669</v></c><c r="H51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H51)</f><v>0.41666666666666669</v></c><c r="I51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I51)</f><v>0.41666666666666669</v></c><c r="J51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J51)</f><v>0.41666666666666669</v></c><c r="K51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K51)</f><v>0.41666666666666669</v></c><c r="L51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L51)</f><v>0.41666666666666669</v></c><c r="M51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M51)</f><v>0.41666666666666669</v></c><c r="N51"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N51)</f><v>0.41666666666666669</v></c><c r="O51"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O51)</f><v>0.41666666666666669</v></c><c r="P51" s="79"><f t="shared"
si="5"/><v>5</v></c><c r="Q51" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R51"><v>0</v></c><c r="S51" s="957"
vm="54"><v>3.5449999999999999</v></c><c r="T51" s="940"><f t="shared"
si="3"/><v>1.4550000000000001</v></c><c r="V51" s="79"><v>0</v></c><c
r="W51" s="34"><v>6.4344999999999999</v></c></row><row r="52" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A52" s="488"
t="s"><v>1261</v></c><c r="B52" s="488" t="s"><v>1189</v></c><c r="C52"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C52)</f><v>0</v></c><c r="D52"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D52)</f><v>0</v></c><c r="E52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E52)</f><v>0</v></c><c r="F52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F52)</f><v>0</v></c><c r="G52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G52)</f><v>0</v></c><c r="H52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H52)</f><v>0</v></c><c r="I52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I52)</f><v>0</v></c><c r="J52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J52)</f><v>0</v></c><c r="K52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K52)</f><v>0</v></c><c r="L52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L52)</f><v>0</v></c><c r="M52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M52)</f><v>0</v></c><c r="N52"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N52)</f><v>0</v></c><c r="O52"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O52)</f><v>0</v></c><c r="P52"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q52" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R52"><v>0</v></c><c r="S52"
s="79"><v>0</v></c><c r="T52" s="34"><f t="shared" si="3"/><v>0</v></c><c
r="V52" s="79"><v>0</v></c><c r="W52" s="34"><v>0</v></c></row><row r="53"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A53" s="488" t="s"><v>1262</v></c><c r="B53" s="489"
t="s"><v>1190</v></c><c r="C53" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C53)</f><v>0</v></c><c r="D53" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D53)</f><v>4.166666666666667</v></c><c r="E53" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!E53)</f><v>4.166666666666667</v></c><c r="F53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F53)</f><v>50</v></c><c r="G53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G53)</f><v>100</v></c><c r="H53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H53)</f><v>150</v></c><c r="I53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I53)</f><v>150</v></c><c r="J53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J53)</f><v>150</v></c><c r="K53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K53)</f><v>150</v></c><c r="L53"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L53)</f><v>100</v></c><c r="M53"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M53)</f><v>4.166666666666667</v></c><c r="N53" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!N53)</f><v>4.166666666666667</v></c><c r="O53"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O53)</f><v>4.166666666666667</v></c><c r="P53" s="79"><f t="shared"
si="5"/><v>870.83333333333326</v></c><c r="Q53" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R53"><v>322</v></c><c r="S53"
s="957"><v>159.1</v></c><c r="T53" s="940"><f t="shared"
si="3"/><v>711.73333333333323</v></c><c r="V53" s="79"><v>322</v></c><c
r="W53" s="34"><v>86.331999999999994</v></c></row><row r="54" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A54" s="488"
t="s"><v>1263</v></c><c r="B54" s="489" t="s"><v>1191</v></c><c r="C54"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C54)</f><v>0</v></c><c r="D54"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D54)</f><v>0.5</v></c><c r="E54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E54)</f><v>0.5</v></c><c r="F54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F54)</f><v>0.5</v></c><c r="G54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G54)</f><v>0.5</v></c><c r="H54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H54)</f><v>0.5</v></c><c r="I54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I54)</f><v>0.5</v></c><c r="J54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J54)</f><v>0.5</v></c><c r="K54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K54)</f><v>0.5</v></c><c r="L54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L54)</f><v>0.5</v></c><c r="M54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M54)</f><v>0.5</v></c><c r="N54"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N54)</f><v>0.5</v></c><c r="O54"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O54)</f><v>0.5</v></c><c r="P54"
s="79"><f t="shared" si="5"/><v>6</v></c><c r="Q54" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R54"><v>0</v></c><c r="S54"
s="957"><v>10.827999999999999</v></c><c r="T54" s="34"><f t="shared"
si="3"/><v>-4.8279999999999994</v></c><c r="V54" s="79"><v>0</v></c><c
r="W54" s="34"><v>0.48</v></c></row><row r="55" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A55" s="488"
t="s"><v>1264</v></c><c r="B55" s="489" t="s"><v>1192</v></c><c r="C55"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C55)</f><v>0</v></c><c r="D55"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D55)</f><v>0</v></c><c r="E55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E55)</f><v>0</v></c><c r="F55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F55)</f><v>0</v></c><c r="G55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G55)</f><v>0</v></c><c r="H55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H55)</f><v>0</v></c><c r="I55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I55)</f><v>0</v></c><c r="J55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J55)</f><v>0</v></c><c r="K55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K55)</f><v>0</v></c><c r="L55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L55)</f><v>0</v></c><c r="M55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M55)</f><v>0</v></c><c r="N55"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N55)</f><v>0</v></c><c r="O55"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O55)</f><v>0</v></c><c r="P55"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q55" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R55"><v>0</v></c><c r="S55"
s="957"><v>0</v></c><c r="T55" s="940"><f t="shared" si="3"/><v>0</v></c><c
r="V55" s="79"><v>0</v></c><c r="W55" s="34"><v>0</v></c></row><row r="56"
spans="1:23" s="20" customFormat="1" ht="17.100000000000001"
customHeight="1"><c r="A56" s="16" t="s"><v>860</v></c><c r="B56" s="16"
t="s"><v>1450</v></c><c r="C56" s="17"><f t="shared" ref="C56:O56"
si="13">SUM(C57:C63)</f><v>0</v></c><c r="D56" s="18"><f t="shared"
si="13"/><v>4.166666666666667</v></c><c r="E56" s="19"><f t="shared"
si="13"/><v>5.0757575757575761</v></c><c r="F56" s="19"><f t="shared"
si="13"/><v>5.0757575757575761</v></c><c r="G56" s="19"><f t="shared"
si="13"/><v>105.07575757575758</v></c><c r="H56" s="19"><f t="shared"
si="13"/><v>105.07575757575758</v></c><c r="I56" s="19"><f t="shared"
si="13"/><v>105.07575757575758</v></c><c r="J56" s="19"><f t="shared"
si="13"/><v>105.07575757575758</v></c><c r="K56" s="19"><f t="shared"
si="13"/><v>7.0757575757575761</v></c><c r="L56" s="19"><f t="shared"
si="13"/><v>8.0757575757575761</v></c><c r="M56" s="19"><f t="shared"
si="13"/><v>8.0757575757575761</v></c><c r="N56" s="19"><f t="shared"
si="13"/><v>7.0757575757575761</v></c><c r="O56" s="491"><f t="shared"
si="13"/><v>5.0757575757575761</v></c><c r="P56" s="17"><f t="shared"
si="5"/><v>469.99999999999994</v></c><c r="Q56" s="37" t="str"><f t="shared"
si="6"/><v/></c><c r="R56"><v>1154.9599999999998</v></c><c r="S56"
s="17"><v>1157.5417300000001</v></c><c r="T56" s="37"><f t="shared"
si="3"/><v>-687.54173000000014</v></c><c r="U56"/><c r="V56"
s="17"><v>1154.9599999999998</v></c><c r="W56"
s="37"><v>1389.13878</v></c></row><row r="57" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A57" s="21"
t="s"><v>1265</v></c><c r="B57" s="21" t="s"><v>1193</v></c><c r="C57"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C57)</f><v>0</v></c><c r="D57"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D57)</f><v>0</v></c><c r="E57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E57)</f><v>0</v></c><c r="F57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F57)</f><v>0</v></c><c r="G57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G57)</f><v>0</v></c><c r="H57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H57)</f><v>0</v></c><c r="I57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I57)</f><v>0</v></c><c r="J57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J57)</f><v>0</v></c><c r="K57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K57)</f><v>2</v></c><c r="L57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L57)</f><v>3</v></c><c r="M57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M57)</f><v>3</v></c><c r="N57"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N57)</f><v>2</v></c><c r="O57"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O57)</f><v>0</v></c><c r="P57"
s="79"><f t="shared" si="5"/><v>10</v></c><c r="Q57" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R57"><v>0</v></c><c r="S57"
s="79"><v>10.7</v></c><c r="T57" s="34"><f t="shared"
si="3"/><v>-0.69999999999999929</v></c><c r="V57" s="79"><v>0</v></c><c
r="W57" s="34"><v>14.712299999999999</v></c></row><row r="58" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A58" s="21"
t="s"><v>1266</v></c><c r="B58" s="21" t="s"><v>1194</v></c><c r="C58"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C58)</f><v>0</v></c><c r="D58"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D58)</f><v>0</v></c><c r="E58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!E58)</f><v>0</v></c><c r="F58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!F58)</f><v>0</v></c><c r="G58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!G58)</f><v>0</v></c><c r="H58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!H58)</f><v>0</v></c><c r="I58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!I58)</f><v>0</v></c><c r="J58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!J58)</f><v>0</v></c><c r="K58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!K58)</f><v>0</v></c><c r="L58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!L58)</f><v>0</v></c><c r="M58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!M58)</f><v>0</v></c><c r="N58"
s="502"><f>SUM('Estate Dzbance:Estate Glub'!N58)</f><v>0</v></c><c r="O58"
s="503"><f>SUM('Estate Dzbance:Estate Glub'!O58)</f><v>0</v></c><c r="P58"
s="79"><f t="shared" si="5"/><v>0</v></c><c r="Q58" s="34" t="str"><f
t="shared" si="6"/><v/></c><c r="R58"><v>0</v></c><c r="S58"
s="79"><v>0</v></c><c r="T58" s="34"><f t="shared" si="3"/><v>0</v></c><c
r="V58" s="79"><v>0</v></c><c r="W58" s="34"><v>0</v></c></row><row r="59"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A59" s="21" t="s"><v>1267</v></c><c r="B59" s="21"
t="s"><v>1195</v></c><c r="C59" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C59)</f><v>0</v></c><c r="D59" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D59)</f><v>0</v></c><c r="E59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E59)</f><v>0</v></c><c r="F59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F59)</f><v>0</v></c><c r="G59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G59)</f><v>0</v></c><c r="H59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H59)</f><v>0</v></c><c r="I59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I59)</f><v>0</v></c><c r="J59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J59)</f><v>0</v></c><c r="K59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K59)</f><v>0</v></c><c r="L59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L59)</f><v>0</v></c><c r="M59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M59)</f><v>0</v></c><c r="N59" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N59)</f><v>0</v></c><c r="O59" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O59)</f><v>0</v></c><c r="P59" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q59" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R59"><v>0</v></c><c r="S59" s="79"><v>0</v></c><c
r="T59" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V59"
s="79"><v>0</v></c><c r="W59" s="34"><v>0</v></c></row><row r="60"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A60" s="21" t="s"><v>1268</v></c><c r="B60" s="21"
t="s"><v>1196</v></c><c r="C60" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C60)</f><v>0</v></c><c r="D60" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D60)</f><v>0</v></c><c r="E60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E60)</f><v>0</v></c><c r="F60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F60)</f><v>0</v></c><c r="G60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G60)</f><v>0</v></c><c r="H60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H60)</f><v>0</v></c><c r="I60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I60)</f><v>0</v></c><c r="J60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J60)</f><v>0</v></c><c r="K60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K60)</f><v>0</v></c><c r="L60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L60)</f><v>0</v></c><c r="M60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M60)</f><v>0</v></c><c r="N60" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N60)</f><v>0</v></c><c r="O60" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O60)</f><v>0</v></c><c r="P60" s="79"><f t="shared"
si="5"/><v>0</v></c><c r="Q60" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R60"><v>0</v></c><c r="S60" s="79"><v>0</v></c><c
r="T60" s="34"><f t="shared" si="3"/><v>0</v></c><c r="V60"
s="79"><v>0</v></c><c r="W60" s="34"><v>0</v></c></row><row r="61"
spans="1:23" ht="17.100000000000001" customHeight="1" outlineLevel="1"><c
r="A61" s="21" t="s"><v>1269</v></c><c r="B61" s="21"
t="s"><v>1197</v></c><c r="C61" s="500"><f>SUM('Estate Dzbance:Estate
Glub'!C61)</f><v>0</v></c><c r="D61" s="501"><f>SUM('Estate Dzbance:Estate
Glub'!D61)</f><v>0</v></c><c r="E61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E61)</f><v>0</v></c><c r="F61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!F61)</f><v>0</v></c><c r="G61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G61)</f><v>100</v></c><c r="H61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!H61)</f><v>100</v></c><c r="I61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I61)</f><v>100</v></c><c r="J61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!J61)</f><v>100</v></c><c r="K61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K61)</f><v>0</v></c><c r="L61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!L61)</f><v>0</v></c><c r="M61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M61)</f><v>0</v></c><c r="N61" s="502"><f>SUM('Estate Dzbance:Estate
Glub'!N61)</f><v>0</v></c><c r="O61" s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O61)</f><v>0</v></c><c r="P61" s="79"><f t="shared"
si="5"/><v>400</v></c><c r="Q61" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R61"><v>1100</v></c><c r="S61"
s="957"><v>1018.44173</v></c><c r="T61" s="34"><f t="shared"
si="3"/><v>-618.44173000000001</v></c><c r="V61" s="79"><v>1100</v></c><c
r="W61" s="34"><v>1177.9140400000001</v></c></row><row r="62" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A62" s="21"
t="s"><v>1270</v></c><c r="B62" s="21" t="s"><v>1198</v></c><c r="C62"
s="500"><f>SUM('Estate Dzbance:Estate Glub'!C62)</f><v>0</v></c><c r="D62"
s="501"><f>SUM('Estate Dzbance:Estate Glub'!D62)</f><v>2.5</v></c><c r="E62"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!E62)</f><v>3.4090909090909092</v></c><c r="F62" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!F62)</f><v>3.4090909090909092</v></c><c r="G62"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!G62)</f><v>3.4090909090909092</v></c><c r="H62" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!H62)</f><v>3.4090909090909092</v></c><c r="I62"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!I62)</f><v>3.4090909090909092</v></c><c r="J62" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!J62)</f><v>3.4090909090909092</v></c><c r="K62"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!K62)</f><v>3.4090909090909092</v></c><c r="L62" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!L62)</f><v>3.4090909090909092</v></c><c r="M62"
s="502"><f>SUM('Estate Dzbance:Estate
Glub'!M62)</f><v>3.4090909090909092</v></c><c r="N62" s="502"><f>SUM('Estate
Dzbance:Estate Glub'!N62)</f><v>3.4090909090909092</v></c><c r="O62"
s="503"><f>SUM('Estate Dzbance:Estate
Glub'!O62)</f><v>3.4090909090909092</v></c><c r="P62" s="79"><f t="shared"
si="5"/><v>40</v></c><c r="Q62" s="34" t="str"><f t="shared"
si="6"/><v/></c><c r="R62"><v>9.9599999999999991</v></c><c r="S62"
s="957"><v>77.2</v></c><c r="T62" s="940"><f t="shared"
si="3"/><v>-37.200000000000003</v></c><c r="V62"
s="79"><v>9.9599999999999991</v></c><c r="W62"
s="34"><v>88.733270000000005</v></c></row><row r="63" spans="1:23"
ht="17.100000000000001" customHeight="1" outlineLevel="1"><c r="A63" s="21"
t="s"><v>1271</v></c>

 

0
IgorM
2/25/2010 10:00:01 AM
Even if you do not have access to 2003 you can still open a 2003 xls file in 
2007.

I was expecting you to post the xml for a sheet with only a single cell 
containing your metadata. In other words with so I could reproduce it. I did 
manage to create a sheet with your posted large xml. Had some problems 
though, first Excel complained that | is an illegal character, so I replaced 
all those with #..

Finally a large sheet opened, mainly with links to other workbooks, sheets 
and named ranges. So mainly I got a sheet full of #REF! errors.

I converted the file to Excel 2003 format, but I couldn't find any of the 
metadata examples you describe below. BUT - the cell information described 
below does not relate to the large xml you posted. Eg, cell S53 in the xml 
has the value 159.1, not 0.57 as you say below.

If you want to post a single cell example of metadata I will look into ways 
of identifying it.

Regards,
Peter T


"IgorM" <igorm@live.com> wrote in message 
news:32A7394D-CF05-415E-A7A0-2DA435CA5321@microsoft.com...
> Just to make it clear. All I want to do is to check in Excel 2007 if a
> certain cells contains metadata - in xlsx file.
> I do not normally have access to older version of Excel and it is only in
> versions prior 2007 that some cells show '_xln.compoundvalue' in formula
> instead of value.
>
> Cells that show this function are (headings of the table below
> are:WorksheetName, WorksheetCodeName, Cell.Address, Cell.Formula,
> Cell.Value):
> Irrigation Arkusz40 $S$53 =_xlfn.COMPOUNDVALUE(94) 0,57
> Irrigation Arkusz40 $S$61 =_xlfn.COMPOUNDVALUE(95) 19,6873111111111
> Irrigation Arkusz40 $S$62 =_xlfn.COMPOUNDVALUE(96) 61,53111111111
> Irrigation Arkusz40 $S$70 =_xlfn.COMPOUNDVALUE(97) 30,9298888888889
> Irrigation Arkusz40 $S$72 =_xlfn.COMPOUNDVALUE(98) 0,2944
> Irrigation Arkusz40 $S$82 =_xlfn.COMPOUNDVALUE(99) 14,9157
> Irrigation Arkusz40 $S$84 =_xlfn.COMPOUNDVALUE(99) 2,833983
> Irrigation Arkusz40 $S$107 =_xlfn.COMPOUNDVALUE(100) 164,52998
> Irrigation Arkusz40 $S$108 =_xlfn.COMPOUNDVALUE(100) 164,52998
>
> I  will split the XML into two posts.
>
> U�ytkownik "Peter T" <peter_t@discussions> napisa� w wiadomo�ci grup 
> dyskusyjnych:#QB8mcTtKHA.4568@TK2MSFTNGP05.phx.gbl...
>> I misunderstood, I thought you were looking for metadata in Excel 2003.
>>
>> I tried to create a file with metadata in a cell as per your sample. 
>> After editing the xml in Notepad and recreating the xlsx it wouldn't open 
>> in 2007, at least not until after allowing Excel to repair it, then the 
>> edited changes were removed.
>>
>> Maybe the xml needs a bit more. Could you post the entire xml of a sheet 
>> with just one cell (say F16), eg like this but with the metadata
>>
>>  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
>> - <worksheet 
>> xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
>> xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
>>  <dimension ref="F16" />
>> - <sheetViews>
>> - <sheetView tabSelected="1" workbookViewId="0">
>>  <selection activeCell="F16" sqref="F16" />
>>  </sheetView>
>>  </sheetViews>
>>  <sheetFormatPr defaultRowHeight="15" />
>> - <sheetData>
>> - <row r="16" spans="6:6">
>> - <c r="F16">
>>  <v>12842.655189999899</v>
>>  </c>
>>  </row>
>>  </sheetData>
>>  <pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" 
>> header="0.3" footer="0.3" />
>>  </worksheet>
>>
>> (this is pasted after opening in IE, don't worry about the extraneous 
>> dashes, I'll remove those)
>> First I changed
>> <c r="F16">
>> to
>> <c r="F16"  s="190" vm="20">
>> then to
>> <c r="F16" vm="20">
>>
>> both got 'repaired'
>>
>> The other question of course is how did that metadata get in there in the 
>> first place!
>>
>> Regards,
>> Peter T
>>
>>
>> "IgorM" <igorm@live.com> wrote in message 
>> news:%23kZcAeNtKHA.1608@TK2MSFTNGP05.phx.gbl...
>>> The issue with the given code is that in Excel 2007 (where I want to 
>>> examine the cell for metadata) there is no cell formula - just value.
>>> The formula is only visible under Excel prior to 2007. I thought there 
>>> is some extra cell parameter that can be checked if the cell has some 
>>> metadata.
>>>
>>> The xml for the file for cells with the metadata is:
>>>
>>>  </c>
>>> - <c r="F16" s="190" vm="20">
>>>  <v>12842.655189999999</v>
>>>  </c>
>>>
>>> So there is an extra vm parameter for these cells.
>>>
>>> Kind regards
>>> IgorM
>>>
>>> "Peter T" <peter_t@discussions> wrote in message 
>>> news:O0tF8$MtKHA.5612@TK2MSFTNGP05.phx.gbl...
>>>> Curious!
>>>>
>>>> "2.2.4 Metadata
>>>> Metadata is additional data associated with a particular cell or its 
>>>> content. Metadata is recorded in BIFF8 for future extensibility purpose 
>>>> only."
>>>>
>>>> I haven't come across this but I assume the way to check in VBA is by 
>>>> examining the formula you can see in the input bar. I can't test but 
>>>> try this -
>>>>
>>>> Function HasMetadata(rCell As Range) As Boolean
>>>>    With rCell
>>>>        If .HasFormula Then
>>>> '    case sensitive
>>>>            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
>>>>        End If
>>>>    End With
>>>> End Function
>>>>
>>>> I'd be interested to see the relevant 2007 XML
>>>>
>>>> Regards,
>>>> Peter T
>>>>
>>>>
>>>> "IgorM" <igorm@live.com> wrote in message 
>>>> news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
>>>>> Hi
>>>>>
>>>>> How can I check (using VBA) if a cell has some metadata associated (as 
>>>>> described here: 
>>>>> http://msdn.microsoft.com/en-us/library/dd953161.aspx).
>>>>> I ask because I have an xlsx file with data that when opened in Excel 
>>>>> 2007 shows values only. But when I save the same file in xls format 
>>>>> and open it in Excel 2003 it displays value in the cell but in formula 
>>>>> box Excel shows _xlfn.COMPOUNDVALUE(20) for instance.
>>>>>
>>>>> Thanks
>>>>> IgorM
>>>>
>>>>
>>
>> 


0
Peter
2/25/2010 11:34:44 AM
You are right about the xml file. I had to mistakenly take incorrect sheet.
You are also right about opening the xls file in Excel 2007, but if you do 
so it seems that Excel 2007 treats the cell differently and the formula box 
has no formula in it - the cell seems to be value only. If we open the same 
file in Excel 2003 for instance, the cell has the same value but in formula 
it displays the compound formula.

Below is an XML structure for one sheet with this kind of cell (A1):

  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
- <worksheet 
xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
- <sheetPr>
  <pageSetUpPr fitToPage="1" />
  </sheetPr>
  <dimension ref="A1" />
- <sheetViews>
  <sheetView showGridLines="0" tabSelected="1" zoomScale="70" 
zoomScaleNormal="70" workbookViewId="0" />
  </sheetViews>
  <sheetFormatPr defaultRowHeight="12.75" />
- <cols>
  <col min="1" max="1" width="17.28515625" customWidth="1" />
  </cols>
- <sheetData>
- <row r="1" spans="1:1" ht="17.100000000000001" customHeight="1">
- <c r="A1" vm="1">
  <v>0.56999999999999995</v>
  </c>
  </row>
  </sheetData>
  <printOptions horizontalCentered="1" />
  <pageMargins left="0.19685039370078741" right="0" 
top="0.19685039370078741" bottom="0.19685039370078741" 
header="0.31496062992125984" footer="0" />
  <pageSetup paperSize="9" fitToHeight="2" orientation="landscape" 
horizontalDpi="4294967294" r:id="rId1" />
- <headerFooter alignWithMargins="0">
  <oddFooter>&L&"Arial CE,Kursywa"&D&C&"Arial CE,Kursywa"&F</oddFooter>
  </headerFooter>
  </worksheet>

What I also noticed the xl folder for the workbook contains a metadata.xml 
file of this content:

  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
- <metadata 
xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main">
- <metadataTypes count="1">
  <metadataType name="XLMDX" minSupportedVersion="120000" copy="1" 
pasteAll="1" pasteValues="1" merge="1" splitFirst="1" rowColShift="1" 
clearFormats="1" clearComments="1" assign="1" coerce="1" />
  </metadataTypes>
- <metadataStrings count="5">
  <s v="rachunek_zyskow_i_strat" />
  <s v="{[Rok finansowy].[Wszystkie].[2009].[ 1],[Rok 
finansowy].[Wszystkie].[2009].[ 2],[Rok finansowy].[Wszystkie].[2009].[ 
3],[Rok finansowy].[Wszystkie].[2009].[ 4],[Rok 
finansowy].[Wszystkie].[2009].[ 5],[Rok finansowy].[Wszystkie].[2009].[ 
6],[Rok finansowy].[Wszystkie].[2009].[ 7],[Rok 
finansowy].[Wszystkie].[2009].[ 8],[Rok finansowy].[Wszystkie].[2009].[ 9]}" 
/>
  <s v="[Measures].[Suma Kwota PLN]" />
  <s v="[Rodzaj kosztu].[Wszystkie].[300].[US�UGI / MATERIA�Y 
WEWN�TRZNE].[304]" />
  <s v="[Jednostka odpowiedzal].[Wszystkie].[Produkcja warzyw].[Irrigation]" 
/>
  </metadataStrings>
- <mdxMetadata count="1">
- <mdx n="0" f="v">
- <t c="4">
  <n x="1" s="1" />
  <n x="2" />
  <n x="3" />
  <n x="4" />
  </t>
  </mdx>
  </mdxMetadata>
- <valueMetadata count="1">
- <bk>
  <rc t="1" v="0" />
  </bk>
  </valueMetadata>
  </metadata>

Hope it helps.


U�ytkownik "Peter T" <peter_t@discussions> napisa� w wiadomo�ci grup 
dyskusyjnych:enLJE6gtKHA.3656@TK2MSFTNGP06.phx.gbl...
> Even if you do not have access to 2003 you can still open a 2003 xls file 
> in 2007.
>
> I was expecting you to post the xml for a sheet with only a single cell 
> containing your metadata. In other words with so I could reproduce it. I 
> did manage to create a sheet with your posted large xml. Had some problems 
> though, first Excel complained that | is an illegal character, so I 
> replaced all those with #..
>
> Finally a large sheet opened, mainly with links to other workbooks, sheets 
> and named ranges. So mainly I got a sheet full of #REF! errors.
>
> I converted the file to Excel 2003 format, but I couldn't find any of the 
> metadata examples you describe below. BUT - the cell information described 
> below does not relate to the large xml you posted. Eg, cell S53 in the xml 
> has the value 159.1, not 0.57 as you say below.
>
> If you want to post a single cell example of metadata I will look into 
> ways of identifying it.
>
> Regards,
> Peter T
>
>
> "IgorM" <igorm@live.com> wrote in message 
> news:32A7394D-CF05-415E-A7A0-2DA435CA5321@microsoft.com...
>> Just to make it clear. All I want to do is to check in Excel 2007 if a
>> certain cells contains metadata - in xlsx file.
>> I do not normally have access to older version of Excel and it is only in
>> versions prior 2007 that some cells show '_xln.compoundvalue' in formula
>> instead of value.
>>
>> Cells that show this function are (headings of the table below
>> are:WorksheetName, WorksheetCodeName, Cell.Address, Cell.Formula,
>> Cell.Value):
>> Irrigation Arkusz40 $S$53 =_xlfn.COMPOUNDVALUE(94) 0,57
>> Irrigation Arkusz40 $S$61 =_xlfn.COMPOUNDVALUE(95) 19,6873111111111
>> Irrigation Arkusz40 $S$62 =_xlfn.COMPOUNDVALUE(96) 61,53111111111
>> Irrigation Arkusz40 $S$70 =_xlfn.COMPOUNDVALUE(97) 30,9298888888889
>> Irrigation Arkusz40 $S$72 =_xlfn.COMPOUNDVALUE(98) 0,2944
>> Irrigation Arkusz40 $S$82 =_xlfn.COMPOUNDVALUE(99) 14,9157
>> Irrigation Arkusz40 $S$84 =_xlfn.COMPOUNDVALUE(99) 2,833983
>> Irrigation Arkusz40 $S$107 =_xlfn.COMPOUNDVALUE(100) 164,52998
>> Irrigation Arkusz40 $S$108 =_xlfn.COMPOUNDVALUE(100) 164,52998
>>
>> I  will split the XML into two posts.
>>
>> U�ytkownik "Peter T" <peter_t@discussions> napisa� w wiadomo�ci grup 
>> dyskusyjnych:#QB8mcTtKHA.4568@TK2MSFTNGP05.phx.gbl...
>>> I misunderstood, I thought you were looking for metadata in Excel 2003.
>>>
>>> I tried to create a file with metadata in a cell as per your sample. 
>>> After editing the xml in Notepad and recreating the xlsx it wouldn't 
>>> open in 2007, at least not until after allowing Excel to repair it, then 
>>> the edited changes were removed.
>>>
>>> Maybe the xml needs a bit more. Could you post the entire xml of a sheet 
>>> with just one cell (say F16), eg like this but with the metadata
>>>
>>>  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
>>> - <worksheet 
>>> xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
>>> xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
>>>  <dimension ref="F16" />
>>> - <sheetViews>
>>> - <sheetView tabSelected="1" workbookViewId="0">
>>>  <selection activeCell="F16" sqref="F16" />
>>>  </sheetView>
>>>  </sheetViews>
>>>  <sheetFormatPr defaultRowHeight="15" />
>>> - <sheetData>
>>> - <row r="16" spans="6:6">
>>> - <c r="F16">
>>>  <v>12842.655189999899</v>
>>>  </c>
>>>  </row>
>>>  </sheetData>
>>>  <pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" 
>>> header="0.3" footer="0.3" />
>>>  </worksheet>
>>>
>>> (this is pasted after opening in IE, don't worry about the extraneous 
>>> dashes, I'll remove those)
>>> First I changed
>>> <c r="F16">
>>> to
>>> <c r="F16"  s="190" vm="20">
>>> then to
>>> <c r="F16" vm="20">
>>>
>>> both got 'repaired'
>>>
>>> The other question of course is how did that metadata get in there in 
>>> the first place!
>>>
>>> Regards,
>>> Peter T
>>>
>>>
>>> "IgorM" <igorm@live.com> wrote in message 
>>> news:%23kZcAeNtKHA.1608@TK2MSFTNGP05.phx.gbl...
>>>> The issue with the given code is that in Excel 2007 (where I want to 
>>>> examine the cell for metadata) there is no cell formula - just value.
>>>> The formula is only visible under Excel prior to 2007. I thought there 
>>>> is some extra cell parameter that can be checked if the cell has some 
>>>> metadata.
>>>>
>>>> The xml for the file for cells with the metadata is:
>>>>
>>>>  </c>
>>>> - <c r="F16" s="190" vm="20">
>>>>  <v>12842.655189999999</v>
>>>>  </c>
>>>>
>>>> So there is an extra vm parameter for these cells.
>>>>
>>>> Kind regards
>>>> IgorM
>>>>
>>>> "Peter T" <peter_t@discussions> wrote in message 
>>>> news:O0tF8$MtKHA.5612@TK2MSFTNGP05.phx.gbl...
>>>>> Curious!
>>>>>
>>>>> "2.2.4 Metadata
>>>>> Metadata is additional data associated with a particular cell or its 
>>>>> content. Metadata is recorded in BIFF8 for future extensibility 
>>>>> purpose only."
>>>>>
>>>>> I haven't come across this but I assume the way to check in VBA is by 
>>>>> examining the formula you can see in the input bar. I can't test but 
>>>>> try this -
>>>>>
>>>>> Function HasMetadata(rCell As Range) As Boolean
>>>>>    With rCell
>>>>>        If .HasFormula Then
>>>>> '    case sensitive
>>>>>            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
>>>>>        End If
>>>>>    End With
>>>>> End Function
>>>>>
>>>>> I'd be interested to see the relevant 2007 XML
>>>>>
>>>>> Regards,
>>>>> Peter T
>>>>>
>>>>>
>>>>> "IgorM" <igorm@live.com> wrote in message 
>>>>> news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
>>>>>> Hi
>>>>>>
>>>>>> How can I check (using VBA) if a cell has some metadata associated 
>>>>>> (as described here: 
>>>>>> http://msdn.microsoft.com/en-us/library/dd953161.aspx).
>>>>>> I ask because I have an xlsx file with data that when opened in Excel 
>>>>>> 2007 shows values only. But when I save the same file in xls format 
>>>>>> and open it in Excel 2003 it displays value in the cell but in 
>>>>>> formula box Excel shows _xlfn.COMPOUNDVALUE(20) for instance.
>>>>>>
>>>>>> Thanks
>>>>>> IgorM
>>>>>
>>>>>
>>>
>>>
>
> 
0
IgorM
2/25/2010 2:40:00 PM
I added the two xml files but when opened in Excel it was all rejected. If 
you want to send a file off-line it'd be easier, but please the smallest 
file possible and with no links.

I suppose if you only need to know if the file contains metadata, unzip the 
xlsx and look for "metadata.xml" in the xl folder. Depending on the tools 
available to you that might be quite simple.

Regards,
Peter T

PS, my address is in the Reply-to which you'll see in your Live Mail, add 
the obvious dot and com

"IgorM" <igorm@live.com> wrote in message 
news:83753DDD-EF13-428B-95C5-897494B9E6A9@microsoft.com...
> You are right about the xml file. I had to mistakenly take incorrect 
> sheet.
> You are also right about opening the xls file in Excel 2007, but if you do 
> so it seems that Excel 2007 treats the cell differently and the formula 
> box has no formula in it - the cell seems to be value only. If we open the 
> same file in Excel 2003 for instance, the cell has the same value but in 
> formula it displays the compound formula.
>
> Below is an XML structure for one sheet with this kind of cell (A1):
>
>  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
> - <worksheet 
> xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
> xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
> - <sheetPr>
>  <pageSetUpPr fitToPage="1" />
>  </sheetPr>
>  <dimension ref="A1" />
> - <sheetViews>
>  <sheetView showGridLines="0" tabSelected="1" zoomScale="70" 
> zoomScaleNormal="70" workbookViewId="0" />
>  </sheetViews>
>  <sheetFormatPr defaultRowHeight="12.75" />
> - <cols>
>  <col min="1" max="1" width="17.28515625" customWidth="1" />
>  </cols>
> - <sheetData>
> - <row r="1" spans="1:1" ht="17.100000000000001" customHeight="1">
> - <c r="A1" vm="1">
>  <v>0.56999999999999995</v>
>  </c>
>  </row>
>  </sheetData>
>  <printOptions horizontalCentered="1" />
>  <pageMargins left="0.19685039370078741" right="0" 
> top="0.19685039370078741" bottom="0.19685039370078741" 
> header="0.31496062992125984" footer="0" />
>  <pageSetup paperSize="9" fitToHeight="2" orientation="landscape" 
> horizontalDpi="4294967294" r:id="rId1" />
> - <headerFooter alignWithMargins="0">
>  <oddFooter>&L&"Arial CE,Kursywa"&D&C&"Arial CE,Kursywa"&F</oddFooter>
>  </headerFooter>
>  </worksheet>
>
> What I also noticed the xl folder for the workbook contains a metadata.xml 
> file of this content:
>
>  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
> - <metadata 
> xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main">
> - <metadataTypes count="1">
>  <metadataType name="XLMDX" minSupportedVersion="120000" copy="1" 
> pasteAll="1" pasteValues="1" merge="1" splitFirst="1" rowColShift="1" 
> clearFormats="1" clearComments="1" assign="1" coerce="1" />
>  </metadataTypes>
> - <metadataStrings count="5">
>  <s v="rachunek_zyskow_i_strat" />
>  <s v="{[Rok finansowy].[Wszystkie].[2009].[ 1],[Rok 
> finansowy].[Wszystkie].[2009].[ 2],[Rok finansowy].[Wszystkie].[2009].[ 
> 3],[Rok finansowy].[Wszystkie].[2009].[ 4],[Rok 
> finansowy].[Wszystkie].[2009].[ 5],[Rok finansowy].[Wszystkie].[2009].[ 
> 6],[Rok finansowy].[Wszystkie].[2009].[ 7],[Rok 
> finansowy].[Wszystkie].[2009].[ 8],[Rok finansowy].[Wszystkie].[2009].[ 
> 9]}" />
>  <s v="[Measures].[Suma Kwota PLN]" />
>  <s v="[Rodzaj kosztu].[Wszystkie].[300].[US�UGI / MATERIA�Y 
> WEWN�TRZNE].[304]" />
>  <s v="[Jednostka odpowiedzal].[Wszystkie].[Produkcja 
> warzyw].[Irrigation]" />
>  </metadataStrings>
> - <mdxMetadata count="1">
> - <mdx n="0" f="v">
> - <t c="4">
>  <n x="1" s="1" />
>  <n x="2" />
>  <n x="3" />
>  <n x="4" />
>  </t>
>  </mdx>
>  </mdxMetadata>
> - <valueMetadata count="1">
> - <bk>
>  <rc t="1" v="0" />
>  </bk>
>  </valueMetadata>
>  </metadata>
>
> Hope it helps.
>
>
> U�ytkownik "Peter T" <peter_t@discussions> napisa� w wiadomo�ci grup 
> dyskusyjnych:enLJE6gtKHA.3656@TK2MSFTNGP06.phx.gbl...
>> Even if you do not have access to 2003 you can still open a 2003 xls file 
>> in 2007.
>>
>> I was expecting you to post the xml for a sheet with only a single cell 
>> containing your metadata. In other words with so I could reproduce it. I 
>> did manage to create a sheet with your posted large xml. Had some 
>> problems though, first Excel complained that | is an illegal character, 
>> so I replaced all those with #..
>>
>> Finally a large sheet opened, mainly with links to other workbooks, 
>> sheets and named ranges. So mainly I got a sheet full of #REF! errors.
>>
>> I converted the file to Excel 2003 format, but I couldn't find any of the 
>> metadata examples you describe below. BUT - the cell information 
>> described below does not relate to the large xml you posted. Eg, cell S53 
>> in the xml has the value 159.1, not 0.57 as you say below.
>>
>> If you want to post a single cell example of metadata I will look into 
>> ways of identifying it.
>>
>> Regards,
>> Peter T
>>
>>
>> "IgorM" <igorm@live.com> wrote in message 
>> news:32A7394D-CF05-415E-A7A0-2DA435CA5321@microsoft.com...
>>> Just to make it clear. All I want to do is to check in Excel 2007 if a
>>> certain cells contains metadata - in xlsx file.
>>> I do not normally have access to older version of Excel and it is only 
>>> in
>>> versions prior 2007 that some cells show '_xln.compoundvalue' in formula
>>> instead of value.
>>>
>>> Cells that show this function are (headings of the table below
>>> are:WorksheetName, WorksheetCodeName, Cell.Address, Cell.Formula,
>>> Cell.Value):
>>> Irrigation Arkusz40 $S$53 =_xlfn.COMPOUNDVALUE(94) 0,57
>>> Irrigation Arkusz40 $S$61 =_xlfn.COMPOUNDVALUE(95) 19,6873111111111
>>> Irrigation Arkusz40 $S$62 =_xlfn.COMPOUNDVALUE(96) 61,53111111111
>>> Irrigation Arkusz40 $S$70 =_xlfn.COMPOUNDVALUE(97) 30,9298888888889
>>> Irrigation Arkusz40 $S$72 =_xlfn.COMPOUNDVALUE(98) 0,2944
>>> Irrigation Arkusz40 $S$82 =_xlfn.COMPOUNDVALUE(99) 14,9157
>>> Irrigation Arkusz40 $S$84 =_xlfn.COMPOUNDVALUE(99) 2,833983
>>> Irrigation Arkusz40 $S$107 =_xlfn.COMPOUNDVALUE(100) 164,52998
>>> Irrigation Arkusz40 $S$108 =_xlfn.COMPOUNDVALUE(100) 164,52998
>>>
>>> I  will split the XML into two posts.
>>>
>>> U�ytkownik "Peter T" <peter_t@discussions> napisa� w wiadomo�ci grup 
>>> dyskusyjnych:#QB8mcTtKHA.4568@TK2MSFTNGP05.phx.gbl...
>>>> I misunderstood, I thought you were looking for metadata in Excel 2003.
>>>>
>>>> I tried to create a file with metadata in a cell as per your sample. 
>>>> After editing the xml in Notepad and recreating the xlsx it wouldn't 
>>>> open in 2007, at least not until after allowing Excel to repair it, 
>>>> then the edited changes were removed.
>>>>
>>>> Maybe the xml needs a bit more. Could you post the entire xml of a 
>>>> sheet with just one cell (say F16), eg like this but with the metadata
>>>>
>>>>  <?xml version="1.0" encoding="UTF-8" standalone="yes" ?>
>>>> - <worksheet 
>>>> xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" 
>>>> xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">
>>>>  <dimension ref="F16" />
>>>> - <sheetViews>
>>>> - <sheetView tabSelected="1" workbookViewId="0">
>>>>  <selection activeCell="F16" sqref="F16" />
>>>>  </sheetView>
>>>>  </sheetViews>
>>>>  <sheetFormatPr defaultRowHeight="15" />
>>>> - <sheetData>
>>>> - <row r="16" spans="6:6">
>>>> - <c r="F16">
>>>>  <v>12842.655189999899</v>
>>>>  </c>
>>>>  </row>
>>>>  </sheetData>
>>>>  <pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" 
>>>> header="0.3" footer="0.3" />
>>>>  </worksheet>
>>>>
>>>> (this is pasted after opening in IE, don't worry about the extraneous 
>>>> dashes, I'll remove those)
>>>> First I changed
>>>> <c r="F16">
>>>> to
>>>> <c r="F16"  s="190" vm="20">
>>>> then to
>>>> <c r="F16" vm="20">
>>>>
>>>> both got 'repaired'
>>>>
>>>> The other question of course is how did that metadata get in there in 
>>>> the first place!
>>>>
>>>> Regards,
>>>> Peter T
>>>>
>>>>
>>>> "IgorM" <igorm@live.com> wrote in message 
>>>> news:%23kZcAeNtKHA.1608@TK2MSFTNGP05.phx.gbl...
>>>>> The issue with the given code is that in Excel 2007 (where I want to 
>>>>> examine the cell for metadata) there is no cell formula - just value.
>>>>> The formula is only visible under Excel prior to 2007. I thought there 
>>>>> is some extra cell parameter that can be checked if the cell has some 
>>>>> metadata.
>>>>>
>>>>> The xml for the file for cells with the metadata is:
>>>>>
>>>>>  </c>
>>>>> - <c r="F16" s="190" vm="20">
>>>>>  <v>12842.655189999999</v>
>>>>>  </c>
>>>>>
>>>>> So there is an extra vm parameter for these cells.
>>>>>
>>>>> Kind regards
>>>>> IgorM
>>>>>
>>>>> "Peter T" <peter_t@discussions> wrote in message 
>>>>> news:O0tF8$MtKHA.5612@TK2MSFTNGP05.phx.gbl...
>>>>>> Curious!
>>>>>>
>>>>>> "2.2.4 Metadata
>>>>>> Metadata is additional data associated with a particular cell or its 
>>>>>> content. Metadata is recorded in BIFF8 for future extensibility 
>>>>>> purpose only."
>>>>>>
>>>>>> I haven't come across this but I assume the way to check in VBA is by 
>>>>>> examining the formula you can see in the input bar. I can't test but 
>>>>>> try this -
>>>>>>
>>>>>> Function HasMetadata(rCell As Range) As Boolean
>>>>>>    With rCell
>>>>>>        If .HasFormula Then
>>>>>> '    case sensitive
>>>>>>            HasMetadata = Left$(.Formula, 20) = "=_xlfn.COMPOUNDVALUE"
>>>>>>        End If
>>>>>>    End With
>>>>>> End Function
>>>>>>
>>>>>> I'd be interested to see the relevant 2007 XML
>>>>>>
>>>>>> Regards,
>>>>>> Peter T
>>>>>>
>>>>>>
>>>>>> "IgorM" <igorm@live.com> wrote in message 
>>>>>> news:3ABE45A1-75C9-4AFD-B125-52CEAFCD9434@microsoft.com...
>>>>>>> Hi
>>>>>>>
>>>>>>> How can I check (using VBA) if a cell has some metadata associated 
>>>>>>> (as described here: 
>>>>>>> http://msdn.microsoft.com/en-us/library/dd953161.aspx).
>>>>>>> I ask because I have an xlsx file with data that when opened in 
>>>>>>> Excel 2007 shows values only. But when I save the same file in xls 
>>>>>>> format and open it in Excel 2003 it displays value in the cell but 
>>>>>>> in formula box Excel shows _xlfn.COMPOUNDVALUE(20) for instance.
>>>>>>>
>>>>>>> Thanks
>>>>>>> IgorM
>>>>>>
>>>>>>
>>>>
>>>>
>>
>> 


0
Peter
2/25/2010 4:57:38 PM
Reply:

Similar Artilces:

How to draw 2D values to windows screen??
Suppose now I have a 2D array containing binary values only (1 or 0). I would like to draw these values on the windows screen (created by MFC dialog-based app in MSVC++ 2005) with 0 be black (0, 0, 0) and 1 be white (255, 255, 255). Which MFC class and function should I use to achieve this effect?? Newbie Question wrote: > Suppose now I have a 2D array containing binary values only (1 or 0). I would > like to draw these values on the windows screen (created by MFC dialog-based > app in MSVC++ 2005) with 0 be black (0, 0, 0) and 1 be white (255, 255, 255). > Which MFC class a...

Adding some values on a sheet???
Hello and thanks in advance. I'm working on a calculator for some Cable TV plants designs. Here is what I need: I'd like to have a drop down menu with several different values of design in it. When I click on a value, I'd like it to insert some "value specific" numbers on this type of chart below...... 30 mhz= Ch 5= Ch 40= Ch 78= Ch 80= Ch 116= Any ideas on how I go about that and where to insert and store the info for each type of "value" Cheers! Doug Strinz Hudson Falls, NY Hi Doug Strinz, Assume that you have a worksheet named 'master'. On ...

text value
I need to rank a column containing concatonated names and addresses. Ranking only handles numeric values, is there any way to give text a numeric value? Hi, It would have helped to see some test data but let's start from here. With your data in column A starting in A2 enter this in b2 and drag down =COUNTIF($A$2:$A$100,"<"&A2)+1 -- Mike When competing hypotheses are otherwise equal, adopt the hypothesis that introduces the fewest assumptions while still sufficiently answering the question. "AllyH" wrote: > I need to rank a colum...

How to retrieve value from specific cell value?
Does anyone have any suggestions on how to retrieve value from specific cell value with specific worksheet? I would like to create a if-statement within macro, If specific cell within specific worksheet = 1 then process following code End If Does anyone have any suggestions? Thanks in advance for any suggestions Eric hi If Sheets("sheet1").Range("A1") = 1 Then MsgBox "run code" Else MsgBox "skip code" End If regards FSt1 "Eric" wrote: > Does anyone have any suggestions on how to retrieve value from specific cell &...

Value Axis Scale Change Problem #2
Thanks Jon - problem solved -- dp_fulche ----------------------------------------------------------------------- dp_fulcher's Profile: http://www.excelforum.com/member.php?action=getinfo&userid=969 View this thread: http://www.excelforum.com/showthread.php?threadid=27033 ...

Item Value List vs Item Movement History Report (including cost)
I have been trying to create reports for previous points in time, but I am so confused at this point as to what is what. I've ran an Item Value list, which shows the current value of items, and got an extended cost. Then I ran an Item Movement History Report that includes cost with a filter that begins before the store opened and ends today. The extended cost in this report was very close, but not the same as the extended cost in the Item Value list. Is there something that the Item Movement History Report takes into account that the Item Value list doesn't, or vise versa? Beca...

Multiple Value Lookup field
I need to add multiple values to a look up field and I just found out that new to Access 2007 I can add multi-values to my look-up fields. I just tried doing this, but for some reason in the look-up wizard there is no check box that says "Allow Multiple Values", so then I went to the Lookup tab in the field properties to see if there was an Allow Multiple Values property and there was none. Not sure if this would mean anything, but this table was converted from Access 2003 to Access 2007. Why do I not have this option and what I can do about it? On Mon, 12 Nov 2007 12:58:0...

Unique Values from Access
Dear all, I'm trying to create a validation list with data from access. The code below already do it, but I have a big problem: in the field of access database I can have duplicate data... table: period fields year_month year_quarter year 200701 200701 2007 200702 200701 2007 200703 200701 2007 200704 200702 2007 .. .. .. And the code below brings duplicate data. How can I solve this problem? I wouldn't like to bring all information to excel ...

Default values
How can I set up default values for text box fields for new records? Fore example: I would like to set up default value for Country so when user creates new account - country field is populated with that vaue. Thanks, m Hi there You would need to use a picklist field instead of a text field and add a value for each country. You can then set the default country. This is all done in Systom Customisation > Customise Form. Other than this you could use a workflow based on Account Create. Insert a condition to check the country field is null, and insert an action to update the country fi...

Populate cell with a value if another cell has a certain value
All, good morning. i have a issue, i need to populate cell E4 with a value CX/025966 when cell F4 has a text Bond Street. Is there a simple way of doin this? EXCEL 2007 Try:- =IF((F4="Bond Street"),"CX/025966","") If my comments have helped please hit Yes. Thanks. "B2ORL" wrote: > All, good morning. i have a issue, i need to populate cell E4 with a value > CX/025966 when cell F4 has a text Bond Street. > > Is there a simple way of doin this? Use IF() =IF(F4="Bond Street","CX/02...

Can't Assign Value to this Object
I think I've seen this problem before but I can't remember the reason or solution. I have a form (in add mode) whose record source is a single table. For most fields on the form, the user will input data, but for a couple of fields I am trying to populate them with the values of global variables. I've got the global variables working (I can assign one to an unbound text box on the form), but when I try to assign the variable value to a bound text box, I get an error message that "Run-time error 2448: You can't assign a value to this object". Here is ...

Lookup a value in a table and display text if a value exists
I have a customer database form named frmMain with a field called txtAgency. I also have a table that has a column of agency codes that are in the Outlook Global directory. The table is called tbl_Global and consist of about 40 records. If the user inputs an agency that is within this table on the frmMain, I want the phone number field (txtPhone) on the database form to automatically display "See Outlook". If the agency is not within this list, I want the end user to be able input a value on the form. What is the best way to go about this? Use DLookup() to get t...

Need a lookup formula that matches 2 values and returns the 3rd va
I neeed to merge 16000 rows of data with some duplicate vales. Poor record keeping lead to two lists and each was updated independantly if at all. Some orders show up one list and not the other so I can't just sort or do a dup search. I'm trying to recreate this data and track the status of all orders for the past 12 months. When orders were shipped out in parts the same order number was used and this has been a nightmare trying to sort the duplicates and match the dates. I need a formula for F that returns the current status based on the order number and date. I tried a...

Summing visible column values but not hidden column values
I need to write a SUM function that will add up the numbers in several columns of data (for example, A4:S4), but I only want it to add those columns that are visible, not those that are hidden. Is there any way to have Excel add only the numbers in the visible columns, not in any hidden columns? Thanks. Hi have you hiddent he columns manually?. If yes you'll need VBA -- Regards Frank Kabel Frankfurt, Germany "BW" <BW@discussions.microsoft.com> schrieb im Newsbeitrag news:CBAFDFDF-FFFD-4521-97EC-CD3941FD8686@microsoft.com... > I need to write a SUM function that ...

HELP! Chart Zero Values
Hi, I'm new to this forum...I hope someone can help. I have just become trainee Office Trainer, and a delegate has asked me a question that can't immediately help her with. She has a job interview thi afternoon and has been given some Excel tasks to do. She has been asked to create a scatter chart using 2 columns of data i the spreadsheet. How do you get the chart to not display the data i either the x or y axis data is null? I know you can get the chart to not display the values if both x and are zero, but what if just one of the axis is zero? If anyone can help me with this ...

Paste Values Based on Conditional Value
I have a workbook with 2 worksheets. Basically it is a daily sales log. On worksheet 1 the user will input multiple daily sales figures and the date. Worksheet 2 is the historical sales figures. The theoretical usage will be for the end user to go to worksheet 1, enter the date and daily sales figures and click the save data button. I am seeking a formula that will look at the date entry and paste the values from worksheet 1 into the proper line on worksheet 2 based on the date entry from worksheet 1. Example: Column A of worksheet 2 is simply a list of dates. January 13, 201...

Histogram
I'm using the Histogram function and trying to set my own bin values. However, Excel ignores them and uses the default bin values. My bin values are in ascending order and are formatted as a number. I do not get any error messages, just the wrong bin numbers. Thank you! ...

Extract from a table a value by interpolating
Hi, I'm a new with fancy things in excell and would very much appreciate the help. I have a table from which I want to extract values, but I want those values to be interpolated from what is in the table. How can I do that? Thanks, Maria hi, this is how i do it. Lets say your table is at A12 to B20 make another column at column C with this equaition =(B14-B13)/(A14-A13) A B C 12 2.000 1.000 0.5 13 4.000 2.000 1.0 14 6.000 4.000 1.0 15 8.000 6.000 1.0 16 10.000 8.000 1.0 17 12.000 10.000 1.0 18 14.000 12.000 1.0 19 16.000 14.00...

Incorrect value on the SMTP HELO/EHLO
I am looking for some help on this one. I inherited some exchange admin duties and to be honest it's not my specialty. We recently switched IP providers and our IP addresses changed. This also means we changed our DNS provider and I believe they have the appropriate zone records setup, although this may not be the case since I don't recall having this issue with our previous provider. When sending email to external email addresses we get NDR's from several different ISPs usually stating they are blocked because our IP address does not match the domain. The mailserver identifie...

Sum Values depending on other values
I would like to have a formula in a single cell that will sum the values in range E:E if the corresponding value in G:G is >0. for example: Col G Col E 5 1 0 8 9 3 0 7 The sum of Col E is 4. Thanks, Bernie =SUMIF(G:G,">0",E:E) -- HTH Bob Phillips (remove nothere from email address if mailing direct) "bw" <iamnu@cableone.net> wrote in message news:12060mofq6cef5c@corp.supernews.com... > I would like to have a formula in a single cell that will sum the values in > range E:E if the c...

Pre defined value in Text Box
I have input box that when certain criteria are met needs a predefined value in a text box within the input box. I have used the following code to try this but it doesn't seem to work Activity_Text.Text = "812402" Job_No_Text.Text = "" Rec_Point_Text.Text = "" Activity_Text, Job_No_Text and Rec_Point_Text are the named text boxes. When the input box opens the Activity text box is empty!!! Many thanks in advance ...

Newbie question / plug in a value for a cell based on a range for that value
Hey guys, New to Excel so sorry if this explanation isn't the clearest in terms of correct terminology. In one section of my spreadsheet I have a list of percentage values associated with numbers 1-20. For example #10 is listed with the percentage value of 38.4% in the cell next to it (O14 and P14). In another section of the spreadsheet I have a quick formula that I'd like to use these %'s based on what number (1-20) is entered. In my spreadsheet the % I want to use for this #10 is listed in P14 (38.4%). What can I plug into my formula so when I enter "10" is kno...

Read values from excel rows
hi I am trying to read the values from a excel row. There are 89 columns for each row and same number of data in each rows. Kindly help regards shantanu shantanu, You need to explain how/where you want to read them.... From another workbook, another worksheet, a VBA function, a macro, a C# application? HTH, Bernie MS Excel MVP "shantanu" <shantanusenin@gmail.com> wrote in message news:1184298794.259390.216180@i38g2000prf.googlegroups.com... > hi > I am trying to read the values from a excel row. There are 89 > columns for each row and same number of da...

Multiply all query by same value
...

getting rid of zero values in a column
i have a set of data on a column that i`ll use to plot on a graph and find a trendline for its behaviour...problem is: there is zero values in some cells that were not calculated... i want to copy this data in a new column getting rid of cells with zero value because it results in a wrong trendline...how can i do this?please help this is an example of what i mean: 1 1 3 3 4 4 0 6 6 3 3 1 0 0 0 1 One of the simpler ways is to hide the rows for the cells that have zeros and then plot the graph. "kafoury123" wrote: > i have a set of data on a ...