{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Notowania","Ilość.A","Wydarzenie","Średnia","Portfel wykresy","Portfel","Spółki.s","Portfel_O"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":0,"defined_names":14,"comments":0,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Notowania","index":0,"n_rows":436,"n_cols":24,"rows_kept":436,"cut":false,"hidden":false,"merged":[]}
["Data","WIG_B","Data","MIL","Data","ING","Data","PKOBP","Data","PEKAO","Data","GETIN","Data","Handlowy","Data","SANTANDER","Data","MBANK","Data","Alior","Data","BOS","Data","IDEA"]
[42737,6310.28,42737,5.19,42737,155.22999999999999,42737,27.881,42737,111.01,42737,1.37,42737,69.022000000000006,42737,312.22000000000003,42737,333.99,42737,54.31,42737,11.39,42737,23.49]
[42738,6526.74,42738,5.3,42738,155.43,42738,29.44,42738,114.69,42738,1.51,42738,69.927999999999997,42738,320.52,42738,337.74,42738,55.15,42738,11.3,42738,24]
[42739,6573.98,42739,5.32,42739,160.69,42739,30.003,42739,113.74,42739,1.61,42739,69.244,42739,315.39,42739,344.16,42739,56.65,42739,11.4,42739,23.46]
[42740,6562.19,42740,5.4,42740,160.05000000000001,42740,29.904,42740,113.31,42740,1.74,42740,67.912999999999997,42740,314.76,42740,336.26,42740,57.7,42740,11.4,42740,23.7]
[42744,6579.44,42744,5.5,42744,160.54,42744,30.102,42744,112.26,42744,1.82,42744,67.468999999999994,42744,316.12,42744,341.35,42744,58.03,42744,11.36,42744,23.68]
[42745,6605.34,42745,5.74,42745,165.17,42745,29.904,42745,112.53,42745,1.74,42745,68.623000000000005,42745,316.27,42745,344.51,42745,59.25,42745,11.38,42745,23.49]
[42746,6663.72,42746,5.74,42746,165.81,42746,30.398,42746,112.66,42746,1.77,42746,69.244,42746,320.23,42746,347.82,42746,59.8,42746,11.25,42746,23.24]
[42747,6619.74,42747,5.75,42747,165.17,42747,29.696999999999999,42747,111.31,42747,1.67,42747,67.796999999999997,42747,328.76,42747,360.57,42747,59.85,42747,11.05,42747,23.25]
[42748,6584.87,42748,5.66,42748,166.25,42748,29.48,42748,111.18,42748,1.62,42748,67.965999999999994,42748,326.37,42748,353.85,42748,59.64,42748,10.82,42748,23.25]
[42751,6592.6,42751,5.49,42751,166.15,42751,29.568999999999999,42751,113.39,42751,1.54,42751,68.941999999999993,42751,324.02999999999997,42751,340.95,42751,59.31,42751,11.45,42751,23.15]
[42752,6553.62,42752,5.51,42752,165.56,42752,29.065000000000001,42752,113.22,42752,1.66,42752,68.710999999999999,42752,322.85000000000002,42752,341.84,42752,59.1,42752,11.31,42752,23.1]
[42753,6514.59,42753,5.58,42753,164.48,42753,29.125,42753,112.05,42753,1.74,42753,67.734999999999999,42753,316.51,42753,340.9,42753,58.01,42753,11.4,42753,23.04]
[42754,6570.92,42754,5.6,42754,163.59,42754,29.608000000000001,42754,111.44,42754,1.7,42754,67.132000000000005,42754,324.02999999999997,42754,347.77,42754,59.1,42754,11.15,42754,23.19]
[42755,6576.53,42755,5.48,42755,163.49,42755,29.49,42755,111.61,42755,1.67,42755,66.847999999999999,42755,328.33,42755,348.66,42755,60.09,42755,11.3,42755,22.51]
[42758,6493.15,42758,5.48,42758,163.4,42758,28.867999999999999,42758,111.74,42758,1.6,42758,67.424000000000007,42758,319.2,42758,338.78,42758,59.39,42758,11.13,42758,23.17]
[42759,6586.23,42759,5.75,42759,164.04,42759,29.431000000000001,42759,112.87,42759,1.62,42759,66.581000000000003,42759,322.08,42759,350.69,42759,59.66,42759,11.15,42759,23]
[42760,6953.41,42760,5.93,42760,170.68,42760,31.079000000000001,42760,119.48,42760,1.67,42760,69.244,42760,344.53,42760,376.48,42760,62.51,42760,11.33,42760,23.2]
[42761,6943.92,42761,5.93,42761,164.82,42761,31.207000000000001,42761,118.65,42761,1.68,42761,70.558000000000007,42761,346.47,42761,372.28,42761,61.95,42761,13.1,42761,23.51]
[42762,6902.52,42762,5.92,42762,164.77,42762,30.704000000000001,42762,119.82,42762,1.69,42762,69.066999999999993,42762,337.84,42762,382.6,42762,61.25,42762,13.49,42762,23.15]
[42765,6788.61,42765,5.92,42765,166.25,42765,30.24,42765,117.26,42765,1.68,42765,68.738,42765,328.03,42765,373.46,42765,60.35,42765,13.73,42765,23.1]
[42766,6839.04,42766,5.88,42766,174.12,42766,30.27,42766,117.52,42766,1.65,42766,68.179000000000002,42766,336.22,42766,373.51,42766,61,42766,14.6,42766,23.1]
[42767,6947.96,42767,5.94,42767,170.97,42767,30.742999999999999,42767,119.04,42767,1.66,42767,70.132000000000005,42767,347.45,42767,386.36,42767,61.75,42767,15.1,42767,23.15]
[42768,6840.19,42768,5.89,42768,164.23,42768,30.2,42768,117.78,42768,1.67,42768,69.733000000000004,42768,339.16,42768,390.11,42768,60.7,42768,14.45,42768,23.19]
[42769,6889.05,42769,5.94,42769,170.38,42769,30.693999999999999,42769,117.61,42769,1.65,42769,68.623000000000005,42769,338.57,42769,386.26,42769,61.59,42769,14.2,42769,23.21]
[42772,6922.13,42772,5.91,42772,168.86,42772,31.286000000000001,42772,119.43,42772,1.62,42772,68.888999999999996,42772,334.32,42772,365.61,42772,61.3,42772,14.65,42772,23.2]
[42773,6897.21,42773,5.96,42773,169.2,42773,30.890999999999998,42773,118.13,42773,1.63,42773,69.198999999999998,42773,336.47,42773,373.02,42773,61.99,42773,14.9,42773,23.16]
[42774,6902.64,42774,5.99,42774,171.86,42774,30.742999999999999,42774,118.13,42774,1.67,42774,68.444999999999993,42774,331.7,42774,391.3,42774,62.27,42774,14.71,42774,23.19]
[42775,7118.14,42775,6.28,42775,172.15,42775,31.838999999999999,42775,121.39,42775,1.73,42775,70.531999999999996,42775,335.74,42775,410.07,42775,66.39,42775,14.9,42775,23.2]
[42776,7305.42,42776,7.04,42776,173.43,42776,32.865000000000002,42776,123.34,42776,2.0299999999999998,42776,73.150999999999996,42776,338.77,42776,421.58,42776,66.39,42776,15.4,42776,23.77]
[42779,7325.56,42779,6.99,42779,172.05,42779,33.063000000000002,42779,123.78,42779,2.0699999999999998,42779,72.350999999999999,42779,341.6,42779,412,42779,67.400000000000006,42779,15.36,42779,25]
[42780,7318.96,42780,6.84,42780,172.2,42780,33.063000000000002,42780,124.21,42780,2.02,42780,72.572999999999993,42780,346.47,42780,405.77,42780,66,42780,14.99,42780,25]
[42781,7379.74,42781,6.84,42781,170.38,42781,34.128,42781,124.9,42781,2.0299999999999998,42781,72.795000000000002,42781,344.13,42781,398.76,42781,64.900000000000006,42781,14.58,42781,25.51]
[42782,7438.5,42782,6.95,42782,173.77,42782,34.484000000000002,42782,125.95,42782,1.99,42782,71.906999999999996,42782,344.97,42782,403.01,42782,65,42782,14.58,42782,25.74]
[42783,7342.95,42783,6.81,42783,172.94,42783,33.673999999999999,42783,124.64,42783,1.96,42783,70.575000000000003,42783,346.33,42783,403.16,42783,64.459999999999994,42783,14.5,42783,25]
[42786,7321.76,42786,6.81,42786,172.35,42786,33.447000000000003,42786,123.82,42786,2.0499999999999998,42786,70.043000000000006,42786,344.33,42786,404.74,42786,65.650000000000006,42786,14.5,42786,25.02]
[42787,7519.82,42787,6.95,42787,175,42787,34.631999999999998,42787,125.95,42787,2.09,42787,72.768000000000001,42787,361.71,42787,414.91,42787,66,42787,14.08,42787,24.6]
[42788,7562.77,42788,6.94,42788,177.56,42788,34.987000000000002,42788,126.21,42788,2.02,42788,72.795000000000002,42788,362.09,42788,421.93,42788,65.98,42788,14.1,42788,24.76]
[42789,7545.8,42789,6.89,42789,180.02,42789,34.503,42789,125.73,42789,2.0499999999999998,42789,73.691000000000003,42789,369.42,42789,419.46,42789,66.260000000000005,42789,13.95,42789,24.26]
[42790,7359.09,42790,6.83,42790,180.02,42790,33.476999999999997,42790,122.51,42790,2.0099999999999998,42790,71.320999999999998,42790,356.24,42790,401.23,42790,66.599999999999994,42790,13.59,42790,24.5]
[42793,7317.03,42793,6.82,42793,180.02,42793,33.210999999999999,42793,122.48,42793,2,42793,71.338999999999999,42793,352.33,42793,401.23,42793,65.2,42793,13.49,42793,24.15]
[42794,7241.32,42794,6.82,42794,180.51,42794,32.844999999999999,42794,121.56,42794,2.02,42794,69.998999999999995,42794,342.62,42794,391.5,42794,65.42,42794,13.46,42794,25]
[42795,7538.01,42795,7.05,42795,179.33,42795,34.938000000000002,42795,125.08,42795,2.19,42795,71.668000000000006,42795,351.94,42795,416,42795,67.97,42795,14.49,42795,25.6]
[42796,7535.91,42796,7.01,42796,178.55,42796,34.927999999999997,42796,125.43,42796,2.25,42796,72.980999999999995,42796,355.6,42796,396.93,42796,68.27,42796,14.36,42796,25.6]
[42797,7391.22,42797,7.05,42797,175.55,42797,34.148000000000003,42797,122.48,42797,2.21,42797,72.777000000000001,42797,349.41,42797,395.7,42797,65.77,42797,14.85,42797,25.76]
[42800,7328.8,42800,7.02,42800,175.2,42800,33.802999999999997,42800,122.12,42800,2.19,42800,72.555000000000007,42800,343.55,42800,391.55,42800,64.69,42800,15.18,42800,25.39]
[42801,7187.62,42801,6.8,42801,173.73,42801,32.914999999999999,42801,119.95,42801,2.15,42801,71.587000000000003,42801,339.64,42801,390.31,42801,63.1,42801,14.95,42801,25]
[42802,7175.88,42802,6.62,42802,174.02,42802,32.351999999999997,42802,118.57,42802,2.09,42802,70.248000000000005,42802,351.51,42802,401.08,42802,65.98,42802,14.79,42802,25.18]
[42803,7095.62,42803,6.63,42803,169.2,42803,32.420999999999999,42803,117.26,42803,2.02,42803,69.706000000000003,42803,341.55,42803,385.37,42803,65.3,42803,13.92,42803,25.14]
[42804,7106.1,42804,6.6,42804,170.48,42804,32.243000000000002,42804,117.43,42804,2.02,42804,70.450999999999993,42804,337.69,42804,381.42,42804,69.28,42804,14,42804,25.02]
[42807,7277.23,42807,6.64,42807,175.99,42807,33.012999999999998,42807,119.48,42807,2.06,42807,72.608999999999995,42807,344.13,42807,394.21,42807,73,42807,14.2,42807,25]
[42808,7219.7,42808,6.64,42808,176.09,42808,32.667999999999999,42808,118.83,42808,2.0699999999999998,42808,71.959999999999994,42808,339.16,42808,393.27,42808,72.03,42808,14.09,42808,25]
[42809,7140.57,42809,6.65,42809,175.4,42809,32.094999999999999,42809,117.43,42809,2.0699999999999998,42809,71.427999999999997,42809,335.59,42809,390.56,42809,71.97,42809,13.6,42809,24.98]
[42810,7338.58,42810,6.8,42810,179.14,42810,33.101999999999997,42810,121.17,42810,2.02,42810,72.795000000000002,42810,343.06,42810,399.99,42810,74.430000000000007,42810,13.61,42810,25.18]
[42811,7330.46,42811,6.81,42811,175.2,42811,33.25,42811,120.82,42811,2,42811,73.265000000000001,42811,341.01,42811,394.76,42811,75.25,42811,13.73,42811,24.97]
[42814,7319.29,42814,6.9,42814,174.71,42814,32.786000000000001,42814,121.6,42814,2.0099999999999998,42814,72.572999999999993,42814,348.34,42814,388.33,42814,74.989999999999995,42814,13.75,42814,25.19]
[42815,7274.01,42815,6.71,42815,172.94,42815,32.984000000000002,42815,119.87,42815,2,42815,71.792000000000002,42815,344.62,42815,385.22,42815,74.73,42815,13.5,42815,24.63]
[42816,7114.16,42816,6.64,42816,169.89,42816,31.997,42816,117.91,42816,1.94,42816,70.674000000000007,42816,336.67,42816,379.54,42816,73.099999999999994,42816,12.57,42816,25]
[42817,7155.47,42817,6.6,42817,172.84,42817,32.223999999999997,42817,117.26,42817,1.9,42817,71.694000000000003,42817,341.06,42817,390.31,42817,73.599999999999994,42817,11.95,42817,24.94]
[42818,7198.78,42818,6.58,42818,173.43,42818,32.844999999999999,42818,117.35,42818,1.97,42818,70.460999999999999,42818,336.22,42818,395.05,42818,74.17,42818,12.02,42818,25.14]
[42821,7126.46,42821,6.5,42821,169.2,42821,32.47,42821,117.22,42821,1.93,42821,69.138000000000005,42821,336.22,42821,382.7,42821,72.900000000000006,42821,12.4,42821,25.12]
[42822,7203.34,42822,6.85,42822,171.17,42822,32.697000000000003,42822,118.34,42822,1.99,42822,69.12,42822,336.22,42822,395.05,42822,73.569999999999993,42822,12.35,42822,25.22]
[42823,7170.02,42823,6.67,42823,172.05,42823,32.569000000000003,42823,118.13,42823,2,42823,69.971999999999994,42823,337.5,42823,386.31,42823,72.290000000000006,42823,12.34,42823,25]
[42824,7084.51,42824,6.52,42824,170.09,42824,32.026000000000003,42824,117.17,42824,1.98,42824,69.465999999999994,42824,338.28,42824,379,42824,70.989999999999995,42824,12.34,42824,25.05]
[42825,6991.74,42825,6.45,42825,169.25,42825,31.640999999999998,42825,114.74,42825,1.96,42825,68.09,42825,334.28,42825,369.07,42825,71.48,42825,11.8,42825,25]
[42828,7095.33,42828,6.55,42828,168.22,42828,32.569000000000003,42828,115.96,42828,1.87,42828,68.888999999999996,42828,337.21,42828,373.46,42828,72.19,42828,11.32,42828,24.89]
[42829,7175.74,42829,6.67,42829,168.22,42829,33.112000000000002,42829,116.91,42829,1.85,42829,69.608000000000004,42829,342.08,42829,380.92,42829,71.98,42829,11.35,42829,25]
[42830,7223.49,42830,6.6,42830,169.2,42830,33.359000000000002,42830,118.04,42830,1.81,42830,70.912999999999997,42830,341.6,42830,386.7,42830,72.83,42830,11.24,42830,24.7]
[42831,7258.01,42831,6.6,42831,169.69,42831,33.545999999999999,42831,118.7,42831,1.85,42831,70.832999999999998,42831,346.28,42831,383.99,42831,72.8,42831,11.15,42831,24.89]
[42832,7195.4,42832,6.56,42832,168.41,42832,32.963999999999999,42832,118.57,42832,1.84,42832,70.132000000000005,42832,346.47,42832,378.7,42832,72.150000000000006,42832,11.2,42832,24.71]
[42835,7142.33,42835,6.43,42835,165.61,42835,32.756999999999998,42835,118.73,42835,1.86,42835,65.763999999999996,42835,345.5,42835,372.67,42835,71.5,42835,11.35,42835,24.83]
[42836,7016.73,42836,6.27,42836,161.91999999999999,42836,32.47,42836,116.39,42836,1.83,42836,64.557000000000002,42836,335.94,42836,365.26,42836,69.89,42836,11.2,42836,24.75]
[42837,6973.53,42837,6.43,42837,163.59,42837,31.582000000000001,42837,115.09,42837,1.85,42837,64.584000000000003,42837,344.53,42837,375.44,42837,69.349999999999994,42837,11,42837,23.76]
[42838,6976.76,42838,6.34,42838,165.76,42838,31.542999999999999,42838,115.31,42838,1.83,42838,64.45,42838,345.5,42838,373.76,42838,69.58,42838,11.24,42838,23.49]
[42843,7003.8,42843,6.2,42843,163.79,42843,31.78,42843,117.43,42843,1.8,42843,64.103999999999999,42843,340.67,42843,371.54,42843,70.790000000000006,42843,11.1,42843,23.68]
[42844,7141.35,42844,6.31,42844,166.25,42844,32.776000000000003,42844,118.99,42844,1.8,42844,64.805000000000007,42844,345.35,42844,383.69,42844,70.87,42844,11.26,42844,23.69]
[42845,7151.03,42845,6.3,42845,165.71,42845,32.756999999999998,42845,117.26,42845,1.79,42845,65,42845,352.09,42845,389.92,42845,72.83,42845,11.2,42845,23.72]
[42846,7048.42,42846,6.19,42846,169.59,42846,32.223999999999997,42846,114.66,42846,1.76,42846,63.927,42846,348.14,42846,387.89,42846,71.099999999999994,42846,11.2,42846,23.9]
[42849,7158.37,42849,6.44,42849,171.17,42849,32.747,42849,117.04,42849,1.84,42849,65.036000000000001,42849,347.84,42849,393.87,42849,71.89,42849,11.23,42849,24.23]
[42850,7420.84,42850,6.95,42850,176.58,42850,33.723999999999997,42850,120.26,42850,1.93,42850,67.424000000000007,42850,368.24,42850,413.98,42850,74.2,42850,11.1,42850,24.45]
[42851,7475.71,42851,7,42851,177.07,42851,34.573,42851,121.91,42851,1.93,42851,67.025000000000006,42851,351.56,42851,416.99,42851,74.86,42851,11.06,42851,24.43]
[42852,7568.09,42852,7,42852,176.33,42852,35.372,42852,123.13,42852,1.88,42852,67.734999999999999,42852,357.32,42852,422.47,42852,74.69,42852,10.75,42852,24.25]
[42853,7484.97,42853,6.92,42853,176.18,42853,34.829000000000001,42853,122.08,42853,1.86,42853,66.536000000000001,42853,347.65,42853,427.86,42853,74.59,42853,10.7,42853,24.45]
[42857,7566.27,42857,6.92,42857,176.14,42857,35.095999999999997,42857,123.26,42857,1.91,42857,66.313999999999993,42857,355.12,42857,432.8,42857,76.989999999999995,42857,11,42857,24.4]
[42859,7575.1,42859,7.07,42859,178.35,42859,36.023000000000003,42859,121.82,42859,1.89,42859,67.805999999999997,42859,341.89,42859,443.13,42859,72.959999999999994,42859,10.66,42859,24.06]
[42860,7561.72,42860,7.06,42860,177.86,42860,36.063000000000002,42860,121.26,42860,1.88,42860,66.581000000000003,42860,342.82,42860,439.72,42860,72.86,42860,10.41,42860,24.06]
[42863,7506.77,42863,7.02,42863,176.18,42863,35.234000000000002,42863,121.52,42863,1.86,42863,66.216999999999999,42863,345.6,42863,438.38,42863,73.41,42863,10.3,42863,24.2]
[42864,7743.32,42864,7.21,42864,177.66,42864,36.802999999999997,42864,125.9,42864,1.88,42864,67.424000000000007,42864,351.36,42864,454.44,42864,74.14,42864,10.8,42864,24.39]
[42865,7600.66,42865,7.23,42865,183.42,42865,35.588999999999999,42865,124.73,42865,1.88,42865,67.016000000000005,42865,342.28,42865,435.81,42865,73,42865,11.06,42865,23.9]
[42866,7552.01,42866,7.2,42866,182.09,42866,34.948,42866,124.64,42866,1.88,42866,67.016000000000005,42866,344.87,42866,429.39,42866,73.45,42866,11.59,42866,24.35]
[42867,7588.92,42867,7.25,42867,180.02,42867,35.323,42867,125.38,42867,1.86,42867,66.012,42867,344.43,42867,433.89,42867,73.63,42867,11.55,42867,24.39]
[42870,7614.91,42870,7.19,42870,182.04,42870,35.332999999999998,42870,125.77,42870,1.87,42870,66.093000000000004,42870,346.82,42870,436.75,42870,74.64,42870,11.21,42870,24.29]
[42871,7509.17,42871,7.07,42871,181.69,42871,34.938000000000002,42871,124.64,42871,1.74,42871,64.707999999999998,42871,338.42,42871,434.48,42871,72.25,42871,11.05,42871,24.19]
[42872,7448.12,42872,7.09,42872,179.48,42872,34.384999999999998,42872,124.21,42872,1.67,42872,64.600999999999999,42872,341.11,42872,427.32,42872,71.44,42872,11.04,42872,24.38]
[42873,7344.06,42873,6.91,42873,176.09,42873,34.098999999999997,42873,122.04,42873,1.63,42873,65.48,42873,335.3,42873,419.95,42873,70,42873,11.01,42873,24.43]
[42874,7374.53,42874,7.19,42874,177.91,42874,34.098999999999997,42874,121.17,42874,1.59,42874,64.805000000000007,42874,338.67,42874,422.92,42874,72.180000000000007,42874,10.8,42874,24.6]
[42877,7438.19,42877,7.15,42877,181.99,42877,34.987000000000002,42877,121.78,42877,1.59,42877,64.272000000000006,42877,339.16,42877,418.23,42877,70.510000000000005,42877,10.9,42877,24]
[42878,7347.48,42878,7.09,42878,178.64,42878,34.128,42878,121.17,42878,1.55,42878,65.248999999999995,42878,340.63,42878,415.01,42878,69.349999999999994,42878,10.98,42878,24.04]
[42879,7454.92,42879,7.11,42879,178.55,42879,35.698,42879,121.6,42879,1.5,42879,64.903000000000006,42879,337.3,42879,415.01,42879,69.02,42879,10.82,42879,24.15]
[42880,7528.58,42880,7.25,42880,182.78,42880,35.579000000000001,42880,122.74,42880,1.56,42880,64.628,42880,345.21,42880,428.4,42880,70,42880,10.93,42880,24.19]
[42881,7491.01,42881,7.16,42881,179.19,42881,35.628999999999998,42881,121.26,42881,1.53,42881,65.515000000000001,42881,346.53,42881,423.02,42881,69.540000000000006,42881,10.98,42881,24.17]
[42884,7463.14,42884,7.15,42884,179.23,42884,35.253999999999998,42884,120.43,42884,1.52,42884,65.373000000000005,42884,345.5,42884,431.91,42884,70,42884,11.1,42884,24.45]
[42885,7365.96,42885,7.07,42885,173.87,42885,34.770000000000003,42885,119.3,42885,1.49,42885,64.628,42885,341.93,42885,423.46,42885,69.45,42885,10.9,42885,24.47]
[42886,7421.43,42886,6.96,42886,173.73,42886,36.033000000000001,42886,119.87,42886,1.51,42886,61.698,42886,336.23,42886,416.99,42886,68.2,42886,10.9,42886,24.4]
[42887,7300.62,42887,6.93,42887,177.46,42887,34.799999999999997,42887,118.13,42887,1.51,42887,63.375999999999998,42887,333.81,42887,419.46,42887,66.489999999999995,42887,10.77,42887,24.51]
[42888,7357.17,42888,7.09,42888,181.25,42888,35.302999999999997,42888,117.35,42888,1.5,42888,62.941000000000003,42888,340.94,42888,438.73,42888,63.3,42888,10.89,42888,24.45]
[42891,7307.23,42891,6.93,42891,176.09,42891,35.183999999999997,42891,115.18,42891,1.49,42891,62.036000000000001,42891,336.98,42891,430.43,42891,68.2,42891,10.85,42891,24.44]
[42892,7338.97,42892,7.05,42892,177.51,42892,35.470999999999997,42892,115.09,42892,1.5,42892,61.494,42892,341.69,42892,424.4,42892,68.03,42892,10.8,42892,24.1]
[42893,7366.28,42893,7.2,42893,175.94,42893,35.481000000000002,42893,115.48,42893,1.5,42893,61.805,42893,341.64,42893,429.84,42893,69.5,42893,10.5,42893,24]
[42894,7434.86,42894,7.25,42894,176.48,42894,36.112000000000002,42894,116.04,42894,1.53,42894,62.994,42894,345.15,42894,440.61,42894,67.42,42894,10.74,42894,24]
[42895,7357.65,42895,7.2,42895,178.2,42895,35.381999999999998,42895,114.66,42895,1.5,42895,62.222000000000001,42895,345.9,42895,442.53,42895,66.5,42895,10.76,42895,24.08]
[42898,7201.7,42898,7.28,42898,175.1,42898,34.276000000000003,42898,113.52,42898,1.45,42898,61.875999999999998,42898,339.36,42898,427.66,42898,63.93,42898,10.61,42898,24.09]
[42899,7239.05,42899,7.06,42899,177.56,42899,34.948,42899,112.96,42899,1.43,42899,61.875999999999998,42899,335.59,42899,437.44,42899,64.099999999999994,42899,10.84,42899,23.99]
[42900,7201.42,42900,7.21,42900,178.1,42900,34.188000000000002,42900,113.61,42900,1.43,42900,62.497,42900,335,42900,436.75,42900,64,42900,10.65,42900,23.99]
[42902,7207.78,42902,7.06,42902,175.3,42902,34.642000000000003,42902,112.44,42902,1.44,42902,62.32,42902,343.02,42902,440.85,42902,61.41,42902,10.84,42902,24]
[42905,7278.02,42905,7.23,42905,177.07,42905,35.362000000000002,42905,113.18,42905,1.43,42905,61.965000000000003,42905,343.32,42905,445.2,42905,60.5,42905,10.78,42905,23.9]
[42906,7176.32,42906,7.24,42906,178.64,42906,34.098999999999997,42906,112.39,42906,1.43,42906,62.664999999999999,42906,343.62,42906,450.49,42906,58.99,42906,10.7,42906,23.87]
[42907,7173.38,42907,7.27,42907,182.04,42907,34.088999999999999,42907,110.94,42907,1.43,42907,62.533000000000001,42907,337.92,42907,456.02,42907,60.83,42907,10.82,42907,23.85]
[42908,7167.68,42908,7.19,42908,181.4,42908,33.930999999999997,42908,112.15,42908,1.42,42908,62.142000000000003,42908,340.55,42908,454.49,42908,59.68,42908,10.84,42908,23.85]
[42909,7139.87,42909,7.08,42909,181.84,42909,33.555999999999997,42909,113.55,42909,1.42,42909,62.462000000000003,42909,336.98,42909,442.29,42909,60.6,42909,10.75,42909,23.84]
[42912,7324.3,42912,7.28,42912,180.66,42912,34.405000000000001,42912,118.11,42912,1.41,42912,63.136000000000003,42912,346.89,42912,459.48,42912,60.97,42912,10.71,42912,23.8]
[42913,7366.24,42913,7.56,42913,181.94,42913,34.295999999999999,42913,118.44,42913,1.42,42913,64.352999999999994,42913,350.56,42913,471.34,42913,61.15,42913,10.65,42913,23.79]
[42914,7308.54,42914,7.16,42914,180.02,42914,34.177999999999997,42914,117.46,42914,1.42,42914,64.787000000000006,42914,352.54,42914,459.48,42914,60.53,42914,10.6,42914,23.87]
[42915,7289.91,42915,7.21,42915,180.76,42915,34.384999999999998,42915,116.25,42915,1.41,42915,64.45,42915,341.98,42915,462.25,42915,61.1,42915,10.61,42915,23.87]
[42916,7261.87,42916,7.45,42916,179.38,42916,34.01,42916,116.16,42916,1.41,42916,65.122,42916,339.26,42916,456.61,42916,61.75,42916,10.6,42916,24]
[42919,7400.93,42919,7.6,42919,179.82,42919,35.006999999999998,42919,117.5,42919,1.42,42919,63.371000000000002,42919,349.47,42919,469.51,42919,61.68,42919,10.6,42919,24.2]
[42920,7263.59,42920,7.31,42920,180.76,42920,34.049999999999997,42920,115.32,42920,1.38,42920,63.039000000000001,42920,348.77,42920,449.65,42920,61.82,42920,10.45,42920,24.2]
[42921,7293.9,42921,7.38,42921,180.76,42921,34.069000000000003,42921,116.67,42921,1.38,42921,64.706000000000003,42921,349.02,42921,452.46,42921,61.52,42921,10.5,42921,24]
[42922,7309.52,42922,7.43,42922,180.76,42922,34.552999999999997,42922,115.83,42922,1.37,42922,64.933000000000007,42922,345.25,42922,449.6,42922,61.8,42922,10.37,42922,23.99]
[42923,7311.35,42923,7.29,42923,179.09,42923,34.316000000000003,42923,116.34,42923,1.38,42923,64.763000000000005,42923,351.3,42923,452.56,42923,62.39,42923,10.35,42923,24]
[42926,7320.64,42926,7.24,42926,181.01,42926,34.198,42926,117.46,42926,1.42,42926,63.332999999999998,42926,350.95,42926,453.35,42926,62.5,42926,10.5,42926,23.9]
[42927,7310.33,42927,7.34,42927,181.99,42927,34.247,42927,116.76,42927,1.42,42927,62.509,42927,346.89,42927,455.53,42927,62.45,42927,10.61,42927,23.89]
[42928,7421.23,42928,7.41,42928,182.28,42928,34.642000000000003,42928,119.41,42928,1.45,42928,62.765000000000001,42928,355.76,42928,467.58,42928,62.48,42928,10.64,42928,24.12]
[42929,7455.39,42929,7.54,42929,183.81,42929,34.345999999999997,42929,121.74,42929,1.53,42929,64.421999999999997,42929,354.92,42929,476.57,42929,62.01,42929,10.66,42929,24.05]
[42930,7441.46,42930,7.59,42930,184.6,42930,34.395000000000003,42930,121.32,42930,1.52,42930,64.706000000000003,42930,354.97,42930,469.36,42930,60.95,42930,10.74,42930,24.19]
[42933,7534.98,42933,7.68,42933,184.2,42933,35.213999999999999,42933,122.16,42933,1.52,42933,65.302000000000007,42933,359.28,42933,474.3,42933,60.88,42933,10.74,42933,24]
[42934,7493.79,42934,7.68,42934,183.07,42934,35.134999999999998,42934,120.76,42934,1.51,42934,65.141000000000005,42934,365.42,42934,460.62,42934,59.8,42934,10.75,42934,24]
[42935,7520.83,42935,7.58,42935,182.14,42935,35.54,42935,120.39,42935,1.49,42935,64.478999999999999,42935,367.5,42935,464.42,42935,60.3,42935,10.6,42935,24.19]
[42936,7481.17,42936,7.55,42936,183.22,42936,35.381999999999998,42936,119.97,42936,1.46,42936,64.459999999999994,42936,359.28,42936,460.12,42936,60.5,42936,10.65,42936,24.3]
[42937,7463.85,42937,7.5,42937,185.92,42937,35.332999999999998,42937,119.13,42937,1.45,42937,64.45,42937,359.28,42937,454.54,42937,60.5,42937,10.63,42937,25.3]
[42940,7465.32,42940,7.46,42940,187.01,42940,35.628999999999998,42940,118.16,42940,1.42,42940,65.311999999999998,42940,357.89,42940,457.5,42940,59.34,42940,10.58,42940,25.1]
[42941,7496.23,42941,7.7,42941,186.91,42941,35.628999999999998,42941,118.48,42941,1.39,42941,66.23,42941,356.7,42941,458.34,42941,61.16,42941,10.6,42941,24.9]
[42942,7533.83,42942,7.64,42942,190.01,42942,35.826000000000001,42942,119.6,42942,1.45,42942,66.656000000000006,42942,354.82,42942,454.54,42942,62,42942,10.6,42942,25.21]
[42943,7526.84,42943,7.66,42943,191.83,42943,35.924999999999997,42943,118.81,42943,1.45,42943,66.59,42943,356.45,42943,441.69,42943,62,42943,10.53,42943,25.27]
[42944,7563.53,42944,7.7,42944,192.81,42944,36.25,42944,118.2,42944,1.42,42944,66.617999999999995,42944,365.47,42944,437,42944,62.2,42944,10.6,42944,25.4]
[42947,7645.88,42947,7.71,42947,194.78,42947,36.348999999999997,42947,118.95,42947,1.41,42947,67.224000000000004,42947,376.67,42947,449.6,42947,64.099999999999994,42947,10.65,42947,26.2]
[42948,7651.06,42948,7.66,42948,195.76,42948,36.792999999999999,42948,118.53,42948,1.4,42948,67.602999999999994,42948,368.64,42948,450.34,42948,63.73,42948,10.67,42948,25.85]
[42949,7502.85,42949,7.34,42949,194.78,42949,35.520000000000003,42949,118.95,42949,1.39,42949,67.849000000000004,42949,362.25,42949,430.92,42949,63.1,42949,10.56,42949,25.5]
[42950,7407.04,42950,6.82,42950,192.76,42950,35.045999999999999,42950,117.37,42950,1.32,42950,66.703999999999994,42950,366.71,42950,420.5,42950,62.5,42950,10.58,42950,25.65]
[42951,7504.19,42951,7.03,42951,192.96,42951,35.381999999999998,42951,118.76,42951,1.29,42951,66.921000000000006,42951,372.71,42951,432.75,42951,64.099999999999994,42951,10.59,42951,25.9]
[42954,7526.21,42954,7.29,42954,193.55,42954,35.648000000000003,42954,119.51,42954,1.29,42954,66.959000000000003,42954,366.71,42954,428.55,42954,63.6,42954,10.6,42954,25.6]
[42955,7621.94,42955,7.41,42955,193.7,42955,36.448,42955,121,42955,1.24,42955,66.826999999999998,42955,366.17,42955,438.73,42955,63.8,42955,10.5,42955,25.5]
[42956,7553.29,42956,7.34,42956,191.83,42956,36.25,42956,119.13,42956,1.24,42956,66.078999999999994,42956,365.62,42956,424.99,42956,63.71,42956,10.5,42956,25.53]
[42957,7491.19,42957,7.13,42957,193.7,42957,35.430999999999997,42957,119.51,42957,1.24,42957,66.117000000000004,42957,363.84,42957,422.87,42957,64.25,42957,10.5,42957,25.95]
[42958,7450.85,42958,7.02,42958,190.84,42958,35.402000000000001,42958,119.13,42958,1.23,42958,65.918000000000006,42958,354.97,42958,428.11,42958,64,42958,10.5,42958,25.75]
[42961,7446.82,42961,7.03,42961,190.84,42961,35.520000000000003,42961,119.04,42961,1.21,42961,65.766000000000005,42961,353.73,42961,424.89,42961,63.48,42961,10.6,42961,25.9]
[42963,7388.9,42963,6.98,42963,192.71,42963,35.085999999999999,42963,119.04,42963,1.22,42963,65.34,42963,348.38,42963,417.58,42963,62.5,42963,10.65,42963,25.5]
[42964,7307.91,42964,7.01,42964,193.65,42964,34.76,42964,116.2,42964,1.22,42964,64.951999999999998,42964,345.9,42964,410.07,42964,61.7,42964,10.55,42964,25.98]
[42965,7268,42965,7.1,42965,193.5,42965,34.652000000000001,42965,113.83,42965,1.23,42965,64.231999999999999,42965,345.9,42965,412.35,42965,61.41,42965,10.49,42965,25.9]
[42968,7332.05,42968,7.28,42968,193.79,42968,34.927999999999997,42968,114.48,42968,1.24,42968,64.867000000000004,42968,353.83,42968,412.35,42968,61.65,42968,10.54,42968,25.5]
[42969,7328.37,42969,7.28,42969,191.92,42969,34.542999999999999,42969,114.71,42969,1.29,42969,66.287000000000006,42969,357.64,42969,415.95,42969,62.45,42969,10.6,42969,25.5]
[42970,7322.33,42970,7.21,42970,193.74,42970,34.631999999999998,42970,114.01,42970,1.36,42970,66.040999999999997,42970,355.46,42970,416.1,42970,62.39,42970,10.58,42970,25.5]
[42971,7485.99,42971,7.38,42971,194.48,42971,35.323,42971,116.34,42971,1.35,42971,66.153999999999996,42971,372.61,42971,428.55,42971,63.54,42971,10.6,42971,26.3]
[42972,7490.77,42972,7.3,42972,196.25,42972,35.520000000000003,42972,116.29,42972,1.31,42972,66.278000000000006,42972,369.39,42972,431.81,42972,62.91,42972,10.59,42972,26.28]
[42975,7633.73,42975,7.32,42975,196.74,42975,36.329000000000001,42975,118.71,42975,1.27,42975,67.319000000000003,42975,378.6,42975,435.76,42975,65.069999999999993,42975,10.51,42975,26.2]
[42976,7517.31,42976,7.35,42976,196.74,42976,35.598999999999997,42976,117.83,42976,1.28,42976,66.343999999999994,42976,362.6,42976,433.79,42976,64.5,42976,10.59,42976,26.2]
[42977,7636.61,42977,7.33,42977,194.29,42977,36.417999999999999,42977,119.55,42977,1.33,42977,66.608999999999995,42977,371.86,42977,432.9,42977,66.38,42977,10.79,42977,26.88]
[42978,7609.01,42978,7.45,42978,196.74,42978,36.201000000000001,42978,119.09,42978,1.28,42978,67.224000000000004,42978,366.31,42978,432.8,42978,66,42978,10.92,42978,26.85]
[42979,7604.54,42979,7.23,42979,200.38,42979,36.417999999999999,42979,118.76,42979,1.29,42979,67.13,42979,363.24,42979,425.04,42979,66.150000000000006,42979,11.22,42979,26.8]
[42982,7585.8,42982,7.17,42982,201.47,42982,36.033000000000001,42982,118.76,42982,1.29,42982,67.007000000000005,42982,363.74,42982,431.81,42982,66.2,42982,11.72,42982,26.3]
[42983,7579.67,42983,7.21,42983,202.01,42983,36.033000000000001,42983,119.51,42983,1.31,42983,67.697999999999993,42983,359.77,42983,421.93,42983,66,42983,11.44,42983,26.3]
[42984,7545.54,42984,7.13,42984,201.61,42984,35.826000000000001,42984,118.9,42984,1.28,42984,67.063000000000002,42984,363.69,42984,415.01,42984,65.599999999999994,42984,11.46,42984,26]
[42985,7468.17,42985,7.07,42985,201.66,42985,35.332999999999998,42985,117.46,42985,1.28,42985,66.884,42985,357.79,42985,415.51,42985,65.39,42985,11.14,42985,25.75]
[42986,7459.72,42986,7.01,42986,201.61,42986,35.273000000000003,42986,117.78,42986,1.19,42986,66.902000000000001,42986,358.09,42986,418.72,42986,65,42986,10.66,42986,25.62]
[42989,7464.78,42989,6.97,42989,201.66,42989,35.045999999999999,42989,120.06,42989,1.18,42989,66.751000000000005,42989,356.8,42989,415.01,42989,64.58,42989,10.55,42989,25.85]
[42990,7417.9,42990,6.93,42990,201.66,42990,34.454000000000001,42990,119.6,42990,1.22,42990,66.599000000000004,42990,356.8,42990,416.99,42990,64.55,42990,10.6,42990,26.2]
[42991,7409.82,42991,6.7,42991,201.66,42991,34.395000000000003,42991,119.6,42991,1.19,42991,65.784999999999997,42991,363.34,42991,415.01,42991,64.11,42991,10.51,42991,25.99]
[42992,7434.63,42992,6.6,42992,201.66,42992,34.829000000000001,42992,121,42992,1.17,42992,63.521999999999998,42992,357.84,42992,418.72,42992,63.5,42992,10.45,42992,25.75]
[42993,7405.57,42993,6.44,42993,201.66,42993,34.295999999999999,42993,122.34,42993,1.1599999999999999,42993,63.786999999999999,42993,355.96,42993,424.5,42993,62.8,42993,10.46,42993,25.66]
[42996,7455.6,42996,6.73,42996,203.63,42996,34.79,42996,122.11,42996,1.23,42996,64.194999999999993,42996,354.82,42996,419.21,42996,63.03,42996,10.42,42996,25.9]
[42997,7512.4,42997,6.75,42997,204.07,42997,35.283000000000001,42997,121.93,42997,1.24,42997,64.289000000000001,42997,354.22,42997,422.77,42997,65.7,42997,10.130000000000001,42997,25.6]
[42998,7460.08,42998,6.66,42998,204.61,42998,35.027000000000001,42998,120.11,42998,1.28,42998,64.819000000000003,42998,353.83,42998,423.86,42998,65.11,42998,10.199999999999999,42998,25.9]
[42999,7487.27,42999,6.73,42999,204.42,42999,35.213999999999999,42999,119.13,42999,1.36,42999,64.81,42999,358.14,42999,427.02,42999,65.37,42999,10.55,42999,26.05]
[43000,7508.57,43000,6.79,43000,202.45,43000,35.194000000000003,43000,119.13,43000,1.35,43000,65.046999999999997,43000,363.74,43000,434.78,43000,65.7,43000,10.32,43000,25.99]
[43003,7438.4,43003,6.91,43003,201.66,43003,34.887999999999998,43003,117.88,43003,1.3,43003,65.141000000000005,43003,355.91,43003,426.97,43003,65.28,43003,10.52,43003,25.8]
[43004,7381.26,43004,6.9,43004,201.27,43004,34.542999999999999,43004,117.6,43004,1.34,43004,65.558000000000007,43004,345.9,43004,423.96,43004,65.459999999999994,43004,10.5,43004,25.34]
[43005,7349.29,43005,7,43005,201.22,43005,34.148000000000003,43005,116.99,43005,1.33,43005,64.534999999999997,43005,346.89,43005,417.98,43005,66.44,43005,10.37,43005,25.1]
[43006,7376.98,43006,7,43006,202.65,43006,34.188000000000002,43006,117.74,43006,1.34,43006,64.98,43006,344.31,43006,418.37,43006,68.2,43006,10.31,43006,25.1]
[43007,7450.51,43007,7.01,43007,201.17,43007,34.869,43007,119.13,43007,1.45,43007,65.424999999999997,43007,346.2,43007,414.03,43007,68.489999999999995,43007,10.27,43007,25.61]
[43010,7425.48,43010,7.09,43010,200.68,43010,34.948,43010,117.5,43010,1.48,43010,65.994,43010,342.92,43010,410.07,43010,68.81,43010,10.29,43010,25.09]
[43011,7398.47,43011,6.81,43011,200.63,43011,34.838999999999999,43011,116.81,43011,1.5,43011,65.994,43011,342.28,43011,408.64,43011,69.86,43011,10.199999999999999,43011,25.09]
[43012,7383.79,43012,6.67,43012,200.19,43012,34.74,43012,116.25,43012,1.46,43012,65.899000000000001,43012,341.44,43012,407.85,43012,71.8,43012,10.18,43012,24.75]
[43013,7402.66,43013,6.8,43013,200.19,43013,34.808999999999997,43013,117.69,43013,1.43,43013,66.003,43013,338.86,43013,410.07,43013,71.040000000000006,43013,10.210000000000001,43013,25.06]
[43014,7373.23,43014,6.91,43014,197.73,43014,34.226999999999997,43014,118.53,43014,1.39,43014,66.183000000000007,43014,339.26,43014,413.04,43014,71.349999999999994,43014,10.050000000000001,43014,24.57]
[43017,7441.12,43017,6.97,43017,198.71,43017,34.523000000000003,43017,118.39,43017,1.36,43017,66.278000000000006,43017,348.43,43017,419.16,43017,72.75,43017,10.1,43017,24.39]
[43018,7560.83,43018,7.25,43018,197.73,43018,35.451000000000001,43018,118.2,43018,1.49,43018,66.656000000000006,43018,357.79,43018,433.74,43018,72.38,43018,10.050000000000001,43018,24.5]
[43019,7633.78,43019,7.26,43019,196.74,43019,36.131999999999998,43019,119.13,43019,1.53,43019,66.778999999999996,43019,360.52,43019,442.88,43019,71.92,43019,10.11,43019,23.7]
[43020,7682.45,43020,7.74,43020,194.78,43020,36.359000000000002,43020,120.11,43020,1.59,43020,66.798000000000002,43020,356.8,43020,451.57,43020,71.78,43020,10.050000000000001,43020,23.89]
[43021,7660.64,43021,7.73,43021,196.25,43021,36.112000000000002,43021,120.72,43021,1.56,43021,65.738,43021,355.71,43021,449.01,43021,71.19,43021,10.050000000000001,43021,23.97]
[43024,7639.39,43024,7.67,43024,197.73,43024,35.984000000000002,43024,118.76,43024,1.57,43024,66.183000000000007,43024,358.78,43024,459.33,43024,70.400000000000006,43024,10.1,43024,23.8]
[43025,7601.6,43025,7.47,43025,189.81,43025,36.319000000000003,43025,118.2,43025,1.51,43025,65.908000000000001,43025,358.29,43025,445.3,43025,70.31,43025,10.08,43025,23.88]
[43026,7560.62,43026,7.45,43026,187.84,43026,36.023000000000003,43026,118.11,43026,1.49,43026,65.691000000000003,43026,358.29,43026,434.88,43026,70.5,43026,9.92,43026,23.87]
[43027,7635.08,43027,7.61,43027,186.91,43027,36.902000000000001,43027,118.16,43027,1.5,43027,65.179000000000002,43027,358.78,43027,444.46,43027,69.8,43027,9.67,43027,23.39]
[43028,7597.28,43028,7.65,43028,186.91,43028,36.664999999999999,43028,116.34,43028,1.53,43028,66.997,43028,356.8,43028,444.06,43028,70.069999999999993,43028,9.65,43028,23.39]
[43031,7554.3,43031,7.55,43031,188.09,43031,36.191000000000003,43031,116.53,43031,1.53,43031,66.278000000000006,43031,352.84,43031,447.13,43031,70.180000000000007,43031,9.5,43031,22.9]
[43032,7369.83,43032,7.37,43032,183.46,43032,35.637999999999998,43032,110.06,43032,1.47,43032,65.331000000000003,43032,350.8,43032,448.21,43032,67.400000000000006,43032,8.85,43032,22.88]
[43033,7412.98,43033,7.5,43033,187.89,43033,36.112000000000002,43033,109.92,43033,1.54,43033,66.751000000000005,43033,344.91,43033,437.89,43033,68.69,43033,8.8000000000000007,43033,23.35]
[43034,7409.02,43034,7.67,43034,191.33,43034,35.688000000000002,43034,109.17,43034,1.54,43034,66.751000000000005,43034,353.73,43034,434.33,43034,68.760000000000005,43034,9.1,43034,23.15]
[43035,7472.77,43035,7.73,43035,192.81,43035,36.378999999999998,43035,109.92,43035,1.59,43035,67.555999999999997,43035,346.89,43035,437.74,43035,69.5,43035,8.9600000000000009,43035,23.2]
[43038,7672.35,43038,7.88,43038,193.79,43038,37.899000000000001,43038,111.22,43038,1.64,43038,69.506,43038,357.54,43038,447.13,43038,71.37,43038,9.56,43038,24]
[43039,7727.27,43039,7.98,43039,194.78,43039,38.244,43039,110.66,43039,1.61,43039,70.471999999999994,43039,362.05,43039,454.98,43039,72.33,43039,9.35,43039,24.6]
[43041,7612.95,43041,7.87,43041,196.74,43041,37.305999999999997,43041,110.29,43041,1.61,43041,69.108999999999995,43041,355.31,43041,452.51,43041,70.37,43041,9.1999999999999993,43041,24.5]
[43042,7641.66,43042,7.81,43042,198.22,43042,37.514000000000003,43042,111.87,43042,1.62,43042,69.052000000000007,43042,353.73,43042,443.27,43042,71.08,43042,9.31,43042,24.25]
[43045,7796.03,43045,7.91,43045,198.71,43045,38.54,43045,112.99,43045,1.62,43045,70.396000000000001,43045,364.78,43045,451.87,43045,73.150000000000006,43045,9.4700000000000006,43045,24]
[43046,7984.59,43046,8.4499999999999993,43046,199.7,43046,39.378999999999998,43046,114.53,43046,1.61,43046,73.625,43046,381.58,43046,473.31,43046,72.739999999999995,43046,9.74,43046,24.25]
[43047,7939.84,43047,8.35,43047,198.71,43047,39.28,43047,114.01,43047,1.56,43047,74.799000000000007,43047,380.59,43047,460.07,43047,72.17,43047,9.6300000000000008,43047,23.94]
[43048,7862.09,43048,8.32,43048,199.65,43048,38.343000000000004,43048,114.95,43048,1.55,43048,74.515000000000001,43048,378.8,43048,449.85,43048,71.2,43048,9.4,43048,23.79]
[43049,7778.04,43049,8.18,43049,195.76,43049,38.264000000000003,43049,113.6,43049,1.53,43049,74.751999999999995,43049,366.12,43049,450.83,43049,70.03,43049,9.35,43049,23.79]
[43052,7904.21,43052,8.2100000000000009,43052,199.25,43052,39.250999999999998,43052,114.95,43052,1.54,43052,74.411000000000001,43052,367.7,43052,459.48,43052,71.38,43052,9.2899999999999991,43052,23.79]
[43053,7916.39,43053,8.23,43053,198.71,43053,39.536999999999999,43053,114.76,43053,1.53,43053,73.207999999999998,43053,365.97,43053,460.37,43053,71.5,43053,9.49,43053,23.79]
[43054,7821.53,43054,8.19,43054,198.71,43054,39.082999999999998,43054,113.18,43054,1.53,43054,73.094999999999999,43054,361.26,43054,445.7,43054,70.5,43054,9.17,43054,23.79]
[43055,7914.93,43055,8.2200000000000006,43055,198.71,43055,39.478000000000002,43055,114.25,43055,1.49,43055,73.265000000000001,43055,375.63,43055,454.04,43055,70.91,43055,8.8000000000000007,43055,23.79]
[43056,8006.72,43056,8.2799999999999994,43056,198.71,43056,40.238,43056,114.85,43056,1.5,43056,72.905000000000001,43056,382.17,43056,456.66,43056,71.510000000000005,43056,9.1,43056,23.79]
[43059,8088.41,43059,8.43,43059,198.71,43059,40.710999999999999,43059,114.48,43059,1.54,43059,73.472999999999999,43059,384.2,43059,475.29,43059,73.5,43059,9.3699999999999992,43059,24.05]
[43060,8156.83,43060,8.5399999999999991,43060,197.53,43060,40.899000000000001,43060,119.13,43060,1.53,43060,73.567999999999998,43060,380.39,43060,468.92,43060,73.7,43060,9.32,43060,24.14]
[43061,8202.14,43061,8.5399999999999991,43061,198.12,43061,41.293999999999997,43061,118.99,43061,1.48,43061,73.634,43061,383.91,43061,469.41,43061,75,43061,9.4,43061,24.2]
[43062,8268.2000000000007,43062,8.49,43062,199.3,43062,41.649000000000001,43062,122.21,43062,1.47,43062,71.39,43062,385.05,43062,466.4,43062,74.92,43062,9.4600000000000009,43062,24]
[43063,8206.5499999999993,43063,8.4499999999999993,43063,200.68,43063,41.451999999999998,43063,121,43063,1.51,43063,71.210999999999999,43063,378.26,43063,461.65,43063,73.55,43063,9.36,43063,23.98]
[43066,8281.6,43066,8.3800000000000008,43066,196.65,43066,41.945,43066,123.74,43066,1.52,43066,71.058999999999997,43066,374.24,43066,471.73,43066,75.400000000000006,43066,9.24,43066,23.8]
[43067,8287.39,43067,8.4,43067,200.68,43067,42.34,43067,120.67,43067,1.5,43067,71.361999999999995,43067,377.61,43067,481.86,43067,73.989999999999995,43067,9.2799999999999994,43067,23.61]
[43068,8157.26,43068,8.3699999999999992,43068,199.79,43068,41.451999999999998,43068,119.32,43068,1.52,43068,69.771000000000001,43068,376.28,43068,466.15,43068,71.650000000000006,43068,9.15,43068,23.54]
[43069,8142.06,43069,8.2100000000000009,43069,199.7,43069,41.747999999999998,43069,119.13,43069,1.51,43069,69.117999999999995,43069,366.71,43069,464.42,43069,72.05,43069,9.09,43069,24]
[43070,8095.58,43070,8.35,43070,199.7,43070,41.421999999999997,43070,118.2,43070,1.49,43070,70.254000000000005,43070,361.56,43070,459.23,43070,72.38,43070,8.9,43070,23.76]
[43073,8126.94,43073,8.39,43073,201.66,43073,41.067,43073,118.62,43073,1.5,43073,71.001999999999995,43073,363.74,43073,474.2,43073,75.290000000000006,43073,9.1199999999999992,43073,24]
[43074,8113.33,43074,8.2899999999999991,43074,202.16,43074,41.067,43074,118.2,43074,1.5,43074,71.266999999999996,43074,365.62,43074,463.83,43074,75.02,43074,9.1199999999999992,43074,24.09]
[43075,7971.67,43075,8.31,43075,201.17,43075,40.07,43075,115.18,43075,1.5,43075,71.153999999999996,43075,359.28,43075,454.24,43075,75.48,43075,9.1199999999999992,43075,23.7]
[43076,7988.13,43076,8.44,43076,199.11,43076,40.731000000000002,43076,115.13,43076,1.49,43076,68.691999999999993,43076,361.41,43076,443.08,43076,73.09,43076,9.2200000000000006,43076,23.97]
[43077,8117.45,43077,8.4,43077,201.66,43077,41.421999999999997,43077,117.78,43077,1.5,43077,70.064999999999998,43077,363.64,43077,457.5,43077,74,43077,9.17,43077,23.99]
[43080,8100.04,43080,8.39,43080,200.73,43080,41.470999999999997,43080,116.16,43080,1.48,43080,70.822000000000003,43080,361.76,43080,455.43,43080,75.599999999999994,43080,9,43080,24.09]
[43081,8196.5300000000007,43081,8.4600000000000009,43081,200.29,43081,41.718000000000004,43081,118.2,43081,1.55,43081,71.125,43081,370.73,43081,465.21,43081,77,43081,8.9700000000000006,43081,24.09]
[43082,8204.57,43082,8.44,43082,202.45,43082,41.786999999999999,43082,119.13,43082,1.65,43082,71.456999999999994,43082,365.08,43082,467.38,43082,76.150000000000006,43082,8.92,43082,24.05]
[43083,8345.99,43083,8.39,43083,200.68,43083,42.439,43083,119.79,43083,1.63,43083,71.957999999999998,43083,390.15,43083,482.01,43083,77.77,43083,8.9700000000000006,43083,24.09]
[43084,8304.26,43084,8.3800000000000008,43084,199.7,43084,42.685000000000002,43084,119.83,43084,1.62,43084,73.766999999999996,43084,380.09,43084,463.38,43084,76,43084,8.8800000000000008,43084,24]
[43087,8386.31,43087,8.5399999999999991,43087,203.63,43087,42.893000000000001,43087,119.69,43087,1.61,43087,73.786000000000001,43087,386.04,43087,477.27,43087,78.5,43087,8.76,43087,23.9]
[43088,8382.41,43088,8.7799999999999994,43088,205.6,43088,42.636000000000003,43088,119.32,43088,1.57,43088,74.042000000000002,43088,385.15,43088,479.14,43088,79,43088,8.67,43088,23.84]
[43089,8448.06,43089,8.77,43089,206.58,43089,43.366,43089,121.13,43089,1.51,43089,74.61,43089,382.27,43089,479.98,43089,78.400000000000006,43089,8.4,43089,23.85]
[43090,8426.06,43090,8.64,43090,207.07,43090,43.228000000000002,43090,120.3,43090,1.56,43090,74.239999999999995,43090,386.24,43090,473.31,43090,78.86,43090,8.18,43090,23.85]
[43091,8355.31,43091,8.65,43091,204.57,43091,42.685000000000002,43091,118.06,43091,1.53,43091,73.775999999999996,43091,390.5,43091,471.34,43091,78.7,43091,8,43091,23.84]
[43096,8500.2999999999993,43096,8.89,43096,205.6,43096,43.722000000000001,43096,119.65,43096,1.55,43096,75.727000000000004,43096,396.44,43096,480.23,43096,79.3,43096,8.6199999999999992,43096,23.8]
[43097,8542.2000000000007,43097,8.89,43097,209.14,43097,44.146000000000001,43097,121,43097,1.63,43097,76.617000000000004,43097,392.03,43097,469.36,43097,79.5,43097,8.4499999999999993,43097,23.11]
[43098,8481.9699999999993,43098,8.94,43098,202.25,43098,43.731000000000002,43098,120.53,43098,1.62,43098,77.525999999999996,43098,392.73,43098,459.48,43098,79.5,43098,8.27,43098,23.14]
[43103,8477.5300000000007,43103,8.9,43103,206.58,43103,42.774000000000001,43103,122.39,43103,1.66,43103,79.06,43103,396.44,43103,474.3,43103,77.95,43103,8.51,43103,23.4]
[43104,8692.27,43104,9.27,43104,211.5,43104,43.475000000000001,43104,125.18,43104,1.73,43104,79.248999999999995,43104,422.02,43104,488.14,43104,78.099999999999994,43104,8.83,43104,23.2]
[43105,8665.08,43105,9.41,43105,211.5,43105,43.692,43105,125,43105,1.71,43105,78.585999999999999,43105,404.77,43105,490.11,43105,78,43105,9.43,43105,23.2]
[43108,8750.24,43108,9.5,43108,212.98,43108,44.500999999999998,43108,125.23,43108,1.7,43108,78.585999999999999,43108,409.53,43108,497.03,43108,77.349999999999994,43108,10.42,43108,23.3]
[43109,8664.98,43109,9.2200000000000006,43109,212.48,43109,44.462000000000003,43109,124.35,43109,1.71,43109,77.545000000000002,43109,398.23,43109,483.79,43109,76.599999999999994,43109,10.54,43109,22.9]
[43110,8615.69,43110,9.07,43110,212.98,43110,44.165999999999997,43110,122.86,43110,1.73,43110,77.45,43110,399.02,43110,480.23,43110,76.7,43110,10.199999999999999,43110,22.8]
[43111,8719.84,43111,9.3000000000000007,43111,213.96,43111,44.905999999999999,43111,123.79,43111,1.76,43111,77.828999999999994,43111,402.39,43111,483.39,43111,77.7,43111,10.46,43111,22.4]
[43112,8719.6,43112,9.35,43112,214.94,43112,44.896000000000001,43112,122.39,43112,1.74,43112,78.492000000000004,43112,402.39,43112,480.23,43112,79.900000000000006,43112,10.6,43112,22.9]
[43115,8724.31,43115,9.33,43115,212.98,43115,44.905999999999999,43115,121.93,43115,1.74,43115,78.585999999999999,43115,408.34,43115,486.55,43115,79.150000000000006,43115,10.8,43115,22.5]
[43116,8902,43116,9.35,43116,212.98,43116,45.853000000000002,43116,124.25,43116,1.69,43116,79.628,43116,426.18,43116,504.44,43116,80,43116,10.72,43116,22.1]
[43117,8973.82,43117,9.35,43117,212.98,43117,45.744999999999997,43117,125,43117,1.65,43117,79.533000000000001,43117,436.49,43117,514.80999999999995,43117,84.3,43117,9.6,43117,22.3]
[43118,8976.6200000000008,43118,9.64,43118,213.96,43118,45.893000000000001,43118,123.6,43118,1.67,43118,79.533000000000001,43118,425.98,43118,510.86,43118,88,43118,9.6300000000000008,43118,21.5]
[43119,8996.57,43119,9.52,43119,213.96,43119,45.655999999999999,43119,125.65,43119,1.71,43119,79.628,43119,428.16,43119,519.26,43119,87.25,43119,9.6199999999999992,43119,20.9]
[43122,9019.43,43122,9.66,43122,213.96,43122,45.804000000000002,43122,127.74,43122,1.7,43122,79.533000000000001,43122,418.45,43122,518.77,43122,87.35,43122,9.5,43122,21]
[43123,9123.18,43123,9.75,43123,213.96,43123,46.317,43123,130.54,43123,1.69,43123,78.585999999999999,43123,424.99,43123,527.16999999999996,43123,87.05,43123,9.5,43123,21]
[43124,9205.4699999999993,43124,9.75,43124,216.42,43124,46.969000000000001,43124,130.77000000000001,43124,1.7,43124,78.492000000000004,43124,438.07,43124,521.24,43124,87.2,43124,9.4600000000000009,43124,20.8]
[43125,9086.08,43125,9.6999999999999993,43125,217.89,43125,45.823999999999998,43125,131,43125,1.71,43125,79.06,43125,425.19,43125,515.79999999999995,43125,86.3,43125,9.4600000000000009,43125,21]
[43126,9038.5400000000009,43126,9.75,43126,214.45,43126,45.301000000000002,43126,129.28,43126,1.72,43126,78.965000000000003,43126,426.18,43126,523.71,43126,87.4,43126,9.5299999999999994,43126,21]
[43129,8987.07,43129,9.6999999999999993,43129,216.42,43129,45.35,43129,126.21,43129,1.81,43129,79.06,43129,424.2,43129,521.24,43129,86.4,43129,9.5500000000000007,43129,21]
[43130,8904.75,43130,9.67,43130,209.04,43130,45.468000000000004,43130,125.46,43130,1.79,43130,79.343999999999994,43130,413.29,43130,507.9,43130,84.85,43130,9.5500000000000007,43130,20.8]
[43131,8920.77,43131,9.59,43131,216.42,43131,45.064,43131,126.49,43131,1.83,43131,80.195999999999998,43131,416.27,43131,503.95,43131,85.5,43131,9.4600000000000009,43131,20.7]
[43132,8873.0400000000009,43132,9.61,43132,216.42,43132,44.451999999999998,43132,124.3,43132,1.78,43132,80.953000000000003,43132,418.05,43132,514.80999999999995,43132,86.75,43132,9.14,43132,20.399999999999999]
[43133,8824.1299999999992,43133,9.4,43133,215.93,43133,44.411999999999999,43133,124.3,43133,1.75,43133,80.668999999999997,43133,416.27,43133,494.56,43133,86.35,43133,9.31,43133,20.7]
[43136,8792.39,43136,9.3000000000000007,43136,211.5,43136,44.116,43136,123.37,43136,1.74,43136,78.585999999999999,43136,420.83,43136,503.95,43136,87.3,43136,9.16,43136,20.5]
[43137,8482.4699999999993,43137,9.16,43137,206.58,43137,42.606000000000002,43137,118.95,43137,1.65,43137,76.503,43137,402.59,43137,476.28,43137,84,43137,8.86,43137,20.2]
[43138,8589.0400000000009,43138,9.1999999999999993,43138,206.58,43138,43.613,43138,120.2,43138,1.6,43138,77.545000000000002,43138,405.17,43138,485.17,43138,83.5,43138,9.02,43138,20]
[43139,8434.18,43139,9.1,43139,206.58,43139,42.31,43139,118.25,43139,1.62,43139,77.923000000000002,43139,400.41,43139,479.44,43139,81.599999999999994,43139,8.9600000000000009,43139,19.399999999999999]
[43140,8379.6299999999992,43140,8.9700000000000006,43140,199.7,43140,42.073,43140,119.27,43140,1.62,43140,75.84,43140,392.48,43140,474.3,43140,82.5,43140,9.07,43140,19]
[43143,8493.89,43143,9.08,43143,198.71,43143,42.823,43143,121.46,43143,1.61,43143,76.03,43143,399.42,43143,479.24,43143,83,43143,9.08,43143,18.8]
[43144,8503.93,43144,8.77,43144,200.68,43144,42.725000000000001,43144,123.23,43144,1.59,43144,78.585999999999999,43144,400.61,43144,476.28,43144,82.5,43144,9.0500000000000007,43144,18.5]
[43145,8521.2900000000009,43145,8.73,43145,204.12,43145,42.804000000000002,43145,123.83,43145,1.57,43145,79.248999999999995,43145,396.44,43145,477.86,43145,82.95,43145,8.92,43145,18.399999999999999]
[43146,8477.98,43146,8.85,43146,202.65,43146,42.488,43146,122.81,43146,1.57,43146,77.733999999999995,43146,397.44,43146,473.31,43146,82.7,43146,8.98,43146,18]
[43147,8329.73,43147,8.98,43147,202.65,43147,41.411999999999999,43147,119.97,43147,1.58,43147,78.585999999999999,43147,380.59,43147,470.74,43147,83.5,43147,9,43147,18.399999999999999]
[43150,8412.73,43150,8.9499999999999993,43150,201.66,43150,42.212000000000003,43150,121.18,43150,1.59,43150,78.775999999999996,43150,382.57,43150,469.16,43150,84.85,43150,8.9499999999999993,43150,18.5]
[43151,8407.74,43151,9,43151,200.19,43151,42.439,43151,120.06,43151,1.6,43151,78.585999999999999,43151,382.37,43151,474.1,43151,84,43151,9.0299999999999994,43151,18.3]
[43152,8389.66,43152,8.94,43152,194.38,43152,42.34,43152,121.23,43152,1.58,43152,78.585999999999999,43152,381.18,43152,472.52,43152,83.85,43152,8.86,43152,18.149999999999999]
[43153,8523.15,43153,9,43153,198.22,43153,43.445,43153,123.23,43153,1.55,43153,77.165999999999997,43153,383.36,43153,486.95,43153,83.5,43153,8.8699999999999992,43153,18]
[43154,8480.11,43154,8.9700000000000006,43154,198.22,43154,43.207999999999998,43154,122.86,43154,1.55,43154,79.533000000000001,43154,380.59,43154,471.34,43154,83.4,43154,8.99,43154,17.600000000000001]
[43157,8421.94,43157,8.9,43157,196.15,43157,43.424999999999997,43157,120.72,43157,1.51,43157,79.153999999999996,43157,376.62,43157,463.23,43157,82.6,43157,8.85,43157,17.899999999999999]
[43158,8500.18,43158,8.65,43158,198.22,43158,43.533999999999999,43158,125.46,43158,1.51,43158,79.721999999999994,43158,379.6,43158,454.14,43158,83.45,43158,8.8000000000000007,43158,17.899999999999999]
[43159,8341.56,43159,8.36,43159,193.4,43159,42.508000000000003,43159,123.28,43159,1.52,43159,79.343999999999994,43159,370.87,43159,452.56,43159,83.35,43159,8.73,43159,17.899999999999999]
[43160,8205.08,43160,8.3000000000000007,43160,192.81,43160,41.845999999999997,43160,121,43160,1.51,43160,78.492000000000004,43160,359.38,43160,445.65,43160,82.05,43160,8.66,43160,17.8]
[43161,8135.83,43161,8.25,43161,194.78,43161,41.649000000000001,43161,119.41,43161,1.45,43161,77.545000000000002,43161,354.62,43161,439.91,43161,80.900000000000006,43161,8.61,43161,17.2]
[43164,8280.25,43164,8.6199999999999992,43164,191.83,43164,42.704999999999998,43164,120.62,43164,1.38,43164,79.06,43164,370.68,43164,446.63,43164,79.900000000000006,43164,8.75,43164,16.899999999999999]
[43165,8265.7000000000007,43165,8.6199999999999992,43165,194.38,43165,42.033999999999999,43165,122.3,43165,1.43,43165,78.207999999999998,43165,369.29,43165,446.63,43165,80.3,43165,8.6999999999999993,43165,16.850000000000001]
[43166,8317.74,43166,8.58,43166,192.22,43166,42.32,43166,123.46,43166,1.42,43166,78.018000000000001,43166,372.26,43166,450.59,43166,81.8,43166,8.73,43166,16.850000000000001]
[43167,8003.08,43167,8.34,43167,190.84,43167,40.119,43167,120.06,43167,1.44,43167,74.61,43167,358.78,43167,443.08,43167,76,43167,8.91,43167,17.350000000000001]
[43168,8094.78,43168,8.49,43168,189.86,43168,40.671999999999997,43168,122.34,43168,1.41,43168,75.367000000000004,43168,361.76,43168,446.24,43168,76.7,43168,8.89,43168,16.3]
[43171,8198.59,43171,8.69,43171,190.65,43171,41.738,43171,120.62,43171,1.41,43171,76.977000000000004,43171,370.48,43171,451.18,43171,78,43171,9.07,43171,16.3]
[43172,8113.31,43172,8.74,43172,193.01,43172,41.204999999999998,43172,116.81,43172,1.41,43172,76.503,43172,371.67,43172,454.93,43172,77,43172,8.91,43172,15.95]
[43173,8128.16,43173,8.59,43173,196.74,43173,41.392000000000003,43173,117.18,43173,1.4,43173,76.692999999999998,43173,376.23,43173,442.88,43173,76.5,43173,8.9,43173,16]
[43174,7970.26,43174,8.4499999999999993,43174,202.16,43174,40.267000000000003,43174,113.64,43174,1.4,43174,74.515000000000001,43174,364.73,43174,445.25,43174,76.5,43174,8.64,43174,15.8]
[43175,7904.72,43175,8.4,43175,201.17,43175,39.715000000000003,43175,113.97,43175,1.41,43175,73.662999999999997,43175,359.77,43175,440.11,43175,75.599999999999994,43175,8.8000000000000007,43175,15.65]
[43178,7833.94,43178,8.4700000000000006,43178,199.7,43178,39.478000000000002,43178,113.55,43178,1.38,43178,74.61,43178,352.44,43178,423.91,43178,74.400000000000006,43178,8.8000000000000007,43178,15.35]
[43179,7991.6,43179,8.6,43179,200.19,43179,40.840000000000003,43179,117.09,43179,1.33,43179,74.61,43179,352.04,43179,420.74,43179,76,43179,8.74,43179,15.4]
[43180,8154.47,43180,8.6199999999999992,43180,201.66,43180,41.945,43180,117.37,43180,1.33,43180,76.218999999999994,43180,370.68,43180,433.39,43180,76.95,43180,8.86,43180,15.5]
[43181,7985.99,43181,8.25,43181,198.22,43181,40.356000000000002,43181,115.97,43181,1.38,43181,75.367000000000004,43181,374.24,43181,421.73,43181,75.7,43181,8.8800000000000008,43181,15.4]
[43182,7937.29,43182,8.25,43182,195.76,43182,40.149000000000001,43182,115.27,43182,1.37,43182,74.799000000000007,43182,368.69,43182,418.57,43182,76.2,43182,9.0500000000000007,43182,15.45]
[43185,7876.87,43185,8.15,43185,192.42,43185,39.970999999999997,43185,115.27,43185,1.36,43185,72.432000000000002,43185,358.39,43185,423.91,43185,75.7,43185,9.24,43185,15.65]
[43186,7875.39,43186,8,43186,195.76,43186,40.07,43186,115.22,43186,1.35,43186,72.811000000000007,43186,358.39,43186,423.71,43186,74.7,43186,9.19,43186,15.3]
[43187,7768.81,43187,8.18,43187,194.38,43187,39.33,43187,112.76,43187,1.31,43187,72.905000000000001,43187,357.59,43187,418.37,43187,72.849999999999994,43187,9.0399999999999991,43187,15.15]
[43188,7841.44,43188,8.2100000000000009,43188,193.6,43188,39.911999999999999,43188,114.76,43188,1.35,43188,71.58,43188,358.98,43188,413.83,43188,73.55,43188,8.93,43188,15.15]
[43193,7873.99,43193,8.18,43193,189.27,43193,39.863,43193,115.78,43193,1.34,43193,72.715999999999994,43193,360.76,43193,431.42,43193,74.3,43193,8.99,43193,15.15]
[43194,7723.64,43194,8.2200000000000006,43194,193.79,43194,38.796999999999997,43194,113.55,43194,1.32,43194,73.094999999999999,43194,345.3,43194,425.88,43194,72.8,43194,8.83,43194,15.3]
[43195,7783.78,43195,8.35,43195,195.17,43195,39.220999999999997,43195,114.48,43195,1.34,43195,73.379000000000005,43195,349.27,43195,430.43,43195,71.25,43195,9,43195,15.75]
[43196,7723.12,43196,8.3000000000000007,43196,194.78,43196,38.845999999999997,43196,114.2,43196,1.35,43196,73,43196,347.88,43196,425.88,43196,69,43196,8.86,43196,15.6]
[43199,7815.27,43199,8.31,43199,201.66,43199,39.182000000000002,43199,114.53,43199,1.37,43199,73.284000000000006,43199,358.39,43199,427.86,43199,70.45,43199,8.7799999999999994,43199,15.6]
[43200,7880.26,43200,8.1999999999999993,43200,196.74,43200,39.29,43200,115.64,43200,1.38,43200,73.284000000000006,43200,372.46,43200,431.81,43200,72.900000000000006,43200,8.85,43200,14.9]
[43201,7901.4,43201,8.41,43201,198.71,43201,39.468000000000004,43201,115.27,43201,1.4,43201,74.042000000000002,43201,368.1,43201,439.52,43201,72.75,43201,8.9,43201,14.75]
[43202,7998.28,43202,8.59,43202,199.2,43202,40.710999999999999,43202,115.41,43202,1.4,43202,73.947000000000003,43202,370.28,43202,434.78,43202,72.95,43202,8.81,43202,14.4]
[43203,7961.94,43203,8.42,43203,197.73,43203,40.710999999999999,43203,114.95,43203,1.37,43203,74.515000000000001,43203,369.68,43203,428.65,43203,72,43203,8.86,43203,13.5]
[43206,7912.7,43206,8.52,43206,196.74,43206,40.317,43206,114.01,43206,1.36,43206,74.515000000000001,43206,367.5,43206,426.48,43206,71.95,43206,8.65,43206,13]
[43207,7983.28,43207,8.6199999999999992,43207,191.63,43207,41.125999999999998,43207,114.99,43207,1.34,43207,73.567999999999998,43207,369.29,43207,433.99,43207,72.2,43207,8.65,43207,13.2]
[43208,7974.2,43208,8.59,43208,193.79,43208,41.106000000000002,43208,114.01,43208,1.35,43208,74.230999999999995,43208,368.3,43208,437.94,43208,71.95,43208,8.8800000000000008,43208,13]
[43209,7980.05,43209,8.5399999999999991,43209,192.81,43209,41.076999999999998,43209,114.01,43209,1.29,43209,73.852000000000004,43209,373.25,43209,442.48,43209,72.2,43209,8.9,43209,11]
[43210,7911.49,43210,8.52,43210,192.81,43210,40.307000000000002,43210,113.13,43210,1.34,43210,76.03,43210,369.09,43210,438.73,43210,72.849999999999994,43210,8.9700000000000006,43210,10.8]
[43213,7903.13,43213,8.23,43213,193.4,43213,40.720999999999997,43213,112.9,43213,1.27,43213,75.745999999999995,43213,367.31,43213,438.14,43213,71.5,43213,8.8000000000000007,43213,10.3]
[43214,7844.81,43214,8.5,43214,191.4,43214,40.622999999999998,43214,112.15,43214,1.26,43214,75.082999999999998,43214,352.84,43214,435.76,43214,71.05,43214,9,43214,9.9]
[43215,7817.59,43215,8.5500000000000007,43215,195,43215,40.356000000000002,43215,109.04,43215,1.23,43215,75.745999999999995,43215,362.15,43215,435.76,43215,70.900000000000006,43215,9.48,43215,9.2200000000000006]
[43216,7911.94,43216,8.56,43216,196,43216,41.363,43216,109.69,43216,1.18,43216,74.988,43216,365.72,43216,443.08,43216,71.3,43216,9.5500000000000007,43216,7.68]
[43217,7882.13,43217,8.69,43217,194.8,43217,40.869,43217,109.36,43217,1.19,43217,77.45,43217,364.53,43217,440.31,43217,71,43217,9.5299999999999994,43217,9.6999999999999993]
[43220,7899.2,43220,8.5500000000000007,43220,197,43220,41.293999999999997,43220,108.8,43220,1.1599999999999999,43220,78.585999999999999,43220,368.1,43220,424.3,43220,71.05,43220,9.66,43220,11.65]
[43222,7912.43,43222,8.25,43222,197,43222,41.530999999999999,43222,109.73,43222,1.21,43222,76.977000000000004,43222,361.36,43222,445.45,43222,70.7,43222,9.48,43222,11.8]
[43224,7726.94,43224,8.3699999999999992,43224,194.8,43224,40.098999999999997,43224,108.99,43224,1.21,43224,75.272000000000006,43224,349.07,43224,423.91,43224,68.900000000000006,43224,9.31,43224,11.6]
[43227,7657.19,43227,8.4499999999999993,43227,196.4,43227,39.399000000000001,43227,107.03,43227,1.21,43227,75.935000000000002,43227,349.27,43227,430.63,43227,67.8,43227,8.9600000000000009,43227,10.4]
[43228,7752.05,43228,8.42,43228,197,43228,40.83,43228,106.75,43228,1.17,43228,75.555999999999997,43228,354.62,43228,436.75,43228,66.05,43228,9.0399999999999991,43228,9.4]
[43229,7870.86,43229,8.4600000000000009,43229,196.8,43229,41.500999999999998,43229,108.43,43229,1.1599999999999999,43229,77.638999999999996,43229,360.96,43229,440.71,43229,68.3,43229,9.18,43229,9.6999999999999993]
[43230,7934.75,43230,8.4700000000000006,43230,196.4,43230,41.491,43230,108.29,43230,1.22,43230,78.302000000000007,43230,370.28,43230,444.66,43230,72.55,43230,9.24,43230,9.6]
[43231,8067.23,43231,8.5,43231,204.5,43231,41.866,43231,111.41,43231,1.21,43231,80.290999999999997,43231,376.62,43231,454.14,43231,72.8,43231,9.06,43231,9.5]
[43234,8060.89,43234,8.7200000000000006,43234,205,43234,41.886000000000003,43234,112.15,43234,1.22,43234,80.290999999999997,43234,367.7,43234,448.61,43234,72.8,43234,9.0399999999999991,43234,9.48]
[43235,7928.5,43235,8.6199999999999992,43235,200,43235,40.997999999999998,43235,110.48,43235,1.21,43235,78.965000000000003,43235,363.74,43235,436.75,43235,73,43235,9.11,43235,9.14]
[43236,7909.46,43236,8.5299999999999994,43236,200,43236,40.631999999999998,43236,109.36,43236,1.18,43236,78.965000000000003,43236,370.68,43236,442.68,43236,73.55,43236,9.06,43236,8.42]
[43237,7769.06,43237,8.16,43237,198.4,43237,39.970999999999997,43237,107.69,43237,1.19,43237,77.638999999999996,43237,361.95,43237,434.78,43237,73,43237,8.91,43237,8.8000000000000007]
[43238,7728.76,43238,8.18,43238,197.6,43238,40.139000000000003,43238,107.17,43238,1.1599999999999999,43238,77.260999999999996,43238,353.83,43238,424.89,43238,72.099999999999994,43238,8.74,43238,9]
[43241,7806.15,43241,8.15,43241,199.4,43241,40.908999999999999,43241,106.99,43241,1.1200000000000001,43241,76.503,43241,359.58,43241,430.43,43241,73,43241,8.75,43241,8.9]
[43242,7781.73,43242,8.3699999999999992,43242,197.2,43242,40.642000000000003,43242,106.2,43242,1.1100000000000001,43242,77.165999999999997,43242,358.78,43242,432.8,43242,72.900000000000006,43242,8.73,43242,8.5399999999999991]
[43243,7664.41,43243,8.1,43243,192.6,43243,39.723999999999997,43243,106.01,43243,1.05,43243,75.650999999999996,43243,355.81,43243,431.8,43243,72,43243,8.7899999999999991,43243,8]
[43244,7580.95,43244,8.34,43244,192.8,43244,38.421999999999997,43244,105.92,43244,0.98,43244,75.745999999999995,43244,357.79,43244,437.4,43244,70,43244,8.4700000000000006,43244,7.48]
[43245,7618.49,43245,8.4499999999999993,43245,194,43245,38.835999999999999,43245,105.64,43245,1.03,43245,75.84,43245,358.78,43245,435.2,43245,70.7,43245,8.6300000000000008,43245,7.4]
[43248,7595.11,43248,8.39,43248,193.4,43248,38.421999999999997,43248,106.38,43248,1.07,43248,74.894000000000005,43248,356.8,43248,434,43248,71.5,43248,8.59,43248,7.42]
[43249,7554.73,43249,8.3000000000000007,43249,193,43249,38.588999999999999,43249,104.8,43249,1.06,43249,76.692999999999998,43249,353.8,43249,435,43249,69.7,43249,8.76,43249,6.96]
[43250,7378.34,43250,8.02,43250,191.2,43250,37.049999999999997,43250,104.06,43250,1.1000000000000001,43250,75.462000000000003,43250,347,43250,421.4,43250,69.25,43250,8.6999999999999993,43250,6.4]
[43252,7534.92,43252,8.16,43252,197,43252,37.503999999999998,43252,108.34,43252,1.06,43252,74.61,43252,354.6,43252,429.4,43252,70.45,43252,8.6,43252,6.5]
[43255,7566.45,43255,8.43,43255,193.8,43255,38.204999999999998,43255,107.59,43255,1.05,43255,74.230999999999995,43255,356.8,43255,429,43255,69.05,43255,8.52,43255,6.46]
[43256,7714.96,43256,8.4,43256,195,43256,38.728000000000002,43256,111.59,43256,1.08,43256,74.135999999999996,43256,366.2,43256,433.8,43256,71.45,43256,8.6,43256,6.9]
[43257,7663.64,43257,8.4,43257,195,43257,38.58,43257,111.46,43257,1.07,43257,75.367000000000004,43257,358.8,43257,427,43257,69.849999999999994,43257,8.64,43257,6.84]
[43258,7776.74,43258,8.4600000000000009,43258,195.8,43258,39.527000000000001,43258,113.27,43258,1.06,43258,75.462000000000003,43258,362.8,43258,430,43258,70.2,43258,8.68,43258,6.96]
[43259,7700.02,43259,8.36,43259,194,43259,38.984000000000002,43259,112.15,43259,1.06,43259,75.177999999999997,43259,359,43259,430.8,43259,70,43259,8.23,43259,6.8]
[43262,7734.96,43262,8.2799999999999994,43262,193,43262,39.171999999999997,43262,113.08,43262,1.07,43262,74.894000000000005,43262,360.8,43262,434.2,43262,70.400000000000006,43262,8.5,43262,6.82]
[43263,7756.77,43263,8.3699999999999992,43263,187.8,43263,39.616,43263,113.04,43263,1.08,43263,74.988,43263,361,43263,436.6,43263,70.2,43263,8.4,43263,6.86]
[43264,7740.77,43264,8.27,43264,190.8,43264,39.557000000000002,43264,111.55,43264,1.06,43264,74.042000000000002,43264,362,43264,441.8,43264,70.25,43264,8.44,43264,6.98]
[43265,7690.25,43265,8.11,43265,185.6,43265,39.478000000000002,43265,111.64,43265,1.07,43265,73,43265,361,43265,428.4,43265,70.099999999999994,43265,8.5500000000000007,43265,6.88]
[43266,7490.95,43266,7.9,43266,174.6,43266,38.639000000000003,43266,108.85,43266,1.05,43266,69.8,43266,356,43266,413.2,43266,68,43266,8.5,43266,6.76]
[43269,7301.46,43269,7.6,43269,173,43269,37.326000000000001,43269,106.94,43269,1.04,43269,69.099999999999994,43269,339.8,43269,414,43269,67.55,43269,8.4499999999999993,43269,6.4]
[43270,7241.86,43270,7.67,43270,181,43270,37.198,43270,105.55,43270,1.05,43270,67,43270,327.60000000000002,43270,399.6,43270,67.400000000000006,43270,8.19,43270,6.5]
[43271,7432.46,43271,8.25,43271,182,43271,37.917999999999999,43271,107.13,43271,1.06,43271,68.400000000000006,43271,352.6,43271,405,43271,68,43271,7.98,43271,6.5]
[43272,7306.18,43272,8,43272,175.6,43272,37.366,43272,106.57,43272,1.03,43272,67.3,43272,340,43272,399.2,43272,67.5,43272,7.98,43272,6.5]
[43273,7358.92,43273,8.0500000000000007,43273,181,43273,37.405000000000001,43273,106.8,43273,1.01,43273,69,43273,344,43273,402,43273,69,43273,7.85,43273,6.54]
[43276,7328.44,43276,7.95,43276,178.6,43276,37.247,43276,106.2,43276,1.02,43276,68.900000000000006,43276,346,43276,399,43276,69,43276,7.98,43276,6.48]
[43277,7311.8,43277,7.92,43277,180,43277,37.128999999999998,43277,107.03,43277,1.03,43277,70.7,43277,339.2,43277,400.4,43277,68,43277,7.7,43277,6.46]
[43278,7283.1,43278,8.09,43278,180,43278,36.764000000000003,43278,106.2,43278,1,43278,72.599999999999994,43278,339.2,43278,401.8,43278,67.3,43278,7.6,43278,6.36]
[43279,7115.25,43279,7.86,43279,179.6,43279,35.677999999999997,43279,104.43,43279,1,43279,69,43279,331.6,43279,393.8,43279,65.5,43279,7.85,43279,6.34]
[43280,7219.4,43280,8.02,43280,179,43280,36.506999999999998,43280,105.17,43280,1,43280,70.8,43280,333.6,43280,399.8,43280,66.900000000000006,43280,7.81,43280,6.28]
[43283,7185.58,43283,8.01,43283,179,43283,36.319000000000003,43283,104.29,43283,1,43283,70.099999999999994,43283,336.4,43283,398.6,43283,65.400000000000006,43283,7.79,43283,6.3]
[43284,7316.23,43284,8.0399999999999991,43284,178.4,43284,37.601999999999997,43284,104.89,43284,0.99,43284,70,43284,339.8,43284,401.6,43284,68,43284,7.79,43284,6.26]
[43285,7404.73,43285,8.1999999999999993,43285,181,43285,37.899000000000001,43285,106.15,43285,0.98,43285,71.3,43285,343.6,43285,408.4,43285,69.75,43285,7.65,43285,6.2]
[43286,7359.28,43286,7.93,43286,184.4,43286,37.652000000000001,43286,106.5,43286,0.98,43286,70.900000000000006,43286,336,43286,403,43286,69.5,43286,7.65,43286,6.18]
[43287,7332.15,43287,7.88,43287,183,43287,37.701000000000001,43287,105.6,43287,0.98,43287,71.3,43287,332.2,43287,401.2,43287,69.5,43287,7.61,43287,6.2]
[43290,7288.01,43290,7.78,43290,179,43290,37.424999999999997,43290,104.8,43290,0.97,43290,73,43290,331.6,43290,400.6,43290,69.900000000000006,43290,7.3,43290,6.14]
[43291,7399.36,43291,7.85,43291,178.8,43291,38.292999999999999,43291,106.4,43291,0.98,43291,73.099999999999994,43291,344,43291,400,43291,68.599999999999994,43291,7.4,43291,6.2]
[43292,7349.79,43292,7.75,43292,180,43292,38.264000000000003,43292,105,43292,0.95,43292,72.5,43292,339.4,43292,399.8,43292,67.3,43292,7.59,43292,6.18]
[43293,7411.89,43293,7.95,43293,181.6,43293,38.777000000000001,43293,105.35,43293,0.92,43293,70.599999999999994,43293,343.4,43293,399.2,43293,67.55,43293,7.55,43293,6.04]
[43294,7324.61,43294,7.96,43294,180,43294,37.889000000000003,43294,104.95,43294,0.92,43294,71.8,43294,337.6,43294,400,43294,67.099999999999994,43294,7.68,43294,6.02]
[43297,7222.26,43297,7.88,43297,180,43297,37.07,43297,103.6,43297,0.95,43297,71.599999999999994,43297,330.2,43297,393.8,43297,67.650000000000006,43297,7.52,43297,6.44]
[43298,7191.58,43298,7.73,43298,177.6,43298,36.911999999999999,43298,102.5,43298,0.96,43298,71.5,43298,328.4,43298,400.6,43298,68.95,43298,7.49,43298,6.56]
[43299,7141.72,43299,7.72,43299,176,43299,36.655000000000001,43299,101.65,43299,1,43299,70.400000000000006,43299,329.8,43299,395.6,43299,67.099999999999994,43299,7.44,43299,7.84]
[43300,7207.44,43300,7.67,43300,182.8,43300,37.218000000000004,43300,102.45,43300,0.98,43300,70.400000000000006,43300,328,43300,396.8,43300,67.599999999999994,43300,7.49,43300,7.76]
[43301,7320.66,43301,8.01,43301,179,43301,38.381999999999998,43301,104,43301,0.94,43301,70.8,43301,328,43301,400,43301,67.599999999999994,43301,7.41,43301,7.44]
[43304,7420.05,43304,8.1999999999999993,43304,185,43304,38.994,43304,105.5,43304,0.97,43304,70.599999999999994,43304,332,43304,394.4,43304,67.75,43304,7.59,43304,7.74]
[43305,7661.98,43305,8.6999999999999993,43305,189,43305,40.238,43305,108,43305,0.96,43305,72.2,43305,347,43305,403.6,43305,70.900000000000006,43305,7.6,43305,7.84]
[43306,7674.96,43306,8.8000000000000007,43306,191,43306,40.021000000000001,43306,107.55,43306,0.96,43306,72.099999999999994,43306,356,43306,408,43306,70.2,43306,7.88,43306,7.7]
[43307,7800.55,43307,9.01,43307,195,43307,40.741,43307,107.7,43307,1,43307,73.400000000000006,43307,359.4,43307,416,43307,73.55,43307,7.9,43307,7.7]
[43308,7730,43308,8.8800000000000008,43308,190.8,43308,40.701000000000001,43308,106.7,43308,0.99,43308,73.900000000000006,43308,355.4,43308,410.8,43308,71,43308,7.84,43308,7.4]
[43311,7878.78,43311,9.0299999999999994,43311,187.6,43311,41.323,43311,109.9,43311,0.99,43311,75,43311,365.6,43311,423.2,43311,73,43311,7.64,43311,7.46]
[43312,7921.94,43312,9.19,43312,192,43312,41.155000000000001,43312,111.85,43312,0.98,43312,75,43312,366.8,43312,427.6,43312,72.650000000000006,43312,7.6,43312,7.48]
[43313,7957.38,43313,9.1199999999999992,43313,190,43313,41.451999999999998,43313,110.75,43313,0.99,43313,76.900000000000006,43313,378.2,43313,430,43313,72.599999999999994,43313,7.72,43313,7.02]
[43314,7866.75,43314,9.01,43314,184.2,43314,41.283999999999999,43314,111,43314,0.98,43314,74,43314,370,43314,416.6,43314,71.5,43314,7.7,43314,7.06]
[43315,7844.54,43315,9.1,43315,181,43315,40.908999999999999,43315,111,43315,0.98,43315,76.5,43315,370.8,43315,419.8,43315,70.75,43315,8.44,43315,7.08]
[43318,7889.54,43318,9.23,43318,176.4,43318,41.57,43318,111.5,43318,0.98,43318,75.2,43318,371,43318,412.2,43318,71.900000000000006,43318,8.5,43318,7.06]
[43319,7898.54,43319,9.1,43319,180.2,43319,41.51,43319,110.1,43319,0.95,43319,74.900000000000006,43319,374.6,43319,420.6,43319,73.25,43319,8.48,43319,6.96]
[43320,7912.32,43320,9.14,43320,182,43320,40.18,43320,117.95,43320,0.93,43320,75.7,43320,368.2,43320,405.6,43320,76.2,43320,8.23,43320,6.86]
[43321,7964.02,43321,9.1300000000000008,43321,184,43321,41.1,43321,119.95,43321,0.92,43321,75,43321,363.6,43321,405.2,43321,72.5,43321,8.3699999999999992,43321,6.82]
[43322,7694.96,43322,8.77,43322,181.6,43322,39.61,43322,115.95,43322,0.91,43322,71.5,43322,350.2,43322,394.4,43322,70.05,43322,8.25,43322,6.8]
[43325,7696.58,43325,8.74,43325,179.6,43325,39.85,43325,115,43325,0.91,43325,71.099999999999994,43325,354.2,43325,401.8,43325,68.5,43325,8.15,43325,6.66]
[43326,7644.66,43326,8.9600000000000009,43326,180,43326,39.42,43326,115,43326,0.9,43326,70.8,43326,347.4,43326,397,43326,67.55,43326,8.34,43326,6.4]
[43328,7676.51,43328,8.85,43328,179,43328,40.31,43328,114.1,43328,0.9,43328,70.5,43328,347,43328,399,43328,66.400000000000006,43328,8.17,43328,6.3]
[43329,7526.33,43329,8.7799999999999994,43329,179,43329,39.15,43329,111.55,43329,0.87,43329,71.3,43329,342,43329,388.6,43329,65.8,43329,8.09,43329,6.18]
[43332,7590.53,43332,8.66,43332,179,43332,39.82,43332,112.8,43332,0.75,43332,72,43332,348,43332,385,43332,66.3,43332,8.18,43332,4.42]
[43333,7792.58,43333,8.94,43333,179,43333,41.1,43333,115.9,43333,0.81,43333,74,43333,358.4,43333,388.2,43333,67.900000000000006,43333,7.79,43333,4.4000000000000004]
[43334,7856.6,43334,8.8000000000000007,43334,179.4,43334,41.64,43334,116.05,43334,0.78,43334,73.5,43334,370,43334,392.8,43334,67.45,43334,7.7,43334,4.49]
[43335,8001.62,43335,8.9499999999999993,43335,179.4,43335,42.48,43335,118.85,43335,0.76,43335,70.599999999999994,43335,380,43335,403.4,43335,68.599999999999994,43335,7.75,43335,4.5]
[43336,7937.6,43336,8.9700000000000006,43336,179.4,43336,42.27,43336,117.15,43336,0.74,43336,70.2,43336,373.8,43336,401.6,43336,67.45,43336,7.87,43336,4.5]
[43339,8118.29,43339,9.17,43339,183.4,43339,43.25,43339,120.5,43339,0.78,43339,71.900000000000006,43339,380,43339,412.8,43339,68.8,43339,7.85,43339,4.5]
[43340,8136.4,43340,9,43340,183,43340,43.69,43340,119.4,43340,0.76,43340,73,43340,381,43340,412.8,43340,70.2,43340,7.7,43340,4.4400000000000004]
[43341,8051.05,43341,9.06,43341,184.4,43341,42.65,43341,118,43341,0.74,43341,73.599999999999994,43341,380,43341,416.8,43341,70.05,43341,7.7,43341,4.49]
[43342,7998.2,43342,9,43342,182,43342,42.5,43342,117.6,43342,0.74,43342,71.099999999999994,43342,377,43342,412.4,43342,69.3,43342,7.76,43342,4.4000000000000004]
[43343,7934.25,43343,8.98,43343,180,43343,42.2,43343,116.85,43343,0.75,43343,68,43343,376,43343,409.6,43343,68.05,43343,7.66,43343,4.29]
[43346,8007.77,43346,9,43346,183.8,43346,42.74,43346,117,43346,0.71,43346,69.5,43346,378.8,43346,415.4,43346,68.650000000000006,43346,7.66,43346,4.28]
[43347,7889.02,43347,8.76,43347,182,43347,41.9,43347,115.5,43347,0.7,43347,68.7,43347,377,43347,415,43347,66.900000000000006,43347,7.66,43347,4.0199999999999996]
[43348,7787.06,43348,8.67,43348,182,43348,41.4,43348,114.05,43348,0.64,43348,68.900000000000006,43348,372,43348,409.6,43348,64,43348,7.66,43348,3.8]
[43349,7796.51,43349,8.6999999999999993,43349,181.8,43349,41.7,43349,112.6,43349,0.53,43349,68.7,43349,376,43349,418,43349,62.85,43349,7.7,43349,3.79]
[43350,7626.39,43350,8.49,43350,180,43350,41.08,43350,109.3,43350,0.49,43350,66.2,43350,371.8,43350,393.6,43350,60.95,43350,7.64,43350,3.73]
[43353,7767.47,43353,8.85,43353,178,43353,41.8,43353,112.15,43353,0.5,43353,67.099999999999994,43353,379,43353,405,43353,61.1,43353,7.47,43353,3.65]
[43354,7636.29,43354,8.41,43354,174.2,43354,41.02,43354,110.1,43354,0.5,43354,66.599999999999994,43354,373.4,43354,395.8,43354,63,43354,7.36,43354,3.55]
[43355,7400.05,43355,8.26,43355,175,43355,39.58,43355,105.55,43355,0.5,43355,67.900000000000006,43355,355.6,43355,398.2,43355,60.05,43355,7.59,43355,3.52]
[43356,7531.06,43356,8.5500000000000007,43356,177,43356,39.96,43356,107,43356,0.56000000000000005,43356,69.400000000000006,43356,371.4,43356,403.8,43356,60.7,43356,7.54,43356,3.47]
[43357,7618.66,43357,8.4700000000000006,43357,180.4,43357,40.5,43357,107.5,43357,0.64,43357,69,43357,371.8,43357,406.2,43357,64.55,43357,7.55,43357,3.76]
[43360,7477.13,43360,8.1999999999999993,43360,177,43360,39.86,43360,107.1,43360,0.56000000000000005,43360,66.5,43360,362.4,43360,401.6,43360,61.2,43360,7.54,43360,3.61]
[43361,7541,43361,8.1999999999999993,43361,177,43361,40.6,43361,107.3,43361,0.53,43361,66.2,43361,367.2,43361,399,43361,61.5,43361,7.45,43361,3.51]
[43362,7721.73,43362,8.43,43362,178.6,43362,42.1,43362,110.3,43362,0.55000000000000004,43362,68,43362,372.6,43362,397,43362,61.3,43362,7.45,43362,3.35]
[43363,7793.28,43363,8.89,43363,177,43363,41.86,43363,111.75,43363,0.53,43363,70.7,43363,376.2,43363,412.2,43363,62.75,43363,7.5,43363,3.4]
[43364,7711.42,43364,8.9,43364,175,43364,41.5,43364,107.8,43364,0.55000000000000004,43364,71.5,43364,373.4,43364,420.2,43364,62.6,43364,7.4,43364,3.47]
[43367,7728.49,43367,8.85,43367,184.8,43367,41.49,43367,106.65,43367,0.59,43367,71.900000000000006,43367,369.8,43367,427.6,43367,63.25,43367,7.5,43367,3.6]
[43368,7859.6,43368,9.01,43368,182,43368,42.54,43368,107.7,43368,0.59,43368,72,43368,379,43368,445.2,43368,63.1,43368,7.52,43368,3.6]
[43369,7929.79,43369,9.2200000000000006,43369,184.2,43369,42.94,43369,108.35,43369,0.59,43369,74.099999999999994,43369,377.8,43369,448.8,43369,64.3,43369,7.42,43369,3.62]

{"sheet":"Ilość.A","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Suma z Ilość","Etykiety kolumn"]
["Etykiety wierszy","MBANK","Suma końcowa"]
["2017",-20,-20]
["lis",-20,-20]
["Suma końcowa",-20,-20]

{"sheet":"Wydarzenie","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Liczba z Wydarzenie","Etykiety kolumn"]
["Etykiety wierszy","MBANK","Suma końcowa"]
["2017",2,2]
["lis",2,2]
["Makro",1,1]
["Sprawozdanie",1,1]
["Suma końcowa",2,2]

{"sheet":"Średnia","index":3,"n_rows":8,"n_cols":7,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Etykiety kolumn"]
[null,"MBANK",null,null,"Razem: Średnia z Zysk/Strata na koniec tygodnia","Razem: Średnia z Po miesiącu","Razem: Średnia z Po 3 miesiącach"]
["Etykiety wierszy","Średnia z Zysk/Strata na koniec tygodnia","Średnia z Po miesiącu","Średnia z Po 3 miesiącach"]
["2017",-1.6317790701626422E-2,1.7606065466781229E-2,-3.6260400716481289E-4,-1.6317790701626422E-2,1.7606065466781229E-2,-3.6260400716481289E-4]
["lis",-1.6317790701626422E-2,1.7606065466781229E-2,-3.6260400716481289E-4,-1.6317790701626422E-2,1.7606065466781229E-2,-3.6260400716481289E-4]
["Suma końcowa",-1.6317790701626422E-2,1.7606065466781229E-2,-3.6260400716481289E-4,-1.6317790701626422E-2,1.7606065466781229E-2,-3.6260400716481289E-4]

{"sheet":"Portfel wykresy","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Portfel","index":5,"n_rows":415,"n_cols":90,"rows_kept":415,"cut":false,"hidden":false,"merged":[]}
["Data zakupu","Nazwa Banku","Cena kupna/Sprzedaży","Ilość","Transakcja","Zysk/Strata na koniec tygodnia","Po miesiącu","Po 3 miesiącach","Wydarzenie","Uzasadnienie","Ilość gotówki","500 000,00 zł","Jaki dzień tyg","Ile dodać/odjąć","Ile mamy akcji MIL","Ile mamy akcji PEKAO","Ile mamy akcji PKOBP","Ile mamy akcji ING","Ile mamy akcji GETIN","Ile mamy akcji Handlowy","Ile mamy akcji SANTANDER","Ile mamy akcji MBANK","Ile mamy akcji Alior","Ile mamy akcji Idea","Ile zapłaciliśmy za MIL","Ile zapłaciliśmy za PEKAO","Ile zapłaciliśmy za PKOBP","Ile zapłaciliśmy za ING","Ile zapłaciliśmy za GETIN","Ile zapłaciliśmy za Handlowy","Ile zapłaciliśmy za SANTANDER","Ile zapłaciliśmy za MBANK","Ile zapłaciliśmy za Alior","Ile zapłaciliśmy za Idea","Ile otrzymaliśmy za sprzedaż  MIL","Ile otrzymaliśmy za sprzedaż  PEKAO","Ile otrzymaliśmy za sprzedaż  PKOBP","Ile otrzymaliśmy za sprzedaż  ING","Ile otrzymaliśmy za sprzedaż  GETIN","Ile otrzymaliśmy za sprzedaż  Handlowy","Ile otrzymaliśmy za sprzedaż  SANTANDER","Ile otrzymaliśmy za sprzedaż  MBANK","Ile otrzymaliśmy za sprzedaż  Alior","Ile otrzymaliśmy za sprzedaż  Idea","Ile aktualnie kosztują akcje MIL","Ile aktualnie kosztują akcje PEKAO","Ile aktualnie kosztują akcje PKOBP","Ile aktualnie kosztują akcje ING","Ile aktualnie kosztują akcje GETIN","Ile aktualnie kosztują akcje Handlowy","Ile aktualnie kosztują akcje SANTANDER","Ile aktualnie kosztują akcje MBANK","Ile aktualnie kosztują akcje Alior","Ile aktualnie kosztują akcje Idea","Portfel. S","Dzienny zysk/strata na portfelu","WIG.B","Wig Banki dzienny","Różnica","Ile moglibyśmy zarobić/stracić na  MIL","Ile moglibyśmy zarobić/stracić na  PEKAO","Ile moglibyśmy zarobić/stracić na  PKOBP","Ile moglibyśmy zarobić/stracić na  ING","Ile moglibyśmy zarobić/stracić na  GETIN","Ile moglibyśmy zarobić/stracić na  Handlowy","Ile moglibyśmy zarobić/stracić na  SANTANDER","Ile moglibyśmy zarobić/stracić na  MBANK","Ile moglibyśmy zarobić/stracić na  Alior","Ile moglibyśmy zarobić/stracić na  Idea","MIL Dzienne","PEKAO Dzienne","PKOBP Dzienne","ING Dzienne","GETIN Dzienne","Handlowy Dzienne","SANTANDER Dzienne","MBANK Dzienne","Alior Dzienne","Idea Dzienne",null,"MIL","PEKAO","PKOBP","ING","GETIN","Handlowy","SANTANDER","MBANK","Alior","Idea"]
[42737,"MIL",{"$f":"VLOOKUP(A2,INDIRECT(B2),2,TRUE)","v":5.19},-10,"Kupno",{"$f":"VLOOKUP(A2+VLOOKUP(WEEKDAY(A2,2),$M$2:$N$6,2,FALSE),INDIRECT(B2),2,TRUE)/C2-1","v":4.0462427745664664E-2},{"$f":"VLOOKUP(DATE(YEAR(A2),MONTH(A2)+1,DAY(A2)),INDIRECT(B2),2,TRUE)/C2-1","v":0.1348747591522157},{"$f":"VLOOKUP(DATE(YEAR(A2),MONTH(A2)+3,DAY(A2)),INDIRECT(B2),2,TRUE)/C2-1","v":0.24277456647398843},"Makro","Banki uzasadnienie\\MIL.docx",null,{"$f":"L1+C2*D2","v":499948.1},1,4,{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"PEKAO\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"PKOBP\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"ING\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"GETIN\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"Handlowy\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"SANTANDER\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D2,$B$2:B2,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"MIL\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B2=\"PEKAO\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"PKOBP\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"ING\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"GETIN\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"Handlowy\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"SANTANDER\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"MBANK\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"Alior\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"Idea\")*($E$2:E2=\"Kupno\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"MIL\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"PEKAO\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"PKOBP\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"ING\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"GETIN\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"Handlowy\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"SANTANDER\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"MBANK\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"Alior\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"SUMPRODUCT(($B$2:B2=\"Idea\")*($E$2:E2=\"Sprzedaż\")*$C$2:C2*$D$2:D2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"MIL\"),2,TRUE)*O2)","v":51.900000000000006},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"PEKAO\"),2,TRUE)*P2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"PKOBP\"),2,TRUE)*Q2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"ING\"),2,TRUE)*R2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"GETIN\"),2,TRUE)*S2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"Handlowy\"),2,TRUE)*T2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"SANTANDER\"),2,TRUE)*U2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"MBANK\"),2,TRUE)*V2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"Alior\"),2,TRUE)*W2)","v":0},{"$f":"ABS(VLOOKUP($A2,INDIRECT(\"Idea\"),2,TRUE)*X2)","v":0},{"$f":"SUM(Y2:BB2)","v":0},null,null,null,null,{"$f":"Y2+AI2+AS2","v":0},{"$f":"Z2+AJ2+AT2","v":0},{"$f":"AA2+AK2+AU2","v":0},{"$f":"AB2+AL2+AV2","v":0},{"$f":"AC2+AM2+AW2","v":0},{"$f":"AD2+AN2+AX2","v":0},{"$f":"AE2+AO2+AY2","v":0},{"$f":"AF2+AP2+AZ2","v":0},{"$f":"AG2+AQ2+BA2","v":0},{"$f":"AH2+AR2+BB2","v":0},null,null,null,null,null,null,null,null,null,null,"z/s nomimalnie",{"$f":"VLOOKUP(TODAY(),Portfel[],60,TRUE)","v":156.99999999999966},{"$f":"VLOOKUP(TODAY(),Portfel[],61,TRUE)","v":-936.80000000000291},{"$f":"VLOOKUP(TODAY(),Portfel[],62,TRUE)","v":300.88000000000011},{"$f":"VLOOKUP(TODAY(),Portfel[],63,TRUE)","v":1603.9000000000015},{"$f":"VLOOKUP(TODAY(),Portfel[],64,TRUE)","v":-108.40000000000006},{"$f":"VLOOKUP(TODAY(),Portfel[],65,TRUE)","v":-80.260000000000218},{"$f":"VLOOKUP(TODAY(),Portfel[],66,TRUE)","v":241.40000000000873},{"$f":"VLOOKUP(TODAY(),Portfel[],67,TRUE)","v":-259.90000000000873},{"$f":"VLOOKUP(TODAY(),Portfel[],68,TRUE)","v":-391.79999999999882},{"$f":"VLOOKUP(TODAY(),Portfel[],69,TRUE)","v":-1781.6000000000008}]
[42738,"PEKAO",{"$f":"VLOOKUP(A3,INDIRECT(B3),2,TRUE)","v":114.69},-10,"Kupno",{"$f":"VLOOKUP(A3+VLOOKUP(WEEKDAY(A3,2),$M$2:$N$6,2,FALSE),INDIRECT(B3),2,TRUE)/C3-1","v":-1.2032435260266761E-2},{"$f":"VLOOKUP(DATE(YEAR(A3),MONTH(A3)+1,DAY(A3)),INDIRECT(B3),2,TRUE)/C3-1","v":2.5459935478245654E-2},{"$f":"VLOOKUP(DATE(YEAR(A3),MONTH(A3)+3,DAY(A3)),INDIRECT(B3),2,TRUE)/C3-1","v":1.1073328101839808E-2},"Polityka","Banki uzasadnienie\\PEKAO.docx",null,{"$f":"L2+C3*D3","v":498801.19999999995},2,3,{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"PKOBP\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"ING\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"GETIN\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"Handlowy\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"SANTANDER\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D3,$B$2:B3,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"MIL\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B3=\"PEKAO\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B3=\"PKOBP\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"ING\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"GETIN\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"Handlowy\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"SANTANDER\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"MBANK\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"Alior\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"Idea\")*($E$2:E3=\"Kupno\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"MIL\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"PEKAO\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"PKOBP\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"ING\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"GETIN\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"Handlowy\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"SANTANDER\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"MBANK\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"Alior\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"SUMPRODUCT(($B$2:B3=\"Idea\")*($E$2:E3=\"Sprzedaż\")*$C$2:C3*$D$2:D3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"MIL\"),2,TRUE)*O3)","v":53},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"PEKAO\"),2,TRUE)*P3)","v":1146.9000000000001},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"PKOBP\"),2,TRUE)*Q3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"ING\"),2,TRUE)*R3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"GETIN\"),2,TRUE)*S3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"Handlowy\"),2,TRUE)*T3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"SANTANDER\"),2,TRUE)*U3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"MBANK\"),2,TRUE)*V3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"Alior\"),2,TRUE)*W3)","v":0},{"$f":"ABS(VLOOKUP($A3,INDIRECT(\"Idea\"),2,TRUE)*X3)","v":0},{"$f":"SUM(Y3:BB3)","v":1.0999999999999091},{"$f":"BC3-BC2","v":1.0999999999999091},{"$f":"(VLOOKUP(A3,WIG_B[],2,TRUE)/VLOOKUP(A2,WIG_B[],2,TRUE)-1)*$L$1","v":17151.378385745207},{"$f":"BE3-BE2","v":17151.378385745207},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":17150.278385745209},1.0999999999999943,0,0,0,0,0,0,0,0,0,{"$f":"BH3-BH2","v":1.0999999999999943},{"$f":"BI3-BI2","v":0},0,0,0,0,0,0,0,0,"% portfela",{"$f":"CC2/$CC$9","v":3.1479048928507249E-4},{"$f":"CD2/$CC$9","v":-1.8783167538997292E-3},{"$f":"CE2/$CC$9","v":6.0327491984772522E-4},{"$f":"CF2/$CC$9","v":3.2158755781167476E-3},{"$f":"CG2/$CC$9","v":-2.1734579005415258E-4},{"$f":"CH2/$CC$9","v":-1.6092410617847162E-4},{"$f":"CI2/$CC$9","v":4.8401544021286255E-4},{"$f":"CJ2/$CC$9","v":-5.211085870394476E-4},{"$f":"CK2/$CC$9","v":-7.855726987381612E-4},{"$f":"CL2/$CC$9","v":-3.5721702911483224E-3}]
[42739,"PKOBP",30.003,-10,"Kupno",-3.2996700329966933E-3,2.3031030230310279E-2,0.10362297103622975,"Sprawozdanie","Banki uzasadnienie\\PKOBP.docx",null,{"$f":"L3+C4*D4","v":498501.16999999993},3,2,{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"ING\")","v":0},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"GETIN\")","v":0},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"Handlowy\")","v":0},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"SANTANDER\")","v":0},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D4,$B$2:B4,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"MIL\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B4=\"PEKAO\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B4=\"PKOBP\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B4=\"ING\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"GETIN\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"Handlowy\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"SANTANDER\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"MBANK\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"Alior\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"Idea\")*($E$2:E4=\"Kupno\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"MIL\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"PEKAO\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"PKOBP\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"ING\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"GETIN\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"Handlowy\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"SANTANDER\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"MBANK\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"Alior\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},{"$f":"SUMPRODUCT(($B$2:B4=\"Idea\")*($E$2:E4=\"Sprzedaż\")*$C$2:C4*$D$2:D4)","v":0},53.2,1137.3999999999999,300.02999999999997,0,0,0,0,0,0,0,-8.2000000000002728,{"$f":"BC4-BC3","v":-9.3000000000001819},{"$f":"(VLOOKUP(A4,WIG_B[],2,TRUE)/VLOOKUP(A3,WIG_B[],2,TRUE)-1)*$L$1+BE3","v":20770.336701841694},3618.9583160964867,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":20778.536701841695},1.2999999999999972,-9.5000000000002274,0,0,0,0,0,0,0,0,{"$f":"BH4-BH3","v":0.20000000000000284},{"$f":"BI4-BI3","v":-9.5000000000002274},{"$f":"BJ4-BJ3","v":0},{"$f":"BK4-BK3","v":0},{"$f":"BL4-BL3","v":0},{"$f":"BM4-BM3","v":0},{"$f":"BN4-BN3","v":0},{"$f":"BO4-BO3","v":0},{"$f":"BP4-BP3","v":0},{"$f":"BQ4-BQ3","v":0},"Ile kosztują akcje",{"$f":"VLOOKUP(TODAY(),Portfel[],45,TRUE)","v":551.4},{"$f":"VLOOKUP(TODAY(),Portfel[],46,TRUE)","v":8948},{"$f":"VLOOKUP(TODAY(),Portfel[],47,TRUE)","v":2469.3000000000002},{"$f":"VLOOKUP(TODAY(),Portfel[],48,TRUE)","v":11520},{"$f":"VLOOKUP(TODAY(),Portfel[],49,TRUE)","v":49},{"$f":"VLOOKUP(TODAY(),Portfel[],50,TRUE)","v":3750},{"$f":"VLOOKUP(TODAY(),Portfel[],51,TRUE)","v":18340},{"$f":"VLOOKUP(TODAY(),Portfel[],52,TRUE)","v":29932},{"$f":"VLOOKUP(TODAY(),Portfel[],53,TRUE)","v":3632.5000000000005},{"$f":"VLOOKUP(TODAY(),Portfel[],54,TRUE)","v":374}]
[42740,"ING",160.05000000000001,-10,"Kupno",0,6.4542330521711877E-2,5.7169634489222076E-2,"Makro",null,null,496900.66999999993,4,1,{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"GETIN\")","v":0},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"Handlowy\")","v":0},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"SANTANDER\")","v":0},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D5,$B$2:B5,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"MIL\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B5=\"PEKAO\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B5=\"PKOBP\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B5=\"ING\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B5=\"GETIN\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"Handlowy\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"SANTANDER\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"MBANK\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"Alior\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"Idea\")*($E$2:E5=\"Kupno\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"MIL\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"PEKAO\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"PKOBP\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"ING\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"GETIN\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"Handlowy\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"SANTANDER\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"MBANK\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"Alior\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},{"$f":"SUMPRODUCT(($B$2:B5=\"Idea\")*($E$2:E5=\"Sprzedaż\")*$C$2:C5*$D$2:D5)","v":0},54,1133.0999999999999,299.04000000000002,1600.5,0,0,0,0,0,0,-12.690000000000055,-4.4899999999997817,{"$f":"(VLOOKUP(A5,WIG_B[],2,TRUE)/VLOOKUP(A4,WIG_B[],2,TRUE)-1)*$L$1+BE4","v":19873.619644594772},-896.7170572469222,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":19886.30964459477},2.0999999999999943,-13.800000000000182,-0.98999999999995225,0,0,0,0,0,0,0,0.79999999999999716,-4.2999999999999545,-0.98999999999995225,0,0,0,0,0,0,0,"% portfela",{"$f":"CC4/$CC$9","v":1.1055762789285947E-3},{"$f":"CD4/$CC$9","v":1.7941052854285572E-2},4.9510328356154858E-3,2.3098002780662694E-2,9.8246713216360422E-5,7.5188811134969712E-3,3.6772341232409189E-2,6.0014706530451024E-2,7.2832895052740666E-3,7.4988307638609788E-4]
[42741,"GETIN",1.74,-10,"Kupno",0,-6.8965517241379226E-2,6.321839080459779E-2,"Polityka",null,null,496883.2699999999,5,0,{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"Handlowy\")","v":0},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"SANTANDER\")","v":0},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D6,$B$2:B6,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"MIL\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B6=\"PEKAO\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B6=\"PKOBP\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B6=\"ING\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B6=\"GETIN\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B6=\"Handlowy\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"SANTANDER\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"MBANK\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"Alior\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"Idea\")*($E$2:E6=\"Kupno\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"MIL\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"PEKAO\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"PKOBP\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"ING\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"GETIN\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"Handlowy\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"SANTANDER\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"MBANK\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"Alior\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},{"$f":"SUMPRODUCT(($B$2:B6=\"Idea\")*($E$2:E6=\"Sprzedaż\")*$C$2:C6*$D$2:D6)","v":0},54,1133.0999999999999,299.04000000000002,1600.5,17.399999999999999,0,0,0,0,0,-12.690000000000147,-9.2370555648813024E-14,{"$f":"(VLOOKUP(A6,WIG_B[],2,TRUE)/VLOOKUP(A5,WIG_B[],2,TRUE)-1)*$L$1+BE5","v":19873.619644594772},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":19886.30964459477},2.0999999999999943,-13.800000000000182,-0.98999999999995225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42741,"Handlowy",67.912999999999997,-10,"Kupno",0,1.4371328022617202E-2,4.2996186297174388E-2,"Sprawozdanie",null,null,496204.1399999999,null,null,{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"SANTANDER\")","v":0},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D7,$B$2:B7,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"MIL\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B7=\"PEKAO\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B7=\"PKOBP\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B7=\"ING\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B7=\"GETIN\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B7=\"Handlowy\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B7=\"SANTANDER\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"MBANK\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"Alior\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"Idea\")*($E$2:E7=\"Kupno\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"MIL\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"PEKAO\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"PKOBP\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"ING\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"GETIN\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"Handlowy\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"SANTANDER\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"MBANK\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"Alior\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},{"$f":"SUMPRODUCT(($B$2:B7=\"Idea\")*($E$2:E7=\"Sprzedaż\")*$C$2:C7*$D$2:D7)","v":0},54,1133.0999999999999,299.04000000000002,1600.5,17.399999999999999,679.13,0,0,0,0,-12.690000000000282,-1.3500311979441904E-13,{"$f":"(VLOOKUP(A7,WIG_B[],2,TRUE)/VLOOKUP(A6,WIG_B[],2,TRUE)-1)*$L$1+BE6","v":19873.619644594772},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":19886.30964459477},2.0999999999999943,-13.800000000000182,-0.98999999999995225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ile gotówki",{"$f":"VLOOKUP(TODAY(),Portfel[],12,TRUE)","v":419178.21999999986}]
[42741,"SANTANDER",314.76,-10,"Kupno",0,6.2142584826534453E-2,0.10013978904562193,"Makro",null,null,493056.53999999992,null,null,{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"MBANK\")","v":0},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D8,$B$2:B8,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"MIL\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B8=\"PEKAO\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B8=\"PKOBP\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B8=\"ING\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B8=\"GETIN\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B8=\"Handlowy\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B8=\"SANTANDER\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B8=\"MBANK\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"Alior\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"Idea\")*($E$2:E8=\"Kupno\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"MIL\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"PEKAO\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"PKOBP\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"ING\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"GETIN\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"Handlowy\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"SANTANDER\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"MBANK\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"Alior\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},{"$f":"SUMPRODUCT(($B$2:B8=\"Idea\")*($E$2:E8=\"Sprzedaż\")*$C$2:C8*$D$2:D8)","v":0},54,1133.0999999999999,299.04000000000002,1600.5,17.399999999999999,679.13,3147.6,0,0,0,-12.690000000000509,-2.2737367544323206E-13,{"$f":"(VLOOKUP(A8,WIG_B[],2,TRUE)/VLOOKUP(A7,WIG_B[],2,TRUE)-1)*$L$1+BE7","v":19873.619644594772},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":19886.309644594774},2.0999999999999943,-13.800000000000182,-0.98999999999995225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ile w akcjach",{"$f":"SUM(CC4:CL4)","v":79566.2}]
[42744,"MBANK",341.35,-10,"Kupno",3.6619305697964011E-2,0.20131829500512666,0.10941848542551624,"Polityka",null,null,489643.03999999992,null,null,{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"Alior\")","v":0},{"$f":"SUMIFS($D$2:D9,$B$2:B9,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"MIL\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B9=\"PEKAO\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B9=\"PKOBP\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B9=\"ING\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B9=\"GETIN\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B9=\"Handlowy\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B9=\"SANTANDER\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B9=\"MBANK\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B9=\"Alior\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"Idea\")*($E$2:E9=\"Kupno\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"MIL\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"PEKAO\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"PKOBP\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"ING\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"GETIN\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"Handlowy\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"SANTANDER\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"MBANK\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"Alior\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},{"$f":"SUMPRODUCT(($B$2:B9=\"Idea\")*($E$2:E9=\"Sprzedaż\")*$C$2:C9*$D$2:D9)","v":0},55,1122.6000000000001,301.02,1605.3999999999999,18.2,674.68999999999994,3161.2,3413.5,0,0,-5.3499999999994543,7.340000000001055,{"$f":"(VLOOKUP(A9,WIG_B[],2,TRUE)/VLOOKUP(A8,WIG_B[],2,TRUE)-1)*$L$1+BE8","v":21187.967446167131},1314.3478015723595,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":21193.31744616713},3.0999999999999943,-24.299999999999955,0.99000000000000909,4.8999999999998636,0.80000000000000071,-4.4400000000000546,13.599999999999909,0,0,0,1,-10.499999999999773,1.9799999999999613,4.8999999999998636,0.80000000000000071,-4.4400000000000546,13.599999999999909,0,0,0,"Performance razem",{"$f":"CC7+CC8","v":498744.41999999987}]
[42745,"Alior",59.25,-10,"Kupno",6.5822784810125601E-3,0.12050632911392412,0.20675105485232059,"Sprawozdanie",null,null,489050.53999999992,null,null,{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D10,$B$2:B10,\"Idea\")","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"MIL\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B10=\"PEKAO\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B10=\"PKOBP\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B10=\"ING\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B10=\"GETIN\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B10=\"Handlowy\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B10=\"SANTANDER\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B10=\"MBANK\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B10=\"Alior\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B10=\"Idea\")*($E$2:E10=\"Kupno\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"MIL\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"PEKAO\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"PKOBP\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"ING\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"GETIN\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"Handlowy\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"SANTANDER\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"MBANK\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"Alior\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},{"$f":"SUMPRODUCT(($B$2:B10=\"Idea\")*($E$2:E10=\"Sprzedaż\")*$C$2:C10*$D$2:D10)","v":0},57.400000000000006,1125.3,299.04000000000002,1651.6999999999998,17.399999999999999,686.23,3162.7,3445.1,592.5,0,87.910000000000309,93.259999999999764,{"$f":"(VLOOKUP(A10,WIG_B[],2,TRUE)/VLOOKUP(A9,WIG_B[],2,TRUE)-1)*$L$1+BE9","v":23156.220063411223},1968.2526172440921,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":23068.310063411223},5.5,-21.600000000000136,-0.98999999999995225,51.199999999999818,0,7.1000000000000227,15.099999999999909,31.599999999999909,0,0,2.4000000000000057,2.6999999999998181,-1.9799999999999613,46.299999999999955,-0.80000000000000071,11.540000000000077,1.5,31.599999999999909,0,0]
[42746,"Idea",23.24,-10,"Kupno",4.3029259896743E-4,2.2805507745266906E-2,6.4974182444061945E-2,"Makro",null,null,488818.1399999999,null,null,{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"MIL\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D11,$B$2:B11,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B11=\"MIL\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-51.900000000000006},{"$f":"SUMPRODUCT(($B$2:B11=\"PEKAO\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B11=\"PKOBP\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B11=\"ING\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B11=\"GETIN\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B11=\"Handlowy\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B11=\"SANTANDER\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B11=\"MBANK\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B11=\"Alior\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B11=\"Idea\")*($E$2:E11=\"Kupno\")*$C$2:C11*$D$2:D11)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B11=\"MIL\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"PEKAO\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"PKOBP\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"ING\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"GETIN\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"Handlowy\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"SANTANDER\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"MBANK\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"Alior\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},{"$f":"SUMPRODUCT(($B$2:B11=\"Idea\")*($E$2:E11=\"Sprzedaż\")*$C$2:C11*$D$2:D11)","v":0},57.400000000000006,1126.5999999999999,303.98,1658.1,17.7,692.44,3202.3,3478.2,598,232.39999999999998,185.26000000000056,97.35000000000025,{"$f":"(VLOOKUP(A11,WIG_B[],2,TRUE)/VLOOKUP(A10,WIG_B[],2,TRUE)-1)*$L$1+BE10","v":27575.371840609652},4419.151777198429,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":27390.11184060965},5.5,-20.300000000000182,3.9500000000000455,57.599999999999909,0.30000000000000071,13.310000000000059,54.700000000000273,64.699999999999818,5.5,0,0,1.2999999999999545,4.9399999999999977,6.4000000000000909,0.30000000000000071,6.2100000000000364,39.600000000000364,33.099999999999909,5.5,0]
[42747,"MIL",5.75,-10,"Kupno",-1.565217391304341E-2,0.22434782608695647,0.11826086956521742,"Polityka",null,null,488760.6399999999,null,null,{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"PEKAO\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D12,$B$2:B12,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B12=\"MIL\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B12=\"PEKAO\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-1146.9000000000001},{"$f":"SUMPRODUCT(($B$2:B12=\"PKOBP\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B12=\"ING\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B12=\"GETIN\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B12=\"Handlowy\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B12=\"SANTANDER\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B12=\"MBANK\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B12=\"Alior\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B12=\"Idea\")*($E$2:E12=\"Kupno\")*$C$2:C12*$D$2:D12)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B12=\"MIL\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"PEKAO\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"PKOBP\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"ING\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"GETIN\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"Handlowy\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"SANTANDER\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"MBANK\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"Alior\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},{"$f":"SUMPRODUCT(($B$2:B12=\"Idea\")*($E$2:E12=\"Sprzedaż\")*$C$2:C12*$D$2:D12)","v":0},115,1113.0999999999999,296.96999999999997,1651.6999999999998,16.7,677.97,3287.6,3605.7,598.5,232.5,356.38000000000056,171.12,{"$f":"(VLOOKUP(A12,WIG_B[],2,TRUE)/VLOOKUP(A11,WIG_B[],2,TRUE)-1)*$L$1+BE11","v":24275.413258916524},-3299.9585816931285,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":23919.033258916523},5.5999999999999943,-33.800000000000182,-3.0600000000000023,51.199999999999818,-0.69999999999999929,-1.1599999999999682,140,192.19999999999982,6,0.10000000000002274,9.9999999999994316E-2,-13.5,-7.0100000000000477,-6.4000000000000909,-1,-14.470000000000027,85.299999999999727,127.5,0.5,0.10000000000002274]
[42748,"PEKAO",111.18,-10,"Kupno",0,0.11332973556395021,3.7146968879294695E-2,"Sprawozdanie",null,null,487648.83999999991,null,null,{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"PKOBP\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D13,$B$2:B13,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B13=\"MIL\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B13=\"PEKAO\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B13=\"PKOBP\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-300.02999999999997},{"$f":"SUMPRODUCT(($B$2:B13=\"ING\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B13=\"GETIN\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B13=\"Handlowy\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B13=\"SANTANDER\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B13=\"MBANK\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B13=\"Alior\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B13=\"Idea\")*($E$2:E13=\"Kupno\")*$C$2:C13*$D$2:D13)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B13=\"MIL\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"PEKAO\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"PKOBP\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"ING\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"GETIN\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"Handlowy\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"SANTANDER\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"MBANK\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"Alior\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},{"$f":"SUMPRODUCT(($B$2:B13=\"Idea\")*($E$2:E13=\"Sprzedaż\")*$C$2:C13*$D$2:D13)","v":0},113.2,2223.6000000000004,294.8,1662.5,16.200000000000003,679.66,3263.7,3538.5,596.4,232.5,269.89999999999998,-86.480000000000587,{"$f":"(VLOOKUP(A13,WIG_B[],2,TRUE)/VLOOKUP(A12,WIG_B[],2,TRUE)-1)*$L$1+BE12","v":21641.624016438713},-2633.7892424778111,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":21371.724016438711},3.7999999999999972,-35.099999999999909,-5.2299999999999613,62,-1.1999999999999957,0.52999999999997272,116.09999999999991,125,3.8999999999999773,0.10000000000002274,-1.7999999999999972,-1.2999999999997272,-2.1699999999999591,10.800000000000182,-0.49999999999999645,1.6899999999999409,-23.900000000000091,-67.199999999999818,-2.1000000000000227,0]
[42751,"PKOBP",29.568999999999999,-10,"Kupno",-2.6717170009131763E-3,0.1662213804998478,6.675910582028477E-2,"Makro",null,null,487353.14999999991,null,null,{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"ING\")","v":-10},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D14,$B$2:B14,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B14=\"MIL\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B14=\"PEKAO\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B14=\"PKOBP\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B14=\"ING\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-1600.5},{"$f":"SUMPRODUCT(($B$2:B14=\"GETIN\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B14=\"Handlowy\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B14=\"SANTANDER\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B14=\"MBANK\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B14=\"Alior\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B14=\"Idea\")*($E$2:E14=\"Kupno\")*$C$2:C14*$D$2:D14)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B14=\"MIL\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"PEKAO\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"PKOBP\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"ING\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"GETIN\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"Handlowy\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"SANTANDER\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"MBANK\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"Alior\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},{"$f":"SUMPRODUCT(($B$2:B14=\"Idea\")*($E$2:E14=\"Sprzedaż\")*$C$2:C14*$D$2:D14)","v":0},109.80000000000001,2267.8000000000002,591.38,1661.5,15.4,689.42,3240.2999999999997,3409.5,593.1,231.5,162.84999999999866,-107.05000000000132,{"$f":"(VLOOKUP(A14,WIG_B[],2,TRUE)/VLOOKUP(A13,WIG_B[],2,TRUE)-1)*$L$1+BE13","v":22228.575619127892},586.95160268917971,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":22065.725619127894},0.40000000000000568,9.0999999999999091,-4.3400000000000318,61,-1.9999999999999982,10.289999999999964,92.699999999999818,-4,0.60000000000002274,-0.89999999999997726,-3.3999999999999915,44.199999999999818,0.88999999999992951,-1,-0.80000000000000249,9.7599999999999909,-23.400000000000091,-129,-3.2999999999999545,-1]
[42752,"ING",165.56,-10,"Kupno",-1.2503020053152847E-2,4.4575984537327917E-2,1.2080212611740304E-3,"Polityka",null,null,485697.54999999993,null,null,{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"GETIN\")","v":-10},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D15,$B$2:B15,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B15=\"MIL\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B15=\"PEKAO\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B15=\"PKOBP\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B15=\"ING\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B15=\"GETIN\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-17.399999999999999},{"$f":"SUMPRODUCT(($B$2:B15=\"Handlowy\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B15=\"SANTANDER\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B15=\"MBANK\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B15=\"Alior\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B15=\"Idea\")*($E$2:E15=\"Kupno\")*$C$2:C15*$D$2:D15)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B15=\"MIL\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"PEKAO\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"PKOBP\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"ING\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"GETIN\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"Handlowy\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"SANTANDER\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"MBANK\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"Alior\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},{"$f":"SUMPRODUCT(($B$2:B15=\"Idea\")*($E$2:E15=\"Sprzedaż\")*$C$2:C15*$D$2:D15)","v":0},110.19999999999999,2264.4,581.30000000000007,3311.2,16.599999999999998,687.11,3228.5,3418.3999999999996,591,231,137.26000000000022,-25.58999999999844,{"$f":"(VLOOKUP(A15,WIG_B[],2,TRUE)/VLOOKUP(A14,WIG_B[],2,TRUE)-1)*$L$1+BE14","v":19272.230626257053},-2956.3449928708396,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":19134.970626257054},0.79999999999998295,5.6999999999998181,-14.419999999999959,55.099999999999909,-0.80000000000000071,7.9800000000000182,80.900000000000091,4.8999999999996362,-1.5,-1.3999999999999773,0.39999999999997726,-3.4000000000000909,-10.079999999999927,-5.9000000000000909,1.1999999999999975,-2.3099999999999454,-11.799999999999727,8.8999999999996362,-2.1000000000000227,-0.5]
[42753,"GETIN",1.74,-10,"Kupno",-4.0229885057471271E-2,0.12643678160919536,3.4482758620689724E-2,"Sprawozdanie",null,null,485680.14999999991,null,null,{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"Handlowy\")","v":-10},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D16,$B$2:B16,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B16=\"MIL\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B16=\"PEKAO\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B16=\"PKOBP\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B16=\"ING\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B16=\"GETIN\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B16=\"Handlowy\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-679.13},{"$f":"SUMPRODUCT(($B$2:B16=\"SANTANDER\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B16=\"MBANK\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B16=\"Alior\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B16=\"Idea\")*($E$2:E16=\"Kupno\")*$C$2:C16*$D$2:D16)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B16=\"MIL\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"PEKAO\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"PKOBP\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"ING\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"GETIN\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"Handlowy\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"SANTANDER\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"MBANK\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"Alior\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},{"$f":"SUMPRODUCT(($B$2:B16=\"Idea\")*($E$2:E16=\"Sprzedaż\")*$C$2:C16*$D$2:D16)","v":0},111.6,2241,582.5,3289.6,34.799999999999997,677.35,3165.1,3409,580.1,230.39999999999998,1.6000000000003638,-135.65999999999985,{"$f":"(VLOOKUP(A16,WIG_B[],2,TRUE)/VLOOKUP(A15,WIG_B[],2,TRUE)-1)*$L$1+BE15","v":16294.487028062471},-2977.7435981945819,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":16292.887028062471},2.1999999999999886,-17.700000000000273,-13.220000000000027,33.5,0,-1.7799999999999727,17.5,-4.5,-12.399999999999977,-2,1.4000000000000057,-23.400000000000091,1.1999999999999318,-21.599999999999909,0.80000000000000071,-9.7599999999999909,-63.400000000000091,-9.3999999999996362,-10.899999999999977,-0.60000000000002274]
[42754,"Handlowy",67.132000000000005,-10,"Kupno",-4.2304713102545577E-3,5.1287016623964732E-2,-3.4663051897753649E-2,"Makro",null,null,485008.8299999999,null,null,{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"SANTANDER\")","v":-10},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D17,$B$2:B17,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B17=\"MIL\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B17=\"PEKAO\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B17=\"PKOBP\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B17=\"ING\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B17=\"GETIN\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B17=\"Handlowy\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B17=\"SANTANDER\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-3147.6},{"$f":"SUMPRODUCT(($B$2:B17=\"MBANK\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B17=\"Alior\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B17=\"Idea\")*($E$2:E17=\"Kupno\")*$C$2:C17*$D$2:D17)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B17=\"MIL\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"PEKAO\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"PKOBP\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"ING\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"GETIN\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"Handlowy\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"SANTANDER\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"MBANK\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"Alior\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},{"$f":"SUMPRODUCT(($B$2:B17=\"Idea\")*($E$2:E17=\"Sprzedaż\")*$C$2:C17*$D$2:D17)","v":0},112,2228.8000000000002,592.16,3271.8,34,1342.64,3240.2999999999997,3477.7,591,231.9,131.13000000000048,129.53000000000011,{"$f":"(VLOOKUP(A17,WIG_B[],2,TRUE)/VLOOKUP(A16,WIG_B[],2,TRUE)-1)*$L$1+BE16","v":20617.859642455667},4323.3726143931963,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":20486.729642455666},2.5999999999999943,-29.900000000000091,-3.5600000000000591,15.700000000000273,-0.79999999999999716,-7.8099999999999454,92.699999999999818,64.199999999999818,-1.5,-0.49999999999997158,0.40000000000000568,-12.199999999999818,9.6599999999999682,-17.799999999999727,-0.79999999999999716,-6.0299999999999727,75.199999999999818,68.699999999999818,10.899999999999977,1.5000000000000284]
[42755,"SANTANDER",328.33,-10,"Kupno",0,4.8731459202631555E-2,7.2366216915907833E-2,"Polityka",null,null,481725.52999999991,null,null,{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"MBANK\")","v":-10},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D18,$B$2:B18,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B18=\"MIL\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B18=\"PEKAO\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B18=\"PKOBP\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B18=\"ING\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B18=\"GETIN\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B18=\"Handlowy\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B18=\"SANTANDER\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B18=\"MBANK\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-3413.5},{"$f":"SUMPRODUCT(($B$2:B18=\"Alior\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B18=\"Idea\")*($E$2:E18=\"Kupno\")*$C$2:C18*$D$2:D18)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B18=\"MIL\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"PEKAO\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"PKOBP\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"ING\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"GETIN\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"Handlowy\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"SANTANDER\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"MBANK\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"Alior\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},{"$f":"SUMPRODUCT(($B$2:B18=\"Idea\")*($E$2:E18=\"Sprzedaż\")*$C$2:C18*$D$2:D18)","v":0},109.60000000000001,2232.1999999999998,589.79999999999995,3269.8,33.4,1336.96,6566.5999999999995,3486.6000000000004,600.90000000000009,225.10000000000002,176.48999999999717,45.359999999996688,{"$f":"(VLOOKUP(A18,WIG_B[],2,TRUE)/VLOOKUP(A17,WIG_B[],2,TRUE)-1)*$L$1+BE17","v":21044.740505409394},426.88086295372705,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":20868.250505409396},0.20000000000000284,-26.500000000000455,-5.9200000000000728,13.700000000000273,-1.3999999999999986,-13.490000000000009,135.69999999999982,73.100000000000364,8.4000000000000909,-7.2999999999999545,-2.3999999999999915,3.3999999999996362,-2.3600000000000136,-2,-0.60000000000000142,-5.6800000000000637,43,8.9000000000005457,9.9000000000000909,-6.7999999999999829]
[42758,"MBANK",338.78,-10,"Kupno",0.12934647854064596,0.23814865104197414,0.14496133183777093,"Sprawozdanie",null,null,478337.72999999992,null,null,{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"Alior\")","v":-10},{"$f":"SUMIFS($D$2:D19,$B$2:B19,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B19=\"MIL\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B19=\"PEKAO\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B19=\"PKOBP\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B19=\"ING\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B19=\"GETIN\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B19=\"Handlowy\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B19=\"SANTANDER\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B19=\"MBANK\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B19=\"Alior\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-592.5},{"$f":"SUMPRODUCT(($B$2:B19=\"Idea\")*($E$2:E19=\"Kupno\")*$C$2:C19*$D$2:D19)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B19=\"MIL\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"PEKAO\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"PKOBP\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"ING\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"GETIN\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"Handlowy\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"SANTANDER\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"MBANK\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"Alior\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},{"$f":"SUMPRODUCT(($B$2:B19=\"Idea\")*($E$2:E19=\"Sprzedaż\")*$C$2:C19*$D$2:D19)","v":0},109.60000000000001,2234.7999999999997,577.36,3268,32,1348.48,6384,6775.5999999999995,593.9,231.70000000000002,-106.83000000000303,-283.32000000000016,{"$f":"(VLOOKUP(A19,WIG_B[],2,TRUE)/VLOOKUP(A18,WIG_B[],2,TRUE)-1)*$L$1+BE18","v":14705.531226351883},-6339.2092790575116,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":14812.361226351886},0.20000000000000284,-23.900000000000546,-18.360000000000014,11.900000000000091,-2.7999999999999972,-1.9700000000000273,-46.899999999999636,-25.699999999999818,1.3999999999999773,-0.69999999999996021,0,2.5999999999999091,-12.439999999999941,-1.8000000000001819,-1.3999999999999986,11.519999999999982,-182.59999999999945,-98.800000000000182,-7.0000000000001137,6.5999999999999943]
[42759,"Alior",59.66,-10,"Kupno",2.6651022460610241E-2,0.11632584646329192,0.20499497150519619,"Makro",null,null,477741.12999999995,null,null,{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D20,$B$2:B20,\"Idea\")","v":-10},{"$f":"SUMPRODUCT(($B$2:B20=\"MIL\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B20=\"PEKAO\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B20=\"PKOBP\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B20=\"ING\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B20=\"GETIN\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B20=\"Handlowy\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B20=\"SANTANDER\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B20=\"MBANK\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B20=\"Alior\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B20=\"Idea\")*($E$2:E20=\"Kupno\")*$C$2:C20*$D$2:D20)","v":-232.39999999999998},{"$f":"SUMPRODUCT(($B$2:B20=\"MIL\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"PEKAO\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"PKOBP\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"ING\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"GETIN\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"Handlowy\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"SANTANDER\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"MBANK\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"Alior\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},{"$f":"SUMPRODUCT(($B$2:B20=\"Idea\")*($E$2:E20=\"Sprzedaż\")*$C$2:C20*$D$2:D20)","v":0},115,2257.4,588.62,3280.7999999999997,32.400000000000006,1331.6200000000001,6441.5999999999995,7013.8,1193.1999999999998,230,225.56999999999971,332.40000000000271,{"$f":"(VLOOKUP(A20,WIG_B[],2,TRUE)/VLOOKUP(A19,WIG_B[],2,TRUE)-1)*$L$1+BE19","v":21873.084725038912},7167.5534986870298,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":21647.514725038913},5.5999999999999943,-1.3000000000001819,-7.1000000000000227,24.699999999999818,-2.3999999999999915,-18.829999999999927,10.699999999999818,212.50000000000091,4.0999999999999091,-2.3999999999999773,5.3999999999999915,22.600000000000364,11.259999999999991,12.799999999999727,0.40000000000000568,-16.8599999999999,57.599999999999454,238.20000000000073,2.6999999999999318,-1.7000000000000171]
[42760,"Idea",23.2,-10,"Kupno",-2.1551724137931494E-3,5.6034482758620774E-2,5.3879310344827624E-2,"Polityka",null,null,477509.12999999995,null,null,{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"MIL\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D21,$B$2:B21,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B21=\"MIL\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-109.4},{"$f":"SUMPRODUCT(($B$2:B21=\"PEKAO\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B21=\"PKOBP\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B21=\"ING\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B21=\"GETIN\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B21=\"Handlowy\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B21=\"SANTANDER\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B21=\"MBANK\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B21=\"Alior\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B21=\"Idea\")*($E$2:E21=\"Kupno\")*$C$2:C21*$D$2:D21)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B21=\"MIL\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"PEKAO\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"PKOBP\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"ING\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"GETIN\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"Handlowy\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"SANTANDER\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"MBANK\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"Alior\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},{"$f":"SUMPRODUCT(($B$2:B21=\"Idea\")*($E$2:E21=\"Sprzedaż\")*$C$2:C21*$D$2:D21)","v":0},118.6,2389.6,621.58000000000004,3413.6000000000004,33.4,1384.88,6890.5999999999995,7529.6,1250.2,464,1605.1900000000007,1379.620000000001,{"$f":"(VLOOKUP(A21,WIG_B[],2,TRUE)/VLOOKUP(A20,WIG_B[],2,TRUE)-1)*$L$1+BE20","v":49747.908410212374},27874.823685173462,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":48142.718410212372},9.1999999999999886,130.89999999999964,25.860000000000014,157.50000000000045,-1.3999999999999986,34.430000000000064,459.69999999999982,728.30000000000109,61.100000000000136,-0.39999999999997726,3.5999999999999943,132.19999999999982,32.960000000000036,132.80000000000064,0.99999999999999289,53.259999999999991,449,515.80000000000018,57.000000000000227,2]
[42761,"MIL",5.93,-10,"Kupno",-1.6863406408094139E-3,0.15177065767284992,0.18043844856661062,"Sprawozdanie",null,null,477449.82999999996,null,null,{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"PEKAO\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D22,$B$2:B22,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B22=\"MIL\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B22=\"PEKAO\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-2258.7000000000003},{"$f":"SUMPRODUCT(($B$2:B22=\"PKOBP\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B22=\"ING\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B22=\"GETIN\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B22=\"Handlowy\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B22=\"SANTANDER\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B22=\"MBANK\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B22=\"Alior\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B22=\"Idea\")*($E$2:E22=\"Kupno\")*$C$2:C22*$D$2:D22)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B22=\"MIL\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"PEKAO\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"PKOBP\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"ING\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"GETIN\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"Handlowy\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"SANTANDER\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"MBANK\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"Alior\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},{"$f":"SUMPRODUCT(($B$2:B22=\"Idea\")*($E$2:E22=\"Sprzedaż\")*$C$2:C22*$D$2:D22)","v":0},177.89999999999998,2373,624.14,3296.3999999999996,33.6,1411.16,6929.4000000000005,7445.5999999999995,1239,470.20000000000005,1450.2300000000025,-154.95999999999822,{"$f":"(VLOOKUP(A22,WIG_B[],2,TRUE)/VLOOKUP(A21,WIG_B[],2,TRUE)-1)*$L$1+BE21","v":49065.50941461169},-682.39899560068443,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":47615.279414611687},9.1999999999999886,114.29999999999973,28.419999999999959,40.299999999999727,-1.1999999999999957,60.710000000000036,498.50000000000091,644.30000000000018,49.900000000000091,5.8000000000000682,0,-16.599999999999909,2.5599999999999454,-117.20000000000073,0.20000000000000284,26.279999999999973,38.800000000001091,-84.000000000000909,-11.200000000000045,6.2000000000000455]
[42762,"PEKAO",119.82,-10,"Kupno",0,2.2199966616591738E-2,2.7624770489066863E-2,"Makro",null,null,476251.62999999995,null,null,{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"PKOBP\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D23,$B$2:B23,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B23=\"MIL\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B23=\"PEKAO\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B23=\"PKOBP\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-595.72},{"$f":"SUMPRODUCT(($B$2:B23=\"ING\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B23=\"GETIN\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B23=\"Handlowy\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B23=\"SANTANDER\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B23=\"MBANK\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B23=\"Alior\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B23=\"Idea\")*($E$2:E23=\"Kupno\")*$C$2:C23*$D$2:D23)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B23=\"MIL\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"PEKAO\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"PKOBP\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"ING\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"GETIN\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"Handlowy\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"SANTANDER\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"MBANK\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"Alior\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},{"$f":"SUMPRODUCT(($B$2:B23=\"Idea\")*($E$2:E23=\"Sprzedaż\")*$C$2:C23*$D$2:D23)","v":0},177.6,3594.6,614.08000000000004,3295.4,33.799999999999997,1381.34,6756.7999999999993,7652,1225,463,1445.2499999999982,-4.9800000000043383,{"$f":"(VLOOKUP(A23,WIG_B[],2,TRUE)/VLOOKUP(A22,WIG_B[],2,TRUE)-1)*$L$1+BE22","v":46084.484287594103},-2981.0251270175868,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":44639.234287594103},8.9000000000000057,137.69999999999982,18.360000000000014,39.300000000000182,-1,30.889999999999873,325.89999999999964,850.70000000000073,35.900000000000091,-1.3999999999999773,-0.29999999999998295,23.400000000000091,-10.059999999999945,-0.99999999999954525,0.19999999999999574,-29.820000000000164,-172.60000000000127,206.40000000000055,-14,-7.2000000000000455]
[42765,"PKOBP",30.24,-10,"Kupno",1.5013227513227534E-2,0.15502645502645507,0.15175264550264567,"Polityka",null,null,475949.22999999992,null,null,{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"ING\")","v":-20},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D24,$B$2:B24,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B24=\"MIL\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B24=\"PEKAO\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B24=\"PKOBP\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B24=\"ING\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-3256.1},{"$f":"SUMPRODUCT(($B$2:B24=\"GETIN\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B24=\"Handlowy\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B24=\"SANTANDER\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B24=\"MBANK\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B24=\"Alior\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B24=\"Idea\")*($E$2:E24=\"Kupno\")*$C$2:C24*$D$2:D24)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B24=\"MIL\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"PEKAO\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"PKOBP\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"ING\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"GETIN\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"Handlowy\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"SANTANDER\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"MBANK\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"Alior\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},{"$f":"SUMPRODUCT(($B$2:B24=\"Idea\")*($E$2:E24=\"Sprzedaż\")*$C$2:C24*$D$2:D24)","v":0},177.6,3517.8,907.19999999999993,3325,33.6,1374.76,6560.5999999999995,7469.2,1207,462,983.9900000000016,-461.25999999999658,{"$f":"(VLOOKUP(A24,WIG_B[],2,TRUE)/VLOOKUP(A23,WIG_B[],2,TRUE)-1)*$L$1+BE23","v":37833.149992293213},-8251.3342953008905,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":36849.159992293207},8.9000000000000057,60.900000000000091,9.0799999999999272,68.900000000000091,-1.1999999999999957,24.309999999999945,129.69999999999982,667.90000000000055,17.900000000000091,-2.3999999999999773,0,-76.799999999999727,-9.2800000000000864,29.599999999999909,-0.19999999999999574,-6.5799999999999272,-196.19999999999982,-182.80000000000018,-18,-1]
[42766,"ING",174.12,-10,"Kupno",-2.1479439467034234E-2,8.2127268550424848E-3,1.1830921203767497E-2,"Sprawozdanie",null,null,474208.02999999991,null,null,{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"GETIN\")","v":-20},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D25,$B$2:B25,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B25=\"MIL\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B25=\"PEKAO\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B25=\"PKOBP\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B25=\"ING\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B25=\"GETIN\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-34.799999999999997},{"$f":"SUMPRODUCT(($B$2:B25=\"Handlowy\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B25=\"SANTANDER\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B25=\"MBANK\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B25=\"Alior\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B25=\"Idea\")*($E$2:E25=\"Kupno\")*$C$2:C25*$D$2:D25)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B25=\"MIL\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"PEKAO\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"PKOBP\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"ING\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"GETIN\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"Handlowy\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"SANTANDER\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"MBANK\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"Alior\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},{"$f":"SUMPRODUCT(($B$2:B25=\"Idea\")*($E$2:E25=\"Sprzedaż\")*$C$2:C25*$D$2:D25)","v":0},176.4,3525.6,908.1,5223.6000000000004,33,1363.58,6724.4000000000005,7470.2,1220,462,1314.9100000000017,330.92000000000007,{"$f":"(VLOOKUP(A25,WIG_B[],2,TRUE)/VLOOKUP(A24,WIG_B[],2,TRUE)-1)*$L$1+BE24","v":41547.459696341612},3714.309704048399,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":40232.549696341608},7.7000000000000171,68.699999999999818,9.9800000000000182,226.30000000000018,-1.7999999999999972,13.129999999999882,293.50000000000091,668.90000000000055,30.900000000000091,-2.3999999999999773,-1.1999999999999886,7.7999999999997272,0.90000000000009095,157.40000000000009,-0.60000000000000142,-11.180000000000064,163.80000000000109,1,13,0]
[42767,"GETIN",1.66,-10,"Kupno",-6.0240963855421326E-3,0.31927710843373491,0.12048192771084354,"Makro",null,null,474191.42999999993,null,null,{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"Handlowy\")","v":-20},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D26,$B$2:B26,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B26=\"MIL\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B26=\"PEKAO\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B26=\"PKOBP\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B26=\"ING\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B26=\"GETIN\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B26=\"Handlowy\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-1350.45},{"$f":"SUMPRODUCT(($B$2:B26=\"SANTANDER\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B26=\"MBANK\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B26=\"Alior\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B26=\"Idea\")*($E$2:E26=\"Kupno\")*$C$2:C26*$D$2:D26)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B26=\"MIL\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"PEKAO\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"PKOBP\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"ING\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"GETIN\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"Handlowy\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"SANTANDER\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"MBANK\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"Alior\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},{"$f":"SUMPRODUCT(($B$2:B26=\"Idea\")*($E$2:E26=\"Sprzedaż\")*$C$2:C26*$D$2:D26)","v":0},178.20000000000002,3571.2000000000003,922.29,5129.1000000000004,49.8,1402.64,6949,7727.2000000000007,1235,463,1818.8600000000024,503.95000000000073,{"$f":"(VLOOKUP(A26,WIG_B[],2,TRUE)/VLOOKUP(A25,WIG_B[],2,TRUE)-1)*$L$1+BE25","v":49510.565629338038},7963.1059329964264,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":47691.705629338037},9.5000000000000284,114.30000000000018,24.169999999999959,131.80000000000018,-1.5999999999999943,52.190000000000055,518.10000000000036,925.90000000000146,45.900000000000091,-1.3999999999999773,1.8000000000000114,45.600000000000364,14.189999999999941,-94.5,0.20000000000000284,39.060000000000173,224.59999999999945,257.00000000000091,15,1]
[42768,"Handlowy",69.733000000000004,-10,"Kupno",-1.5917858115956585E-2,4.6577660505069174E-2,-4.9029871079689813E-2,"Polityka",null,null,473494.09999999992,null,null,{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"SANTANDER\")","v":-20},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D27,$B$2:B27,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B27=\"MIL\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B27=\"PEKAO\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B27=\"PKOBP\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B27=\"ING\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B27=\"GETIN\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B27=\"Handlowy\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B27=\"SANTANDER\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-6430.9},{"$f":"SUMPRODUCT(($B$2:B27=\"MBANK\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B27=\"Alior\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B27=\"Idea\")*($E$2:E27=\"Kupno\")*$C$2:C27*$D$2:D27)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B27=\"MIL\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"PEKAO\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"PKOBP\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"ING\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"GETIN\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"Handlowy\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"SANTANDER\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"MBANK\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"Alior\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},{"$f":"SUMPRODUCT(($B$2:B27=\"Idea\")*($E$2:E27=\"Sprzedaż\")*$C$2:C27*$D$2:D27)","v":0},176.7,3533.4,906,4926.8999999999996,50.099999999999994,2091.9900000000002,6783.2000000000007,7802.2000000000007,1214,463.8,1442.3900000000056,-376.46999999999684,{"$f":"(VLOOKUP(A27,WIG_B[],2,TRUE)/VLOOKUP(A26,WIG_B[],2,TRUE)-1)*$L$1+BE26","v":41755.051780668742},-7755.5138486692958,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":40312.661780668735},8,76.5,7.8799999999999955,-70.400000000000546,-1.2999999999999972,44.210000000000036,352.30000000000109,1000.9000000000015,24.900000000000091,-0.59999999999996589,-1.5000000000000284,-37.800000000000182,-16.289999999999964,-202.20000000000073,0.29999999999999716,-7.9800000000000182,-165.79999999999927,75,-21,0.80000000000001137]
[42769,"SANTANDER",338.57,-10,"Kupno",0,3.2017012730011674E-2,4.8882062793514036E-2,"Sprawozdanie",null,null,470108.39999999991,null,null,{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"MBANK\")","v":-20},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D28,$B$2:B28,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B28=\"MIL\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B28=\"PEKAO\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B28=\"PKOBP\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B28=\"ING\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B28=\"GETIN\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B28=\"Handlowy\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B28=\"SANTANDER\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B28=\"MBANK\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-6801.2999999999993},{"$f":"SUMPRODUCT(($B$2:B28=\"Alior\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B28=\"Idea\")*($E$2:E28=\"Kupno\")*$C$2:C28*$D$2:D28)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B28=\"MIL\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"PEKAO\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"PKOBP\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"ING\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"GETIN\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"Handlowy\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"SANTANDER\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"MBANK\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"Alior\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},{"$f":"SUMPRODUCT(($B$2:B28=\"Idea\")*($E$2:E28=\"Sprzedaż\")*$C$2:C28*$D$2:D28)","v":0},178.20000000000002,3528.3,920.81999999999994,5111.3999999999996,49.5,2058.69,10157.1,7725.2,1231.8000000000002,464.20000000000005,1533.6100000000017,91.219999999996162,{"$f":"(VLOOKUP(A28,WIG_B[],2,TRUE)/VLOOKUP(A27,WIG_B[],2,TRUE)-1)*$L$1+BE27","v":45326.589998174408},3571.5382175056657,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":43792.979998174407},9.5000000000000284,71.400000000000091,22.699999999999932,114.09999999999945,-1.8999999999999915,10.909999999999854,340.50000000000182,923.90000000000055,42.700000000000273,-0.19999999999993179,1.5000000000000284,-5.0999999999999091,14.819999999999936,184.5,-0.59999999999999432,-33.300000000000182,-11.799999999999272,-77.000000000000909,17.800000000000182,0.40000000000003411]
[42772,"MBANK",365.61,-10,"Kupno",0.15308662235715653,7.0949919312929044E-2,0.20270233308716934,"Makro",null,null,466452.29999999993,null,null,{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"Alior\")","v":-20},{"$f":"SUMIFS($D$2:D29,$B$2:B29,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B29=\"MIL\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B29=\"PEKAO\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B29=\"PKOBP\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B29=\"ING\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B29=\"GETIN\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B29=\"Handlowy\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B29=\"SANTANDER\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B29=\"MBANK\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B29=\"Alior\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-1189.0999999999999},{"$f":"SUMPRODUCT(($B$2:B29=\"Idea\")*($E$2:E29=\"Kupno\")*$C$2:C29*$D$2:D29)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B29=\"MIL\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"PEKAO\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"PKOBP\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"ING\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"GETIN\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"Handlowy\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"SANTANDER\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"MBANK\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"Alior\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},{"$f":"SUMPRODUCT(($B$2:B29=\"Idea\")*($E$2:E29=\"Sprzedaż\")*$C$2:C29*$D$2:D29)","v":0},177.3,3582.9,938.58,5065.8,48.6,2066.67,10029.6,10968.300000000001,1226,464,1020.0500000000102,-513.55999999999153,{"$f":"(VLOOKUP(A29,WIG_B[],2,TRUE)/VLOOKUP(A28,WIG_B[],2,TRUE)-1)*$L$1+BE28","v":47727.50158975814},2400.9115915837319,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":46707.45158975813},8.6000000000000227,126,40.460000000000036,68.5,-2.7999999999999901,18.889999999999873,213.00000000000182,510.90000000000146,36.900000000000091,-0.39999999999997726,-0.90000000000000568,54.599999999999909,17.760000000000105,-45.599999999999454,-0.89999999999999858,7.9800000000000182,-127.5,-412.99999999999909,-5.8000000000001819,-0.20000000000004547]
[42773,"Alior",61.99,-10,"Kupno",7.0979190191966524E-2,1.790611388933705E-2,0.17535086304242609,"Polityka",null,null,465832.39999999991,null,null,{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D30,$B$2:B30,\"Idea\")","v":-20},{"$f":"SUMPRODUCT(($B$2:B30=\"MIL\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B30=\"PEKAO\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B30=\"PKOBP\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B30=\"ING\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B30=\"GETIN\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B30=\"Handlowy\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B30=\"SANTANDER\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B30=\"MBANK\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B30=\"Alior\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B30=\"Idea\")*($E$2:E30=\"Kupno\")*$C$2:C30*$D$2:D30)","v":-464.4},{"$f":"SUMPRODUCT(($B$2:B30=\"MIL\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"PEKAO\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"PKOBP\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"ING\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"GETIN\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"Handlowy\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"SANTANDER\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"MBANK\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"Alior\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},{"$f":"SUMPRODUCT(($B$2:B30=\"Idea\")*($E$2:E30=\"Sprzedaż\")*$C$2:C30*$D$2:D30)","v":0},178.8,3543.8999999999996,926.7299999999999,5076,48.9,2075.9699999999998,10094.1,11190.599999999999,1859.7,463.2,1290.300000000007,270.24999999999682,{"$f":"(VLOOKUP(A30,WIG_B[],2,TRUE)/VLOOKUP(A29,WIG_B[],2,TRUE)-1)*$L$1+BE29","v":45927.477608700254},-1800.023981057886,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":44637.177608700244},10.100000000000023,86.999999999999545,28.6099999999999,78.699999999999818,-2.4999999999999929,28.1899999999996,277.50000000000182,733.19999999999891,50.700000000000045,-1.1999999999999886,1.5,-39.000000000000455,-11.850000000000136,10.199999999999818,0.29999999999999716,9.2999999999997272,64.5,222.29999999999745,13.799999999999955,-0.80000000000001137]
[42774,"Idea",23.19,-10,"Kupno",2.501078050883998E-2,8.5812850366537186E-2,4.3553255713669525E-2,"Sprawozdanie",null,null,465600.49999999988,null,null,{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"MIL\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D31,$B$2:B31,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B31=\"MIL\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-168.7},{"$f":"SUMPRODUCT(($B$2:B31=\"PEKAO\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B31=\"PKOBP\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B31=\"ING\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B31=\"GETIN\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B31=\"Handlowy\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B31=\"SANTANDER\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B31=\"MBANK\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B31=\"Alior\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B31=\"Idea\")*($E$2:E31=\"Kupno\")*$C$2:C31*$D$2:D31)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B31=\"MIL\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"PEKAO\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"PKOBP\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"ING\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"GETIN\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"Handlowy\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"SANTANDER\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"MBANK\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"Alior\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},{"$f":"SUMPRODUCT(($B$2:B31=\"Idea\")*($E$2:E31=\"Sprzedaż\")*$C$2:C31*$D$2:D31)","v":0},179.70000000000002,3543.8999999999996,922.29,5155.8,50.099999999999994,2053.35,9951,11739,1868.1000000000001,695.7,1759.439999999996,469.13999999998896,{"$f":"(VLOOKUP(A31,WIG_B[],2,TRUE)/VLOOKUP(A30,WIG_B[],2,TRUE)-1)*$L$1+BE30","v":46321.115036007832},393.63742730757804,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":44561.675036007837},11.000000000000028,86.999999999999545,24.169999999999959,158.5,-1.2999999999999972,5.569999999999709,134.40000000000146,1281.6000000000004,59.100000000000136,-0.59999999999990905,0.90000000000000568,0,-4.4399999999999409,79.800000000000182,1.1999999999999957,-22.619999999999891,-143.10000000000036,548.40000000000146,8.4000000000000909,0.60000000000007958]
[42775,"MIL",6.28,-10,"Kupno",0.12101910828025475,5.5732484076433053E-2,0.14808917197452232,"Makro",null,null,465537.6999999999,null,null,{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"PEKAO\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D32,$B$2:B32,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B32=\"MIL\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B32=\"PEKAO\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-3456.9},{"$f":"SUMPRODUCT(($B$2:B32=\"PKOBP\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B32=\"ING\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B32=\"GETIN\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B32=\"Handlowy\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B32=\"SANTANDER\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B32=\"MBANK\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B32=\"Alior\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B32=\"Idea\")*($E$2:E32=\"Kupno\")*$C$2:C32*$D$2:D32)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B32=\"MIL\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"PEKAO\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"PKOBP\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"ING\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"GETIN\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"Handlowy\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"SANTANDER\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"MBANK\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"Alior\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},{"$f":"SUMPRODUCT(($B$2:B32=\"Idea\")*($E$2:E32=\"Sprzedaż\")*$C$2:C32*$D$2:D32)","v":0},251.20000000000002,3641.7,955.17,5164.5,51.9,2115.96,10072.200000000001,12302.1,1991.7,696,2780.1299999999947,1020.6899999999987,{"$f":"(VLOOKUP(A32,WIG_B[],2,TRUE)/VLOOKUP(A31,WIG_B[],2,TRUE)-1)*$L$1+BE31","v":61931.084554916524},15609.969518908692,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":59150.954554916527},19.700000000000017,184.79999999999973,57.049999999999955,167.19999999999982,0.50000000000000711,68.179999999999836,255.60000000000218,1844.7000000000007,182.70000000000005,-0.29999999999995453,8.6999999999999886,97.800000000000182,32.879999999999995,8.6999999999998181,1.8000000000000043,62.610000000000127,121.20000000000073,563.10000000000036,123.59999999999991,0.29999999999995453]
[42776,"PEKAO",123.34,-10,"Kupno",0,-4.7916328847089296E-2,1.1269661099400086E-2,"Polityka",null,null,464304.29999999987,null,null,{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"PKOBP\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D33,$B$2:B33,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B33=\"MIL\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B33=\"PEKAO\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B33=\"PKOBP\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-898.12},{"$f":"SUMPRODUCT(($B$2:B33=\"ING\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B33=\"GETIN\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B33=\"Handlowy\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B33=\"SANTANDER\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B33=\"MBANK\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B33=\"Alior\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B33=\"Idea\")*($E$2:E33=\"Kupno\")*$C$2:C33*$D$2:D33)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B33=\"MIL\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"PEKAO\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"PKOBP\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"ING\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"GETIN\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"Handlowy\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"SANTANDER\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"MBANK\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"Alior\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},{"$f":"SUMPRODUCT(($B$2:B33=\"Idea\")*($E$2:E33=\"Sprzedaż\")*$C$2:C33*$D$2:D33)","v":0},281.60000000000002,4933.6000000000004,985.95,5202.9000000000005,60.899999999999991,2194.5299999999997,10163.099999999999,12647.4,1991.7,713.1,3479.0799999999931,698.94999999999845,{"$f":"(VLOOKUP(A33,WIG_B[],2,TRUE)/VLOOKUP(A32,WIG_B[],2,TRUE)-1)*$L$1+BE32","v":75086.206539030361},13155.121984113837,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71607.126539030374},50.100000000000023,243.30000000000018,87.830000000000041,205.60000000000036,9.5,146.74999999999955,346.5,2190,182.70000000000005,16.800000000000068,30.400000000000006,58.500000000000455,30.780000000000086,38.400000000000546,8.9999999999999929,78.569999999999709,90.899999999997817,345.29999999999927,0,17.100000000000023]
[42779,"PKOBP",33.063000000000002,-10,"Kupno",1.8479871759973232E-2,-1.5122644648097872E-3,6.8354353809394031E-2,"Sprawozdanie",null,null,463973.66999999987,null,null,{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"ING\")","v":-30},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D34,$B$2:B34,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B34=\"MIL\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B34=\"PEKAO\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B34=\"PKOBP\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B34=\"ING\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-4997.3},{"$f":"SUMPRODUCT(($B$2:B34=\"GETIN\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B34=\"Handlowy\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B34=\"SANTANDER\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B34=\"MBANK\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B34=\"Alior\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B34=\"Idea\")*($E$2:E34=\"Kupno\")*$C$2:C34*$D$2:D34)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B34=\"MIL\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"PEKAO\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"PKOBP\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"ING\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"GETIN\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"Handlowy\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"SANTANDER\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"MBANK\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"Alior\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},{"$f":"SUMPRODUCT(($B$2:B34=\"Idea\")*($E$2:E34=\"Sprzedaż\")*$C$2:C34*$D$2:D34)","v":0},279.60000000000002,4951.2,1322.52,5161.5,62.099999999999994,2170.5299999999997,10248,12360,2022.0000000000002,750,3301.1199999999953,-177.95999999999776,{"$f":"(VLOOKUP(A34,WIG_B[],2,TRUE)/VLOOKUP(A33,WIG_B[],2,TRUE)-1)*$L$1+BE33","v":76464.635157781959},1378.4286187515972,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":73163.515157781963},48.100000000000023,260.89999999999964,93.769999999999982,164.19999999999982,10.700000000000003,122.74999999999955,431.40000000000146,1902.6000000000004,213.00000000000023,53.700000000000045,-2,17.599999999999454,5.9399999999999409,-41.400000000000546,1.2000000000000028,-24,84.900000000001455,-287.39999999999964,30.300000000000182,36.899999999999977]
[42780,"ING",172.2,-10,"Kupno",4.2973286875727101E-3,2.2590011614401995E-2,4.5412311265969896E-2,"Makro",null,null,462251.66999999987,null,null,{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"GETIN\")","v":-30},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D35,$B$2:B35,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B35=\"MIL\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B35=\"PEKAO\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B35=\"PKOBP\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B35=\"ING\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B35=\"GETIN\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-51.399999999999991},{"$f":"SUMPRODUCT(($B$2:B35=\"Handlowy\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B35=\"SANTANDER\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B35=\"MBANK\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B35=\"Alior\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B35=\"Idea\")*($E$2:E35=\"Kupno\")*$C$2:C35*$D$2:D35)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B35=\"MIL\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"PEKAO\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"PKOBP\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"ING\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"GETIN\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"Handlowy\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"SANTANDER\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"MBANK\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"Alior\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},{"$f":"SUMPRODUCT(($B$2:B35=\"Idea\")*($E$2:E35=\"Sprzedaż\")*$C$2:C35*$D$2:D35)","v":0},273.60000000000002,4968.3999999999996,1322.52,6888,60.6,2177.1899999999996,10394.1,12173.099999999999,1980,750,3239.1799999999948,-61.940000000000509,{"$f":"(VLOOKUP(A35,WIG_B[],2,TRUE)/VLOOKUP(A34,WIG_B[],2,TRUE)-1)*$L$1+BE34","v":76014.157651625399},-450.47750615655968,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":72774.977651625406},42.100000000000023,278.09999999999945,93.769999999999982,168.69999999999982,9.2000000000000099,129.4099999999994,577.50000000000182,1715.6999999999989,171,53.700000000000045,-6,17.199999999999818,0,4.5,-1.4999999999999929,6.6599999999998545,146.10000000000036,-186.90000000000146,-42.000000000000227,0]
[42781,"GETIN",2.0299999999999998,-10,"Kupno",-3.4482758620689613E-2,1.9704433497536922E-2,-7.8817733990147687E-2,"Polityka",null,null,462231.36999999988,null,null,{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"Handlowy\")","v":-30},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D36,$B$2:B36,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B36=\"MIL\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B36=\"PEKAO\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B36=\"PKOBP\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B36=\"ING\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B36=\"GETIN\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B36=\"Handlowy\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-2047.7800000000002},{"$f":"SUMPRODUCT(($B$2:B36=\"SANTANDER\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B36=\"MBANK\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B36=\"Alior\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B36=\"Idea\")*($E$2:E36=\"Kupno\")*$C$2:C36*$D$2:D36)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B36=\"MIL\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"PEKAO\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"PKOBP\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"ING\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"GETIN\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"Handlowy\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"SANTANDER\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"MBANK\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"Alior\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},{"$f":"SUMPRODUCT(($B$2:B36=\"Idea\")*($E$2:E36=\"Sprzedaż\")*$C$2:C36*$D$2:D36)","v":0},273.60000000000002,4996,1365.12,6815.2,81.199999999999989,2183.85,10323.9,11962.8,1947.0000000000002,765.30000000000007,2945.339999999992,-293.84000000000287,{"$f":"(VLOOKUP(A36,WIG_B[],2,TRUE)/VLOOKUP(A35,WIG_B[],2,TRUE)-1)*$L$1+BE35","v":80166.38693010209},4152.2292784766905,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":77221.046930102093},42.100000000000023,305.69999999999982,136.36999999999989,95.899999999999636,9.5,136.06999999999971,507.30000000000109,1505.3999999999996,138.00000000000023,69.000000000000114,0,27.600000000000364,42.599999999999909,-72.800000000000182,0.29999999999999005,6.6600000000003092,-70.200000000000728,-210.29999999999927,-32.999999999999773,15.300000000000068]
[42782,"Handlowy",71.906999999999996,-10,"Kupno",-1.8523926738704066E-2,1.2349284492469526E-2,-0.1001154268708192,"Sprawozdanie",null,null,461512.29999999987,null,null,{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"SANTANDER\")","v":-30},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D37,$B$2:B37,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B37=\"MIL\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B37=\"PEKAO\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B37=\"PKOBP\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B37=\"ING\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B37=\"GETIN\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B37=\"Handlowy\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B37=\"SANTANDER\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-9816.5999999999985},{"$f":"SUMPRODUCT(($B$2:B37=\"MBANK\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B37=\"Alior\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B37=\"Idea\")*($E$2:E37=\"Kupno\")*$C$2:C37*$D$2:D37)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B37=\"MIL\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"PEKAO\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"PKOBP\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"ING\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"GETIN\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"Handlowy\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"SANTANDER\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"MBANK\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"Alior\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},{"$f":"SUMPRODUCT(($B$2:B37=\"Idea\")*($E$2:E37=\"Sprzedaż\")*$C$2:C37*$D$2:D37)","v":0},278,5038,1379.3600000000001,6950.8,79.599999999999994,2876.2799999999997,10349.1,12090.3,1950,772.19999999999993,3275.9399999999923,330.60000000000036,{"$f":"(VLOOKUP(A37,WIG_B[],2,TRUE)/VLOOKUP(A36,WIG_B[],2,TRUE)-1)*$L$1+BE36","v":84147.556998424305},3981.1700683222152,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80871.616998424317},46.5,347.69999999999982,150.61000000000013,231.5,7.9000000000000057,109.42999999999938,532.50000000000182,1632.8999999999996,141,75.899999999999977,4.3999999999999773,42,14.240000000000236,135.60000000000036,-1.5999999999999943,-26.640000000000327,25.200000000000728,127.5,2.9999999999997726,6.8999999999998636]
[42783,"SANTANDER",346.33,-10,"Kupno",0,-1.536107181012325E-2,-1.5072329858805134E-2,"Makro",null,null,458048.99999999988,null,null,{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"MBANK\")","v":-30},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D38,$B$2:B38,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B38=\"MIL\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B38=\"PEKAO\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B38=\"PKOBP\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B38=\"ING\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B38=\"GETIN\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B38=\"Handlowy\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B38=\"SANTANDER\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B38=\"MBANK\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-10457.4},{"$f":"SUMPRODUCT(($B$2:B38=\"Alior\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B38=\"Idea\")*($E$2:E38=\"Kupno\")*$C$2:C38*$D$2:D38)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B38=\"MIL\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"PEKAO\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"PKOBP\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"ING\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"GETIN\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"Handlowy\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"SANTANDER\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"MBANK\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"Alior\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},{"$f":"SUMPRODUCT(($B$2:B38=\"Idea\")*($E$2:E38=\"Sprzedaż\")*$C$2:C38*$D$2:D38)","v":0},272.39999999999998,4985.6000000000004,1346.96,6917.6,78.400000000000006,2823,13853.199999999999,12094.800000000001,1933.7999999999997,750,3104.7599999999989,-171.17999999999347,{"$f":"(VLOOKUP(A38,WIG_B[],2,TRUE)/VLOOKUP(A37,WIG_B[],2,TRUE)-1)*$L$1+BE37","v":77724.891138371837},-6422.6658600524679,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":74620.131138371842},40.899999999999977,295.30000000000018,118.21000000000004,198.30000000000018,6.7000000000000171,56.149999999999636,573.30000000000109,1637.4000000000015,124.79999999999973,53.700000000000045,-5.6000000000000227,-52.399999999999636,-32.400000000000091,-33.199999999999818,-1.1999999999999886,-53.279999999999745,40.799999999999272,4.500000000001819,-16.200000000000273,-22.199999999999932]
[42786,"MBANK",404.74,-10,"Kupno",-8.6722340267826326E-3,-4.0544547116667551E-2,4.4917724959233185E-2,"Polityka",null,null,454001.59999999986,null,null,{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"Alior\")","v":-30},{"$f":"SUMIFS($D$2:D39,$B$2:B39,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B39=\"MIL\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B39=\"PEKAO\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B39=\"PKOBP\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B39=\"ING\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B39=\"GETIN\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B39=\"Handlowy\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B39=\"SANTANDER\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B39=\"MBANK\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B39=\"Alior\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-1809},{"$f":"SUMPRODUCT(($B$2:B39=\"Idea\")*($E$2:E39=\"Kupno\")*$C$2:C39*$D$2:D39)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B39=\"MIL\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"PEKAO\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"PKOBP\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"ING\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"GETIN\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"Handlowy\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"SANTANDER\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"MBANK\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"Alior\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},{"$f":"SUMPRODUCT(($B$2:B39=\"Idea\")*($E$2:E39=\"Sprzedaż\")*$C$2:C39*$D$2:D39)","v":0},272.39999999999998,4952.7999999999993,1337.88,6894,82,2801.7200000000003,13773.199999999999,16189.6,1969.5000000000002,750.6,3025.3000000000006,-79.459999999998217,{"$f":"(VLOOKUP(A39,WIG_B[],2,TRUE)/VLOOKUP(A38,WIG_B[],2,TRUE)-1)*$L$1+BE38","v":76282.010552231441},-1442.8805861403962,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":73256.710552231438},40.899999999999977,262.49999999999909,109.13000000000011,174.69999999999982,10.300000000000011,34.869999999999891,493.30000000000109,1684.8000000000011,160.50000000000023,54.300000000000068,0,-32.800000000001091,-9.0799999999999272,-23.600000000000364,3.5999999999999943,-21.279999999999745,-80,47.399999999999636,35.7000000000005,0.60000000000002274]
[42787,"Alior",66,-10,"Kupno",9.0909090909090384E-3,0.13227272727272732,9.363636363636374E-2,"Sprawozdanie",null,null,453341.59999999986,null,null,{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D40,$B$2:B40,\"Idea\")","v":-30},{"$f":"SUMPRODUCT(($B$2:B40=\"MIL\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B40=\"PEKAO\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B40=\"PKOBP\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B40=\"ING\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B40=\"GETIN\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B40=\"Handlowy\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B40=\"SANTANDER\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B40=\"MBANK\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B40=\"Alior\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B40=\"Idea\")*($E$2:E40=\"Kupno\")*$C$2:C40*$D$2:D40)","v":-696.3},{"$f":"SUMPRODUCT(($B$2:B40=\"MIL\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"PEKAO\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"PKOBP\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"ING\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"GETIN\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"Handlowy\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"SANTANDER\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"MBANK\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"Alior\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},{"$f":"SUMPRODUCT(($B$2:B40=\"Idea\")*($E$2:E40=\"Sprzedaż\")*$C$2:C40*$D$2:D40)","v":0},278,5038,1385.28,7000,83.6,2910.7200000000003,14468.4,16596.400000000001,2640,738,4479.9999999999982,1454.6999999999975,{"$f":"(VLOOKUP(A40,WIG_B[],2,TRUE)/VLOOKUP(A39,WIG_B[],2,TRUE)-1)*$L$1+BE39","v":89807.447059300714},13525.436507069273,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":85327.447059300714},46.5,347.69999999999982,156.52999999999997,280.69999999999982,11.900000000000006,143.86999999999989,1188.5000000000018,2091.6000000000022,171,41.700000000000045,5.6000000000000227,85.200000000000728,47.399999999999864,106,1.5999999999999943,109,695.20000000000073,406.80000000000109,10.499999999999773,-12.600000000000023]
[42788,"Idea",24.76,-10,"Kupno",-1.0500807754442731E-2,9.6930533117931539E-3,-3.0694668820678617E-2,"Makro",null,null,453093.99999999988,null,null,{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"MIL\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D41,$B$2:B41,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B41=\"MIL\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-231.5},{"$f":"SUMPRODUCT(($B$2:B41=\"PEKAO\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B41=\"PKOBP\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B41=\"ING\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B41=\"GETIN\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B41=\"Handlowy\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B41=\"SANTANDER\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B41=\"MBANK\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B41=\"Alior\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B41=\"Idea\")*($E$2:E41=\"Kupno\")*$C$2:C41*$D$2:D41)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B41=\"MIL\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"PEKAO\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"PKOBP\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"ING\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"GETIN\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"Handlowy\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"SANTANDER\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"MBANK\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"Alior\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},{"$f":"SUMPRODUCT(($B$2:B41=\"Idea\")*($E$2:E41=\"Sprzedaż\")*$C$2:C41*$D$2:D41)","v":0},277.60000000000002,5048.3999999999996,1399.48,7102.4,80.8,2911.8,14483.599999999999,16877.2,2639.2000000000003,990.40000000000009,4904.8800000000065,424.88000000000829,{"$f":"(VLOOKUP(A41,WIG_B[],2,TRUE)/VLOOKUP(A40,WIG_B[],2,TRUE)-1)*$L$1+BE40","v":92663.233500997536},2855.7864416968223,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87758.353500997531},46.100000000000023,358.09999999999945,170.73000000000002,383.09999999999945,9.1000000000000085,144.94999999999982,1203.7000000000007,2372.4000000000015,170.20000000000027,46.500000000000114,-0.39999999999997726,10.399999999999636,14.200000000000045,102.39999999999964,-2.7999999999999972,1.0799999999999272,15.199999999998909,280.79999999999927,-0.79999999999972715,4.8000000000000682]
[42789,"MIL",6.89,-10,"Kupno",-8.7082728592161596E-3,-4.2089985486211901E-2,2.9027576197387495E-2,"Polityka",null,null,453025.09999999986,null,null,{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"PEKAO\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D42,$B$2:B42,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B42=\"MIL\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B42=\"PEKAO\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-4690.3},{"$f":"SUMPRODUCT(($B$2:B42=\"PKOBP\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B42=\"ING\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B42=\"GETIN\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B42=\"Handlowy\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B42=\"SANTANDER\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B42=\"MBANK\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B42=\"Alior\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B42=\"Idea\")*($E$2:E42=\"Kupno\")*$C$2:C42*$D$2:D42)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B42=\"MIL\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"PEKAO\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"PKOBP\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"ING\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"GETIN\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"Handlowy\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"SANTANDER\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"MBANK\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"Alior\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},{"$f":"SUMPRODUCT(($B$2:B42=\"Idea\")*($E$2:E42=\"Sprzedaż\")*$C$2:C42*$D$2:D42)","v":0},344.5,5029.2,1380.12,7200.8,82,2947.6400000000003,14776.800000000001,16778.399999999998,2650.4,970.40000000000009,5185.3599999999988,280.47999999999229,{"$f":"(VLOOKUP(A42,WIG_B[],2,TRUE)/VLOOKUP(A41,WIG_B[],2,TRUE)-1)*$L$1+BE41","v":91541.290086084744},-1121.9434149127919,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86355.930086084743},44.100000000000023,338.89999999999964,151.36999999999989,481.5,10.300000000000011,180.78999999999996,1496.9000000000033,2273.5999999999985,181.40000000000009,26.500000000000114,-2,-19.199999999999818,-19.360000000000127,98.400000000000546,1.2000000000000028,35.840000000000146,293.20000000000255,-98.80000000000291,11.199999999999818,-20]
[42790,"PEKAO",122.51,-10,"Kupno",0,-4.2119010693004721E-2,-7.4279650640765027E-3,"Sprawozdanie",null,null,451799.99999999988,null,null,{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D43,$B$2:B43,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B43=\"MIL\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B43=\"PEKAO\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B43=\"PKOBP\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-1228.75},{"$f":"SUMPRODUCT(($B$2:B43=\"ING\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B43=\"GETIN\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B43=\"Handlowy\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B43=\"SANTANDER\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B43=\"MBANK\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B43=\"Alior\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B43=\"Idea\")*($E$2:E43=\"Kupno\")*$C$2:C43*$D$2:D43)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B43=\"MIL\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"PEKAO\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"PKOBP\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"ING\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"GETIN\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"Handlowy\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"SANTANDER\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"MBANK\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"Alior\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},{"$f":"SUMPRODUCT(($B$2:B43=\"Idea\")*($E$2:E43=\"Sprzedaż\")*$C$2:C43*$D$2:D43)","v":0},341.5,6125.5,1339.08,7200.8,80.399999999999991,2852.84,14249.6,16049.2,2664,980,3682.9200000000073,-1502.4399999999914,{"$f":"(VLOOKUP(A43,WIG_B[],2,TRUE)/VLOOKUP(A42,WIG_B[],2,TRUE)-1)*$L$1+BE42","v":79169.507107474114},-12371.78297861063,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75486.587107474101},41.100000000000023,210.09999999999945,110.32999999999993,481.5,8.7000000000000028,85.989999999999782,969.70000000000255,1544.4000000000015,195,36.100000000000023,-3,-128.80000000000018,-41.039999999999964,0,-1.6000000000000085,-94.800000000000182,-527.20000000000073,-729.19999999999709,13.599999999999909,9.5999999999999091]
[42793,"PKOBP",33.210999999999999,-10,"Kupno",2.8213543705398969E-2,-2.2311884616542654E-2,7.280720243292893E-2,"Makro",null,null,451467.8899999999,null,null,{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D44,$B$2:B44,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B44=\"MIL\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B44=\"PEKAO\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B44=\"PKOBP\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B44=\"ING\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-6719.3},{"$f":"SUMPRODUCT(($B$2:B44=\"GETIN\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B44=\"Handlowy\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B44=\"SANTANDER\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B44=\"MBANK\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B44=\"Alior\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B44=\"Idea\")*($E$2:E44=\"Kupno\")*$C$2:C44*$D$2:D44)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B44=\"MIL\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"PEKAO\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"PKOBP\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"ING\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"GETIN\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"Handlowy\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"SANTANDER\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"MBANK\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"Alior\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},{"$f":"SUMPRODUCT(($B$2:B44=\"Idea\")*($E$2:E44=\"Sprzedaż\")*$C$2:C44*$D$2:D44)","v":0},341,6124,1660.55,7200.8,80,2853.56,14093.199999999999,16049.2,2608,966,3444.2000000000062,-238.72000000000116,{"$f":"(VLOOKUP(A44,WIG_B[],2,TRUE)/VLOOKUP(A43,WIG_B[],2,TRUE)-1)*$L$1+BE43","v":76311.816822398076},-2857.690285076038,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":72867.616822398064},40.600000000000023,208.59999999999945,99.689999999999827,481.5,8.3000000000000114,86.709999999999582,813.30000000000109,1544.4000000000015,139,22.100000000000023,-0.5,-1.5,-10.6400000000001,0,-0.39999999999999147,0.71999999999979991,-156.40000000000146,0,-56,-14]
[42794,"ING",180.51,-10,"Kupno",-2.7477702066367349E-2,-5.1742285745942085E-2,-7.3126142595977273E-3,"Polityka",null,null,449662.78999999992,null,null,{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D45,$B$2:B45,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B45=\"MIL\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B45=\"PEKAO\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B45=\"PKOBP\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B45=\"ING\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B45=\"GETIN\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-71.699999999999989},{"$f":"SUMPRODUCT(($B$2:B45=\"Handlowy\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B45=\"SANTANDER\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B45=\"MBANK\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B45=\"Alior\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B45=\"Idea\")*($E$2:E45=\"Kupno\")*$C$2:C45*$D$2:D45)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B45=\"MIL\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"PEKAO\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"PKOBP\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"ING\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"GETIN\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"Handlowy\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"SANTANDER\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"MBANK\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"Alior\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},{"$f":"SUMPRODUCT(($B$2:B45=\"Idea\")*($E$2:E45=\"Sprzedaż\")*$C$2:C45*$D$2:D45)","v":0},341,6078,1642.25,9025.5,80.8,2799.96,13704.8,15660,2616.8000000000002,1000,2611.9000000000024,-832.30000000000382,{"$f":"(VLOOKUP(A45,WIG_B[],2,TRUE)/VLOOKUP(A44,WIG_B[],2,TRUE)-1)*$L$1+BE44","v":71138.269631802978},-5173.5471905950981,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":68526.369631802969},40.600000000000023,162.59999999999945,81.389999999999873,501.10000000000036,9.1000000000000085,33.109999999999673,424.90000000000146,1155.2000000000007,147.80000000000018,56.100000000000023,0,-46,-18.299999999999955,19.600000000000364,0.79999999999999716,-53.599999999999909,-388.39999999999964,-389.20000000000073,8.8000000000001819,34]
[42795,"GETIN",2.19,-10,"Kupno",9.1324200913243114E-3,-0.10502283105022836,-0.31050228310502281,"Sprawozdanie",null,null,449640.8899999999,null,null,{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D46,$B$2:B46,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B46=\"MIL\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B46=\"PEKAO\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B46=\"PKOBP\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B46=\"ING\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B46=\"GETIN\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B46=\"Handlowy\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-2766.8500000000004},{"$f":"SUMPRODUCT(($B$2:B46=\"SANTANDER\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B46=\"MBANK\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B46=\"Alior\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B46=\"Idea\")*($E$2:E46=\"Kupno\")*$C$2:C46*$D$2:D46)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B46=\"MIL\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"PEKAO\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"PKOBP\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"ING\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"GETIN\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"Handlowy\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"SANTANDER\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"MBANK\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"Alior\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},{"$f":"SUMPRODUCT(($B$2:B46=\"Idea\")*($E$2:E46=\"Sprzedaż\")*$C$2:C46*$D$2:D46)","v":0},352.5,6254,1746.9,8966.5,109.5,2866.7200000000003,14077.6,16640,2718.8,1024,4397.4100000000026,1785.5100000000002,{"$f":"(VLOOKUP(A46,WIG_B[],2,TRUE)/VLOOKUP(A45,WIG_B[],2,TRUE)-1)*$L$1+BE45","v":91624.175516365533},20485.905884562555,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87226.765516365529},52.100000000000023,338.59999999999945,186.03999999999996,442.10000000000036,15.900000000000006,99.869999999999891,797.70000000000255,2135.2000000000007,249.80000000000018,80.100000000000023,11.5,176,104.65000000000009,-59,6.7999999999999972,66.760000000000218,372.80000000000109,980,102,24]
[42796,"Handlowy",72.980999999999995,-10,"Kupno",-2.7952480782668099E-3,-6.7017442896096124E-2,-0.13757005247941234,"Makro",null,null,448911.0799999999,null,null,{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D47,$B$2:B47,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B47=\"MIL\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B47=\"PEKAO\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B47=\"PKOBP\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B47=\"ING\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B47=\"GETIN\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B47=\"Handlowy\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B47=\"SANTANDER\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-13279.899999999998},{"$f":"SUMPRODUCT(($B$2:B47=\"MBANK\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B47=\"Alior\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B47=\"Idea\")*($E$2:E47=\"Kupno\")*$C$2:C47*$D$2:D47)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B47=\"MIL\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"PEKAO\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"PKOBP\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"ING\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"GETIN\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"Handlowy\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"SANTANDER\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"MBANK\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"Alior\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},{"$f":"SUMPRODUCT(($B$2:B47=\"Idea\")*($E$2:E47=\"Sprzedaż\")*$C$2:C47*$D$2:D47)","v":0},350.5,6271.5,1746.3999999999999,8927.5,112.5,3649.0499999999997,14224,15877.2,2730.7999999999997,1024,3824.5299999999957,-572.88000000000693,{"$f":"(VLOOKUP(A47,WIG_B[],2,TRUE)/VLOOKUP(A46,WIG_B[],2,TRUE)-1)*$L$1+BE46","v":91484.881458650023},-139.29405771550955,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87660.351458650024},50.100000000000023,356.09999999999945,185.53999999999974,403.10000000000036,18.900000000000006,152.38999999999942,944.10000000000218,1372.4000000000015,261.79999999999973,80.100000000000023,-2,17.5,-0.50000000000022737,-39,3,52.519999999999527,146.39999999999964,-762.79999999999927,11.999999999999545,0]
[42797,"SANTANDER",349.41,-10,"Kupno",0,-3.491600125926575E-2,-2.4240863169342708E-2,"Polityka",null,null,445416.97999999992,null,null,{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"MBANK\")","v":-40},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D48,$B$2:B48,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B48=\"MIL\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B48=\"PEKAO\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B48=\"PKOBP\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B48=\"ING\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B48=\"GETIN\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B48=\"Handlowy\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B48=\"SANTANDER\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B48=\"MBANK\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-14504.8},{"$f":"SUMPRODUCT(($B$2:B48=\"Alior\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B48=\"Idea\")*($E$2:E48=\"Kupno\")*$C$2:C48*$D$2:D48)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B48=\"MIL\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"PEKAO\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"PKOBP\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"ING\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"GETIN\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"Handlowy\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"SANTANDER\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"MBANK\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"Alior\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},{"$f":"SUMPRODUCT(($B$2:B48=\"Idea\")*($E$2:E48=\"Sprzedaż\")*$C$2:C48*$D$2:D48)","v":0},352.5,6124,1707.4,8777.5,110.5,3638.85,17470.5,15828,2630.7999999999997,1030.4000000000001,3087.430000000003,-737.09999999999263,{"$f":"(VLOOKUP(A48,WIG_B[],2,TRUE)/VLOOKUP(A47,WIG_B[],2,TRUE)-1)*$L$1+BE47","v":81884.846426384553},-9600.0350322654704,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78797.416426384545},52.100000000000023,208.59999999999945,146.53999999999996,253.10000000000036,16.900000000000006,142.1899999999996,696.5,1323.2000000000007,161.79999999999973,86.500000000000114,2,-147.5,-38.999999999999773,-150,-2,-10.199999999999818,-247.60000000000218,-49.200000000000728,-100,6.4000000000000909]
[42800,"MBANK",391.55,-10,"Kupno",-2.5871536202273004E-2,-1.9307878942663725E-2,8.3897331119908047E-2,"Sprawozdanie",null,null,441501.47999999992,null,null,{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D49,$B$2:B49,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B49=\"MIL\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B49=\"PEKAO\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B49=\"PKOBP\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B49=\"ING\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B49=\"GETIN\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B49=\"Handlowy\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B49=\"SANTANDER\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B49=\"MBANK\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B49=\"Alior\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-2469},{"$f":"SUMPRODUCT(($B$2:B49=\"Idea\")*($E$2:E49=\"Kupno\")*$C$2:C49*$D$2:D49)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B49=\"MIL\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"PEKAO\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"PKOBP\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"ING\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"GETIN\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"Handlowy\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"SANTANDER\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"MBANK\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"Alior\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},{"$f":"SUMPRODUCT(($B$2:B49=\"Idea\")*($E$2:E49=\"Sprzedaż\")*$C$2:C49*$D$2:D49)","v":0},351,6106,1690.1499999999999,8760,109.5,3627.7500000000005,17177.5,19577.5,2587.6,1015.6,2504.0800000000045,-583.34999999999854,{"$f":"(VLOOKUP(A49,WIG_B[],2,TRUE)/VLOOKUP(A48,WIG_B[],2,TRUE)-1)*$L$1+BE48","v":77662.26882755784},-4222.5775988267123,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75158.188827557839},50.600000000000023,190.59999999999945,129.28999999999974,235.60000000000036,15.900000000000006,131.09000000000015,403.5,1157.2000000000007,118.59999999999991,71.700000000000045,-1.5,-18,-17.250000000000227,-17.5,-1,-11.099999999999454,-293,-166,-43.199999999999818,-14.800000000000068]
[42801,"Alior",63.1,-10,"Kupno",9.7939778129952471E-2,0.14342313787638683,0.10142630744849446,"Makro",null,null,440870.47999999992,null,null,{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D50,$B$2:B50,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B50=\"MIL\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B50=\"PEKAO\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B50=\"PKOBP\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B50=\"ING\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B50=\"GETIN\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B50=\"Handlowy\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B50=\"SANTANDER\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B50=\"MBANK\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B50=\"Alior\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B50=\"Idea\")*($E$2:E50=\"Kupno\")*$C$2:C50*$D$2:D50)","v":-943.9},{"$f":"SUMPRODUCT(($B$2:B50=\"MIL\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"PEKAO\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"PKOBP\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"ING\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"GETIN\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"Handlowy\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"SANTANDER\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"MBANK\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"Alior\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},{"$f":"SUMPRODUCT(($B$2:B50=\"Idea\")*($E$2:E50=\"Sprzedaż\")*$C$2:C50*$D$2:D50)","v":0},340,5997.5,1645.75,8686.5,107.5,3579.3500000000004,16982,19515.5,3155,1000,1879.5800000000017,-624.50000000000273,{"$f":"(VLOOKUP(A50,WIG_B[],2,TRUE)/VLOOKUP(A49,WIG_B[],2,TRUE)-1)*$L$1+BE49","v":68030.405493860642},-9631.863333697198,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":66150.825493860641},39.600000000000023,82.099999999999454,84.889999999999873,162.10000000000036,13.900000000000006,82.690000000000055,208,1095.2000000000007,55,56.100000000000023,-11,-108.5,-44.399999999999864,-73.5,-2,-48.400000000000091,-195.5,-62,-63.599999999999909,-15.600000000000023]
[42802,"Idea",25.18,-10,"Kupno",-6.3542494042890807E-3,-1.8665607625099279E-2,-4.6862589356632234E-2,"Polityka",null,null,440618.67999999993,null,null,{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D51,$B$2:B51,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B51=\"MIL\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-300.39999999999998},{"$f":"SUMPRODUCT(($B$2:B51=\"PEKAO\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B51=\"PKOBP\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B51=\"ING\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B51=\"GETIN\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B51=\"Handlowy\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B51=\"SANTANDER\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B51=\"MBANK\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B51=\"Alior\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B51=\"Idea\")*($E$2:E51=\"Kupno\")*$C$2:C51*$D$2:D51)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B51=\"MIL\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"PEKAO\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"PKOBP\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"ING\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"GETIN\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"Handlowy\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"SANTANDER\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"MBANK\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"Alior\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},{"$f":"SUMPRODUCT(($B$2:B51=\"Idea\")*($E$2:E51=\"Sprzedaż\")*$C$2:C51*$D$2:D51)","v":0},331,5928.5,1617.6,8701,104.5,3512.4,17575.5,20054,3299,1259,3001.1800000000076,1121.6000000000058,{"$f":"(VLOOKUP(A51,WIG_B[],2,TRUE)/VLOOKUP(A50,WIG_B[],2,TRUE)-1)*$L$1+BE50","v":67213.723476725616},-816.6820171350264,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":64212.543476725608},30.600000000000023,13.099999999999454,56.739999999999782,176.60000000000036,10.900000000000006,15.739999999999782,801.5,1633.7000000000007,199,63.299999999999955,-9,-69,-28.150000000000091,14.5,-3,-66.950000000000273,593.5,538.5,144,7.1999999999999318]
[42803,"MIL",6.63,-10,"Kupno",-4.5248868778280382E-3,-1.0558069381598867E-2,8.597285067873317E-2,"Sprawozdanie",null,null,440552.37999999995,null,null,{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"PEKAO\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D52,$B$2:B52,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B52=\"MIL\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B52=\"PEKAO\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-5915.4000000000005},{"$f":"SUMPRODUCT(($B$2:B52=\"PKOBP\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B52=\"ING\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B52=\"GETIN\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B52=\"Handlowy\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B52=\"SANTANDER\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B52=\"MBANK\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B52=\"Alior\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B52=\"Idea\")*($E$2:E52=\"Kupno\")*$C$2:C52*$D$2:D52)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B52=\"MIL\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"PEKAO\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"PKOBP\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"ING\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"GETIN\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"Handlowy\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"SANTANDER\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"MBANK\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"Alior\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},{"$f":"SUMPRODUCT(($B$2:B52=\"Idea\")*($E$2:E52=\"Sprzedaż\")*$C$2:C52*$D$2:D52)","v":0},397.8,5863,1621.05,8460,101,3485.3,17077.5,19268.5,3265,1257,1348.5300000000134,-1652.6499999999942,{"$f":"(VLOOKUP(A52,WIG_B[],2,TRUE)/VLOOKUP(A51,WIG_B[],2,TRUE)-1)*$L$1+BE51","v":61621.378008295265},-5592.3454684303506,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":60272.848008295252},31.100000000000023,-52.400000000000546,60.189999999999827,-64.399999999999636,7.4000000000000057,-11.360000000000127,303.5,848.20000000000073,165,61.299999999999955,0.5,-65.5,3.4500000000000455,-241,-3.5,-27.099999999999909,-498,-785.5,-34,-2]
[42804,"PEKAO",117.43,-10,"Kupno",0,1.1070424934003231E-2,-2.3588520820914671E-2,"Makro",null,null,439378.07999999996,null,null,{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D53,$B$2:B53,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B53=\"MIL\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B53=\"PEKAO\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B53=\"PKOBP\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-1560.8600000000001},{"$f":"SUMPRODUCT(($B$2:B53=\"ING\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B53=\"GETIN\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B53=\"Handlowy\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B53=\"SANTANDER\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B53=\"MBANK\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B53=\"Alior\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B53=\"Idea\")*($E$2:E53=\"Kupno\")*$C$2:C53*$D$2:D53)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B53=\"MIL\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"PEKAO\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"PKOBP\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"ING\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"GETIN\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"Handlowy\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"SANTANDER\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"MBANK\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"Alior\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},{"$f":"SUMPRODUCT(($B$2:B53=\"Idea\")*($E$2:E53=\"Sprzedaż\")*$C$2:C53*$D$2:D53)","v":0},396,7045.8,1612.15,8524,101,3522.5499999999997,16884.5,19071,3464,1251,1250.080000000009,-98.450000000004366,{"$f":"(VLOOKUP(A53,WIG_B[],2,TRUE)/VLOOKUP(A52,WIG_B[],2,TRUE)-1)*$L$1+BE52","v":62359.861748969131},738.48374067386612,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":61109.781748969122},29.300000000000011,-43.900000000000546,51.289999999999964,-0.3999999999996362,7.4000000000000057,25.889999999999418,110.5,650.70000000000073,364,55.299999999999955,-1.8000000000000114,8.5,-8.8999999999998636,64,0,37.249999999999545,-193,-197.5,199,-6]
[42807,"PKOBP",33.012999999999998,-10,"Kupno",7.1789900948111551E-3,-4.4527913246296902E-2,5.8613273558901113E-2,"Polityka",null,null,439047.94999999995,null,null,{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D54,$B$2:B54,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B54=\"MIL\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B54=\"PEKAO\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B54=\"PKOBP\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B54=\"ING\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-8524.4},{"$f":"SUMPRODUCT(($B$2:B54=\"GETIN\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B54=\"Handlowy\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B54=\"SANTANDER\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B54=\"MBANK\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B54=\"Alior\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B54=\"Idea\")*($E$2:E54=\"Kupno\")*$C$2:C54*$D$2:D54)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B54=\"MIL\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"PEKAO\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"PKOBP\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"ING\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"GETIN\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"Handlowy\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"SANTANDER\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"MBANK\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"Alior\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},{"$f":"SUMPRODUCT(($B$2:B54=\"Idea\")*($E$2:E54=\"Sprzedaż\")*$C$2:C54*$D$2:D54)","v":0},398.4,7168.8,1980.78,8799.5,103,3630.45,17206.5,19710.5,3650,1250,2945.8799999999974,1695.7999999999884,{"$f":"(VLOOKUP(A54,WIG_B[],2,TRUE)/VLOOKUP(A53,WIG_B[],2,TRUE)-1)*$L$1+BE53","v":74400.925060771566},12041.063311802434,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71455.045060771576},31.699999999999989,79.099999999999454,89.789999999999736,275.10000000000036,9.4000000000000057,133.78999999999951,432.5,1290.2000000000007,550,54.299999999999955,2.3999999999999773,123,38.499999999999773,275.5,2,107.90000000000009,322,639.5,186,-1]
[42808,"ING",176.09,-10,"Kupno",-5.0542336305299251E-3,-5.8663183599295898E-2,1.1414617525129067E-2,"Sprawozdanie",null,null,437287.04999999993,null,null,{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D55,$B$2:B55,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B55=\"MIL\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B55=\"PEKAO\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B55=\"PKOBP\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B55=\"ING\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B55=\"GETIN\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-93.6},{"$f":"SUMPRODUCT(($B$2:B55=\"Handlowy\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B55=\"SANTANDER\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B55=\"MBANK\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B55=\"Alior\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B55=\"Idea\")*($E$2:E55=\"Kupno\")*$C$2:C55*$D$2:D55)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B55=\"MIL\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"PEKAO\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"PKOBP\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"ING\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"GETIN\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"Handlowy\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"SANTANDER\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"MBANK\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"Alior\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},{"$f":"SUMPRODUCT(($B$2:B55=\"Idea\")*($E$2:E55=\"Sprzedaż\")*$C$2:C55*$D$2:D55)","v":0},398.4,7129.8,1960.08,10565.4,103.49999999999999,3597.9999999999995,16958,19663.5,3601.5,1250,2515.2300000000105,-430.6499999999869,{"$f":"(VLOOKUP(A55,WIG_B[],2,TRUE)/VLOOKUP(A54,WIG_B[],2,TRUE)-1)*$L$1+BE54","v":70448.184801084833},-3952.7402596867323,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67932.954801084823},31.699999999999989,40.099999999999454,69.089999999999691,280.10000000000036,9.8999999999999915,101.33999999999924,184,1243.2000000000007,501.5,54.299999999999955,0,-39,-20.700000000000045,5,0.49999999999998579,-32.450000000000273,-248.5,-47,-48.5,0]
[42809,"GETIN",2.0699999999999998,-10,"Kupno",-3.3816425120772875E-2,-0.1159420289855071,-0.30917874396135259,"Makro",null,null,437266.34999999992,null,null,{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D56,$B$2:B56,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B56=\"MIL\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B56=\"PEKAO\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B56=\"PKOBP\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B56=\"ING\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B56=\"GETIN\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B56=\"Handlowy\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-3496.6600000000003},{"$f":"SUMPRODUCT(($B$2:B56=\"SANTANDER\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B56=\"MBANK\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B56=\"Alior\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B56=\"Idea\")*($E$2:E56=\"Kupno\")*$C$2:C56*$D$2:D56)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B56=\"MIL\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"PEKAO\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"PKOBP\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"ING\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"GETIN\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"Handlowy\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"SANTANDER\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"MBANK\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"Alior\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},{"$f":"SUMPRODUCT(($B$2:B56=\"Idea\")*($E$2:E56=\"Sprzedaż\")*$C$2:C56*$D$2:D56)","v":0},399,7045.8,1925.6999999999998,10524,124.19999999999999,3571.3999999999996,16779.5,19528,3598.5,1249,2011.4500000000044,-503.78000000000611,{"$f":"(VLOOKUP(A56,WIG_B[],2,TRUE)/VLOOKUP(A55,WIG_B[],2,TRUE)-1)*$L$1+BE55","v":64968.04019673841},-5480.1446043464239,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":62956.590196738405},32.300000000000011,-43.900000000000546,34.709999999999582,238.70000000000073,9.8999999999999915,74.739999999999327,5.5,1107.7000000000007,498.5,53.299999999999955,0.60000000000002274,-84,-34.380000000000109,-41.399999999999636,0,-26.599999999999909,-178.5,-135.5,-3,-1]
[42810,"Handlowy",72.795000000000002,-10,"Kupno",6.4564873961123759E-3,-0.11463699429905894,-0.14389724568995121,"Polityka",null,null,436538.39999999991,null,null,{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D57,$B$2:B57,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B57=\"MIL\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B57=\"PEKAO\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B57=\"PKOBP\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B57=\"ING\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B57=\"GETIN\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B57=\"Handlowy\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B57=\"SANTANDER\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-16774},{"$f":"SUMPRODUCT(($B$2:B57=\"MBANK\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B57=\"Alior\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B57=\"Idea\")*($E$2:E57=\"Kupno\")*$C$2:C57*$D$2:D57)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B57=\"MIL\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"PEKAO\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"PKOBP\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"ING\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"GETIN\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"Handlowy\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"SANTANDER\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"MBANK\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"Alior\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},{"$f":"SUMPRODUCT(($B$2:B57=\"Idea\")*($E$2:E57=\"Sprzedaż\")*$C$2:C57*$D$2:D57)","v":0},408,7270.2,1986.12,10748.4,121.2,4367.7,17153,19999.5,3721.5000000000005,1259,3573.01999999999,1561.5699999999856,{"$f":"(VLOOKUP(A57,WIG_B[],2,TRUE)/VLOOKUP(A56,WIG_B[],2,TRUE)-1)*$L$1+BE56","v":78833.17981444404},13865.13961770563,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75260.15981444405},41.300000000000011,180.49999999999909,95.129999999999654,463.10000000000036,6.9000000000000057,143.08999999999924,379,1579.2000000000007,621.50000000000045,63.299999999999955,9,224.39999999999964,60.420000000000073,224.39999999999964,-2.9999999999999858,68.349999999999909,373.5,471.5,123.00000000000045,10]
[42811,"SANTANDER",341.01,-10,"Kupno",0,1.316676930295313E-2,5.8942553004310838E-3,"Sprawozdanie",null,null,433128.29999999993,null,null,{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D58,$B$2:B58,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B58=\"MIL\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B58=\"PEKAO\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B58=\"PKOBP\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B58=\"ING\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B58=\"GETIN\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B58=\"Handlowy\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B58=\"SANTANDER\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B58=\"MBANK\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-18420.3},{"$f":"SUMPRODUCT(($B$2:B58=\"Alior\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B58=\"Idea\")*($E$2:E58=\"Kupno\")*$C$2:C58*$D$2:D58)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B58=\"MIL\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"PEKAO\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"PKOBP\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"ING\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"GETIN\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"Handlowy\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"SANTANDER\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"MBANK\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"Alior\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},{"$f":"SUMPRODUCT(($B$2:B58=\"Idea\")*($E$2:E58=\"Sprzedaż\")*$C$2:C58*$D$2:D58)","v":0},408.59999999999997,7249.2,1995,10512,120,4395.8999999999996,20460.599999999999,19738,3762.5,1248.5,3018.6000000000058,-554.41999999998416,{"$f":"(VLOOKUP(A58,WIG_B[],2,TRUE)/VLOOKUP(A57,WIG_B[],2,TRUE)-1)*$L$1+BE57","v":78279.939269270457},-553.24054517358309,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75261.339269270451},41.899999999999977,159.49999999999909,104.00999999999976,226.70000000000073,5.7000000000000028,171.28999999999905,276.5,1317.7000000000007,662.5,52.799999999999955,0.59999999999996589,-21,8.8800000000001091,-236.39999999999964,-1.2000000000000028,28.199999999999818,-102.5,-261.5,40.999999999999545,-10.5]
[42814,"MBANK",388.33,-10,"Kupno",1.7304869569696013E-2,4.0944557464013265E-3,0.1600700435196869,"Makro",null,null,429244.99999999994,null,null,{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D59,$B$2:B59,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B59=\"MIL\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B59=\"PEKAO\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B59=\"PKOBP\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B59=\"ING\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B59=\"GETIN\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B59=\"Handlowy\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B59=\"SANTANDER\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B59=\"MBANK\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B59=\"Alior\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-3100},{"$f":"SUMPRODUCT(($B$2:B59=\"Idea\")*($E$2:E59=\"Kupno\")*$C$2:C59*$D$2:D59)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B59=\"MIL\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"PEKAO\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"PKOBP\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"ING\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"GETIN\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"Handlowy\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"SANTANDER\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"MBANK\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"Alior\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},{"$f":"SUMPRODUCT(($B$2:B59=\"Idea\")*($E$2:E59=\"Sprzedaż\")*$C$2:C59*$D$2:D59)","v":0},414,7296,1967.16,10482.6,120.6,4354.3799999999992,20900.399999999998,23299.8,3749.4999999999995,1259.5,3088.9400000000091,70.340000000003329,{"$f":"(VLOOKUP(A59,WIG_B[],2,TRUE)/VLOOKUP(A58,WIG_B[],2,TRUE)-1)*$L$1+BE58","v":77518.049838047824},-761.88943122263299,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":74429.109838047822},47.300000000000011,206.29999999999927,76.169999999999845,197.30000000000109,6.2999999999999972,129.76999999999862,716.29999999999927,996.20000000000073,649.49999999999955,63.799999999999955,5.4000000000000341,46.800000000000182,-27.839999999999918,-29.399999999999636,0.59999999999999432,-41.520000000000437,439.79999999999927,-321.5,-13.000000000000455,11]
[42815,"Alior",74.73,-10,"Kupno",-7.4936437842901826E-3,-4.8574869530309206E-2,-0.18600294393148675,"Polityka",null,null,428497.69999999995,null,null,{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D60,$B$2:B60,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B60=\"MIL\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B60=\"PEKAO\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B60=\"PKOBP\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B60=\"ING\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B60=\"GETIN\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B60=\"Handlowy\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B60=\"SANTANDER\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B60=\"MBANK\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B60=\"Alior\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B60=\"Idea\")*($E$2:E60=\"Kupno\")*$C$2:C60*$D$2:D60)","v":-1195.7},{"$f":"SUMPRODUCT(($B$2:B60=\"MIL\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"PEKAO\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"PKOBP\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"ING\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"GETIN\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"Handlowy\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"SANTANDER\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"MBANK\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"Alior\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},{"$f":"SUMPRODUCT(($B$2:B60=\"Idea\")*($E$2:E60=\"Sprzedaż\")*$C$2:C60*$D$2:D60)","v":0},402.6,7192.2000000000007,1979.0400000000002,10376.4,120,4307.5200000000004,20677.2,23113.200000000001,4483.8,1231.5,2381.1600000000226,-707.77999999998656,{"$f":"(VLOOKUP(A60,WIG_B[],2,TRUE)/VLOOKUP(A59,WIG_B[],2,TRUE)-1)*$L$1+BE59","v":74424.853640055953},-3093.1961979918706,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":72043.693640055935},35.900000000000034,102.5,88.049999999999955,91.100000000000364,5.7000000000000028,82.909999999999854,493.10000000000218,809.60000000000218,636.5,35.799999999999955,-11.399999999999977,-103.79999999999927,11.880000000000109,-106.20000000000073,-0.59999999999999432,-46.859999999998763,-223.19999999999709,-186.59999999999854,-12.999999999999545,-28]
[42816,"Idea",25,-10,"Kupno",5.6000000000000494E-3,-4.4000000000000039E-2,-4.599999999999993E-2,"Sprawozdanie",null,null,428247.69999999995,null,null,{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D61,$B$2:B61,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B61=\"MIL\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-366.7},{"$f":"SUMPRODUCT(($B$2:B61=\"PEKAO\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B61=\"PKOBP\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B61=\"ING\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B61=\"GETIN\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B61=\"Handlowy\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B61=\"SANTANDER\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B61=\"MBANK\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B61=\"Alior\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B61=\"Idea\")*($E$2:E61=\"Kupno\")*$C$2:C61*$D$2:D61)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B61=\"MIL\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"PEKAO\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"PKOBP\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"ING\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"GETIN\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"Handlowy\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"SANTANDER\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"MBANK\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"Alior\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},{"$f":"SUMPRODUCT(($B$2:B61=\"Idea\")*($E$2:E61=\"Sprzedaż\")*$C$2:C61*$D$2:D61)","v":0},398.4,7074.5999999999995,1919.82,10193.4,116.39999999999999,4240.4400000000005,20200.2,22772.400000000001,4386,1500,1049.3600000000115,-1331.8000000000111,{"$f":"(VLOOKUP(A61,WIG_B[],2,TRUE)/VLOOKUP(A60,WIG_B[],2,TRUE)-1)*$L$1+BE60","v":63437.104104380291},-10987.749535675663,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":62387.744104380283},31.699999999999989,-15.100000000001273,28.8299999999997,-91.899999999999636,2.0999999999999943,15.829999999999927,16.100000000002183,468.80000000000291,538.69999999999982,54.299999999999955,-4.2000000000000455,-117.60000000000127,-59.220000000000255,-183,-3.6000000000000085,-67.079999999999927,-477,-340.79999999999927,-97.800000000000182,18.5]
[42817,"MIL",6.6,-10,"Kupno",-3.0303030303029388E-3,-6.2121212121212022E-2,7.2727272727272751E-2,"Makro",null,null,428181.69999999995,null,null,{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D62,$B$2:B62,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B62=\"MIL\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B62=\"PEKAO\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-7089.7000000000007},{"$f":"SUMPRODUCT(($B$2:B62=\"PKOBP\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B62=\"ING\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B62=\"GETIN\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B62=\"Handlowy\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B62=\"SANTANDER\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B62=\"MBANK\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B62=\"Alior\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B62=\"Idea\")*($E$2:E62=\"Kupno\")*$C$2:C62*$D$2:D62)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B62=\"MIL\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"PEKAO\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"PKOBP\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"ING\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"GETIN\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"Handlowy\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"SANTANDER\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"MBANK\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"Alior\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},{"$f":"SUMPRODUCT(($B$2:B62=\"Idea\")*($E$2:E62=\"Sprzedaż\")*$C$2:C62*$D$2:D62)","v":0},462,7035.6,1933.4399999999998,10370.4,114,4301.6400000000003,20463.599999999999,23418.6,4416,1496.4,2193.3800000000106,1144.0199999999991,{"$f":"(VLOOKUP(A62,WIG_B[],2,TRUE)/VLOOKUP(A61,WIG_B[],2,TRUE)-1)*$L$1+BE61","v":66340.468661826293},2903.3645574460024,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":64147.088661826281},29.300000000000011,-54.100000000000364,42.449999999999591,85.100000000000364,-0.29999999999999716,77.029999999999745,279.5,1115,568.69999999999982,50.700000000000045,-2.3999999999999773,-38.999999999999091,13.619999999999891,177,-2.3999999999999915,61.199999999999818,263.39999999999782,646.19999999999709,30,-3.5999999999999091]
[42818,"PEKAO",117.35,-10,"Kupno",0,-2.6416702172985529E-3,-3.2381763953983733E-2,"Polityka",null,null,427008.19999999995,null,null,{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D63,$B$2:B63,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B63=\"MIL\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B63=\"PEKAO\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B63=\"PKOBP\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-1890.9900000000002},{"$f":"SUMPRODUCT(($B$2:B63=\"ING\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B63=\"GETIN\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B63=\"Handlowy\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B63=\"SANTANDER\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B63=\"MBANK\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B63=\"Alior\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B63=\"Idea\")*($E$2:E63=\"Kupno\")*$C$2:C63*$D$2:D63)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B63=\"MIL\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"PEKAO\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"PKOBP\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"ING\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"GETIN\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"Handlowy\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"SANTANDER\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"MBANK\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"Alior\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},{"$f":"SUMPRODUCT(($B$2:B63=\"Idea\")*($E$2:E63=\"Sprzedaż\")*$C$2:C63*$D$2:D63)","v":0},460.6,8214.5,1970.6999999999998,10405.800000000001,118.2,4227.66,20173.2,23703,4450.2,1508.4,2240.4600000000187,47.080000000008113,{"$f":"(VLOOKUP(A63,WIG_B[],2,TRUE)/VLOOKUP(A62,WIG_B[],2,TRUE)-1)*$L$1+BE62","v":69366.82472229471},3026.3560604684171,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67126.364722294689},27.900000000000034,-48.700000000000728,79.709999999999582,120.50000000000182,3.9000000000000057,3.0499999999992724,-10.899999999997817,1399.4000000000015,602.89999999999964,62.700000000000045,-1.3999999999999773,5.3999999999996362,37.259999999999991,35.400000000001455,4.2000000000000028,-73.980000000000473,-290.39999999999782,284.40000000000146,34.199999999999818,12]
[42821,"PKOBP",32.47,-10,"Kupno",-2.553125962426861E-2,8.9374807514629007E-2,5.6236526024022293E-2,"Sprawozdanie",null,null,426683.49999999994,null,null,{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D64,$B$2:B64,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B64=\"MIL\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B64=\"PEKAO\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B64=\"PKOBP\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B64=\"ING\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-10285.299999999999},{"$f":"SUMPRODUCT(($B$2:B64=\"GETIN\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B64=\"Handlowy\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B64=\"SANTANDER\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B64=\"MBANK\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B64=\"Alior\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B64=\"Idea\")*($E$2:E64=\"Kupno\")*$C$2:C64*$D$2:D64)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B64=\"MIL\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"PEKAO\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"PKOBP\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"ING\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"GETIN\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"Handlowy\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"SANTANDER\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"MBANK\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"Alior\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},{"$f":"SUMPRODUCT(($B$2:B64=\"Idea\")*($E$2:E64=\"Sprzedaż\")*$C$2:C64*$D$2:D64)","v":0},455,8205.4,2272.9,10152,115.8,4148.2800000000007,20173.2,22962,4374,1507.2,1049.2800000000054,-1191.1800000000133,{"$f":"(VLOOKUP(A64,WIG_B[],2,TRUE)/VLOOKUP(A63,WIG_B[],2,TRUE)-1)*$L$1+BE63","v":64343.751368198638},-5023.0733540960719,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":63294.471368198632},22.300000000000011,-57.800000000001091,57.210000000000036,-133.29999999999927,1.5,-76.329999999999927,-10.899999999997817,658.40000000000146,526.69999999999982,61.5,-5.6000000000000227,-9.1000000000003638,-22.499999999999545,-253.80000000000109,-2.4000000000000057,-79.3799999999992,0,-741,-76.199999999999818,-1.2000000000000455]
[42822,"ING",171.17,-10,"Kupno",-1.1216918852602564E-2,2.9269147631010295E-2,5.1702985336215646E-2,"Makro",null,null,424971.79999999993,null,null,{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D65,$B$2:B65,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B65=\"MIL\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B65=\"PEKAO\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B65=\"PKOBP\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B65=\"ING\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B65=\"GETIN\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-114.3},{"$f":"SUMPRODUCT(($B$2:B65=\"Handlowy\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B65=\"SANTANDER\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B65=\"MBANK\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B65=\"Alior\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B65=\"Idea\")*($E$2:E65=\"Kupno\")*$C$2:C65*$D$2:D65)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B65=\"MIL\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"PEKAO\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"PKOBP\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"ING\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"GETIN\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"Handlowy\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"SANTANDER\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"MBANK\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"Alior\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},{"$f":"SUMPRODUCT(($B$2:B65=\"Idea\")*($E$2:E65=\"Sprzedaż\")*$C$2:C65*$D$2:D65)","v":0},479.5,8283.8000000000011,2288.79,11981.9,119.4,4147.2000000000007,20173.2,23703,4414.2,1513.1999999999998,2075.9899999999998,1026.7099999999944,{"$f":"(VLOOKUP(A65,WIG_B[],2,TRUE)/VLOOKUP(A64,WIG_B[],2,TRUE)-1)*$L$1+BE64","v":69737.73379425591},5393.9824260572714,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67661.743794255905},46.800000000000011,20.600000000000364,73.099999999999909,-15.100000000000364,5.1000000000000085,-77.409999999999854,-10.899999999997817,1399.4000000000015,566.89999999999964,67.499999999999773,24.5,78.400000000001455,15.889999999999873,118.19999999999891,3.6000000000000085,-1.0799999999999272,0,741,40.199999999999818,5.9999999999997726]
[42823,"GETIN",2,-10,"Kupno",-2.0000000000000018E-2,-6.9999999999999951E-2,-0.29500000000000004,"Polityka",null,null,424951.79999999993,null,null,{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D66,$B$2:B66,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B66=\"MIL\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B66=\"PEKAO\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B66=\"PKOBP\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B66=\"ING\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B66=\"GETIN\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B66=\"Handlowy\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-4224.6100000000006},{"$f":"SUMPRODUCT(($B$2:B66=\"SANTANDER\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B66=\"MBANK\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B66=\"Alior\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B66=\"Idea\")*($E$2:E66=\"Kupno\")*$C$2:C66*$D$2:D66)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B66=\"MIL\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"PEKAO\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"PKOBP\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"ING\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"GETIN\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"Handlowy\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"SANTANDER\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"MBANK\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"Alior\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},{"$f":"SUMPRODUCT(($B$2:B66=\"Idea\")*($E$2:E66=\"Sprzedaż\")*$C$2:C66*$D$2:D66)","v":0},466.9,8269.1,2279.8300000000004,12043.5,140,4198.32,20250,23178.6,4337.4000000000005,1500,1615.4499999999889,-460.54000000001088,{"$f":"(VLOOKUP(A66,WIG_B[],2,TRUE)/VLOOKUP(A65,WIG_B[],2,TRUE)-1)*$L$1+BE65","v":67424.917795011148},-2312.8159992447618,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":65809.467795011165},{"$f":"Y66+AI66+AS66","v":34.199999999999989},{"$f":"Z66+AJ66+AT66","v":5.8999999999996362},{"$f":"AA66+AK66+AU66","v":64.140000000000327},{"$f":"AB66+AL66+AV66","v":46.5},{"$f":"AC66+AM66+AW66","v":5.6999999999999886},{"$f":"AD66+AN66+AX66","v":-26.290000000000873},{"$f":"AE66+AO66+AY66","v":65.900000000001455},{"$f":"AF66+AP66+AZ66","v":875},{"$f":"AG66+AQ66+BA66","v":490.10000000000036},{"$f":"AH66+AR66+BB66","v":54.299999999999955},-12.600000000000023,-14.700000000000728,-8.9599999999995816,61.600000000000364,0.5999999999999801,51.119999999998981,76.799999999999272,-524.40000000000146,-76.799999999999272,-13.199999999999818]
[42824,"Handlowy",{"$f":"VLOOKUP(A67,INDIRECT(B67),2,TRUE)","v":69.465999999999994},-10,"Kupno",{"$f":"VLOOKUP(A67+VLOOKUP(WEEKDAY(A67,2),$M$2:$N$6,2,FALSE),INDIRECT(B67),2,TRUE)/C67-1","v":-1.9808251518728448E-2},{"$f":"VLOOKUP(DATE(YEAR(A67),MONTH(A67)+1,DAY(A67)),INDIRECT(B67),2,TRUE)/C67-1","v":-4.2178907667060006E-2},{"$f":"VLOOKUP(DATE(YEAR(A67),MONTH(A67)+3,DAY(A67)),INDIRECT(B67),2,TRUE)/C67-1","v":-6.2534189387614014E-2},"Sprawozdanie",null,null,424257.13999999996,null,null,{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D67,$B$2:B67,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B67=\"MIL\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B67=\"PEKAO\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B67=\"PKOBP\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B67=\"ING\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B67=\"GETIN\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B67=\"Handlowy\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B67=\"SANTANDER\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-20184.099999999999},{"$f":"SUMPRODUCT(($B$2:B67=\"MBANK\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B67=\"Alior\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B67=\"Idea\")*($E$2:E67=\"Kupno\")*$C$2:C67*$D$2:D67)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B67=\"MIL\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"PEKAO\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"PKOBP\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"ING\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"GETIN\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"Handlowy\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"SANTANDER\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"MBANK\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"Alior\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"SUMPRODUCT(($B$2:B67=\"Idea\")*($E$2:E67=\"Sprzedaż\")*$C$2:C67*$D$2:D67)","v":0},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"MIL\"),2,TRUE)*O67)","v":456.4},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"PEKAO\"),2,TRUE)*P67)","v":8201.9},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"PKOBP\"),2,TRUE)*Q67)","v":2241.8200000000002},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"ING\"),2,TRUE)*R67)","v":11906.300000000001},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"GETIN\"),2,TRUE)*S67)","v":138.6},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"Handlowy\"),2,TRUE)*T67)","v":4862.62},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"SANTANDER\"),2,TRUE)*U67)","v":20296.8},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"MBANK\"),2,TRUE)*V67)","v":22740},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"Alior\"),2,TRUE)*W67)","v":4259.3999999999996},{"$f":"ABS(VLOOKUP($A67,INDIRECT(\"Idea\"),2,TRUE)*X67)","v":1503},{"$f":"SUM(Y67:BB67)","v":863.97999999999047},-751.46999999999844,{"$f":"(VLOOKUP(A67,WIG_B[],2,TRUE)/VLOOKUP(A66,WIG_B[],2,TRUE)-1)*$L$1+BE66","v":61461.893981967391},{"$f":"BE67-BE66","v":-5963.0238130437574},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":60597.913981967402},23.699999999999989,-61.300000000001091,26.130000000000109,-90.699999999998909,4.2999999999999829,-56.650000000000546,112.70000000000073,436.40000000000146,412.09999999999945,57.299999999999955,-10.5,-67.200000000000728,-38.010000000000218,-137.19999999999891,-1.4000000000000057,-30.359999999999673,46.799999999999272,-438.59999999999854,-78.000000000000909,3]
[42825,"SANTANDER",334.28,-10,"Kupno",0,3.9996410195046073E-2,1.4897690558812959E-2,"Makro",null,null,{"$f":"L67+C68*D68","v":420914.33999999997},null,null,{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D68,$B$2:B68,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B68=\"MIL\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B68=\"PEKAO\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B68=\"PKOBP\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B68=\"ING\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B68=\"GETIN\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B68=\"Handlowy\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B68=\"SANTANDER\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B68=\"MBANK\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-22303.599999999999},{"$f":"SUMPRODUCT(($B$2:B68=\"Alior\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B68=\"Idea\")*($E$2:E68=\"Kupno\")*$C$2:C68*$D$2:D68)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B68=\"MIL\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"PEKAO\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"PKOBP\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"ING\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"GETIN\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"Handlowy\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"SANTANDER\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"MBANK\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"Alior\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},{"$f":"SUMPRODUCT(($B$2:B68=\"Idea\")*($E$2:E68=\"Sprzedaż\")*$C$2:C68*$D$2:D68)","v":0},451.5,8031.7999999999993,2214.87,11847.5,137.19999999999999,4766.3,23399.599999999999,22144.2,4288.8,1500,-303.89000000000578,{"$f":"BC68-BC67","v":-1167.8699999999963},{"$f":"(VLOOKUP(A68,WIG_B[],2,TRUE)/VLOOKUP(A67,WIG_B[],2,TRUE)-1)*$L$1+BE67","v":54914.511029582507},-6547.3829523848835,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":55218.401029582514},18.800000000000011,-231.40000000000146,-0.82000000000016371,-149.5,2.8999999999999773,-152.97000000000025,-127.29999999999927,-159.39999999999782,441.5,54.299999999999955,{"$f":"BH68-BH67","v":-4.8999999999999773},{"$f":"BI68-BI67","v":-170.10000000000036},{"$f":"BJ68-BJ67","v":-26.950000000000273},{"$f":"BK68-BK67","v":-58.800000000001091},{"$f":"BL68-BL67","v":-1.4000000000000057},{"$f":"BM68-BM67","v":-96.319999999999709},{"$f":"BN68-BN67","v":-240},{"$f":"BO68-BO67","v":-595.79999999999927},{"$f":"BP68-BP67","v":29.400000000000546},{"$f":"BQ68-BQ67","v":-3}]
[42828,"MBANK",373.46,-10,"Kupno",1.4030953783537692E-2,0.15889251860975739,0.25718952498259529,"Polityka",null,null,417179.74,null,null,{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D69,$B$2:B69,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B69=\"MIL\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B69=\"PEKAO\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B69=\"PKOBP\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B69=\"ING\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B69=\"GETIN\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B69=\"Handlowy\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B69=\"SANTANDER\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B69=\"MBANK\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B69=\"Alior\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-3847.3},{"$f":"SUMPRODUCT(($B$2:B69=\"Idea\")*($E$2:E69=\"Kupno\")*$C$2:C69*$D$2:D69)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B69=\"MIL\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"PEKAO\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"PKOBP\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"ING\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"GETIN\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"Handlowy\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"SANTANDER\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"MBANK\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"Alior\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},{"$f":"SUMPRODUCT(($B$2:B69=\"Idea\")*($E$2:E69=\"Sprzedaż\")*$C$2:C69*$D$2:D69)","v":0},458.5,8117.2,2279.8300000000004,11775.4,130.9,4822.2299999999996,23604.699999999997,26142.199999999997,4331.3999999999996,1493.4,335.49999999999682,639.3900000000026,{"$f":"(VLOOKUP(A69,WIG_B[],2,TRUE)/VLOOKUP(A68,WIG_B[],2,TRUE)-1)*$L$1+BE68","v":62322.538215948189},7408.0271863656817,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":61987.038215948189},25.800000000000011,-146.00000000000091,64.140000000000327,-221.60000000000036,-3.4000000000000057,-97.040000000000873,77.799999999999272,104,484.09999999999945,47.700000000000045,7,85.400000000000546,64.960000000000491,-72.100000000000364,-6.2999999999999829,55.929999999999382,205.09999999999854,263.39999999999782,42.599999999999454,-6.5999999999999091]
[42829,"Alior",71.98,-10,"Kupno",2.3617671575437704E-3,1.3614893025840402E-2,-0.14115031953320367,"Sprawozdanie",null,null,416459.94,null,null,{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D70,$B$2:B70,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B70=\"MIL\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B70=\"PEKAO\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B70=\"PKOBP\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B70=\"ING\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B70=\"GETIN\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B70=\"Handlowy\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B70=\"SANTANDER\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B70=\"MBANK\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B70=\"Alior\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B70=\"Idea\")*($E$2:E70=\"Kupno\")*$C$2:C70*$D$2:D70)","v":-1445.7},{"$f":"SUMPRODUCT(($B$2:B70=\"MIL\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"PEKAO\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"PKOBP\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"ING\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"GETIN\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"Handlowy\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"SANTANDER\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"MBANK\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"Alior\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},{"$f":"SUMPRODUCT(($B$2:B70=\"Idea\")*($E$2:E70=\"Sprzedaż\")*$C$2:C70*$D$2:D70)","v":0},466.9,8183.7,2317.84,11775.4,129.5,4872.5600000000004,23945.599999999999,26664.400000000001,5038.6000000000004,1500,1354.4399999999896,1018.9399999999928,{"$f":"(VLOOKUP(A70,WIG_B[],2,TRUE)/VLOOKUP(A69,WIG_B[],2,TRUE)-1)*$L$1+BE69","v":67988.941328981644},5666.4031130334552,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":66634.501328981656},34.199999999999989,-79.500000000000909,102.15000000000009,-221.60000000000036,-4.8000000000000114,-46.710000000000036,418.70000000000073,626.20000000000437,471.5,54.299999999999955,8.3999999999999773,66.5,38.009999999999764,0,-1.4000000000000057,50.330000000000837,340.90000000000146,522.20000000000437,-12.599999999999454,6.5999999999999091]
[42830,"Idea",24.7,-10,"Kupno",4.0485829959524544E-4,-2.5910931174089047E-2,-2.8340080971659853E-2,"Makro",null,null,416212.94,null,null,{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D71,$B$2:B71,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B71=\"MIL\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-432.7},{"$f":"SUMPRODUCT(($B$2:B71=\"PEKAO\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B71=\"PKOBP\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B71=\"ING\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B71=\"GETIN\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B71=\"Handlowy\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B71=\"SANTANDER\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B71=\"MBANK\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B71=\"Alior\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B71=\"Idea\")*($E$2:E71=\"Kupno\")*$C$2:C71*$D$2:D71)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B71=\"MIL\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"PEKAO\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"PKOBP\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"ING\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"GETIN\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"Handlowy\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"SANTANDER\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"MBANK\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"Alior\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},{"$f":"SUMPRODUCT(($B$2:B71=\"Idea\")*($E$2:E71=\"Sprzedaż\")*$C$2:C71*$D$2:D71)","v":0},462,8262.8000000000011,2335.13,11844,126.7,4963.91,23912,27069,5098.0999999999995,1729,2015.5800000000099,661.14000000002034,{"$f":"(VLOOKUP(A71,WIG_B[],2,TRUE)/VLOOKUP(A70,WIG_B[],2,TRUE)-1)*$L$1+BE70","v":71316.124309412975},3327.1829804313311,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":69300.544309412959},29.300000000000011,-0.3999999999996362,119.44000000000005,-153,-7.6000000000000085,44.639999999999418,385.10000000000218,1030.8000000000029,530.99999999999909,36.299999999999955,-4.8999999999999773,79.100000000001273,17.289999999999964,68.600000000000364,-2.7999999999999972,91.349999999999454,-33.599999999998545,404.59999999999854,59.499999999999091,-18]
[42831,"MIL",6.6,-10,"Kupno",-6.0606060606060996E-3,6.9696969696969591E-2,0.12575757575757573,"Polityka",null,null,416146.94,null,null,{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D72,$B$2:B72,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B72=\"MIL\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B72=\"PEKAO\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-8263.2000000000007},{"$f":"SUMPRODUCT(($B$2:B72=\"PKOBP\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B72=\"ING\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B72=\"GETIN\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B72=\"Handlowy\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B72=\"SANTANDER\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B72=\"MBANK\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B72=\"Alior\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B72=\"Idea\")*($E$2:E72=\"Kupno\")*$C$2:C72*$D$2:D72)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B72=\"MIL\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"PEKAO\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"PKOBP\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"ING\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"GETIN\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"Handlowy\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"SANTANDER\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"MBANK\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"Alior\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},{"$f":"SUMPRODUCT(($B$2:B72=\"Idea\")*($E$2:E72=\"Sprzedaż\")*$C$2:C72*$D$2:D72)","v":0},528,8309,2348.2199999999998,11878.3,129.5,4958.3099999999995,24239.599999999999,26879.3,5096,1742.3,2255.4700000000021,239.88999999999214,{"$f":"(VLOOKUP(A72,WIG_B[],2,TRUE)/VLOOKUP(A71,WIG_B[],2,TRUE)-1)*$L$1+BE71","v":73705.551026969246},2389.4267175562709,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71450.081026969245},29.300000000000011,45.799999999999272,132.52999999999975,-118.70000000000073,-4.8000000000000114,39.039999999999054,712.70000000000073,841.10000000000218,528.89999999999964,49.599999999999909,0,46.199999999998909,13.089999999999691,34.299999999999272,2.7999999999999972,-5.6000000000003638,327.59999999999854,-189.70000000000073,-2.0999999999994543,13.299999999999955]
[42832,"PEKAO",118.57,-10,"Kupno",0,2.2687020325546259E-2,-1.8807455511512083E-2,"Sprawozdanie",null,null,414961.24,null,null,{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D73,$B$2:B73,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B73=\"MIL\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B73=\"PEKAO\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B73=\"PKOBP\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-2215.69},{"$f":"SUMPRODUCT(($B$2:B73=\"ING\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B73=\"GETIN\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B73=\"Handlowy\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B73=\"SANTANDER\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B73=\"MBANK\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B73=\"Alior\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B73=\"Idea\")*($E$2:E73=\"Kupno\")*$C$2:C73*$D$2:D73)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B73=\"MIL\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"PEKAO\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"PKOBP\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"ING\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"GETIN\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"Handlowy\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"SANTANDER\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"MBANK\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"Alior\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},{"$f":"SUMPRODUCT(($B$2:B73=\"Idea\")*($E$2:E73=\"Sprzedaż\")*$C$2:C73*$D$2:D73)","v":0},524.79999999999995,9485.5999999999985,2307.48,11788.699999999999,128.80000000000001,4909.2400000000007,24252.9,26509,5050.5,1729.7,1647.9600000000094,-607.50999999999271,{"$f":"(VLOOKUP(A73,WIG_B[],2,TRUE)/VLOOKUP(A72,WIG_B[],2,TRUE)-1)*$L$1+BE72","v":69392.385296968845},-4313.1657300004008,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67744.425296968839},26.099999999999966,36.69999999999709,91.789999999999964,-208.30000000000109,-5.5,-10.029999999999745,726.00000000000364,470.80000000000291,483.39999999999964,37,-3.2000000000000455,-9.1000000000021828,-40.739999999999782,-89.600000000000364,-0.69999999999998863,-49.069999999998799,13.30000000000291,-370.29999999999927,-45.5,-12.599999999999909]
[42835,"PKOBP",32.756999999999998,-10,"Kupno",-3.706078090179199E-2,8.645480355343893E-2,4.3990597429557132E-2,"Makro",null,null,414633.67,null,null,{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D74,$B$2:B74,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B74=\"MIL\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B74=\"PEKAO\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B74=\"PKOBP\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B74=\"ING\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-11997},{"$f":"SUMPRODUCT(($B$2:B74=\"GETIN\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B74=\"Handlowy\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B74=\"SANTANDER\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B74=\"MBANK\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B74=\"Alior\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B74=\"Idea\")*($E$2:E74=\"Kupno\")*$C$2:C74*$D$2:D74)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B74=\"MIL\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"PEKAO\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"PKOBP\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"ING\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"GETIN\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"Handlowy\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"SANTANDER\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"MBANK\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"Alior\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},{"$f":"SUMPRODUCT(($B$2:B74=\"Idea\")*($E$2:E74=\"Sprzedaż\")*$C$2:C74*$D$2:D74)","v":0},514.4,9498.4,2620.56,11592.7,130.20000000000002,4603.4799999999996,24185,26086.9,5005,1738.1,608.40999999997575,-1039.5500000000336,{"$f":"(VLOOKUP(A74,WIG_B[],2,TRUE)/VLOOKUP(A73,WIG_B[],2,TRUE)-1)*$L$1+BE73","v":65704.61255327148},-3687.7727436973655,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":65096.202553271505},15.699999999999989,49.499999999998181,77.299999999999727,-404.29999999999927,-4.0999999999999943,-315.79000000000087,658.10000000000218,48.700000000004366,437.89999999999964,45.399999999999864,-10.399999999999977,12.800000000001091,-14.490000000000236,-195.99999999999818,1.4000000000000057,-305.76000000000113,-67.900000000001455,-422.09999999999854,-45.5,8.3999999999998636]
[42836,"ING",161.91999999999999,-10,"Kupno",2.3715415019762931E-2,0.12456768774703564,0.12395009881422947,"Polityka",null,null,413014.47,null,null,{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D75,$B$2:B75,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B75=\"MIL\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B75=\"PEKAO\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B75=\"PKOBP\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B75=\"ING\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B75=\"GETIN\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-134.30000000000001},{"$f":"SUMPRODUCT(($B$2:B75=\"Handlowy\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B75=\"SANTANDER\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B75=\"MBANK\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B75=\"Alior\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B75=\"Idea\")*($E$2:E75=\"Kupno\")*$C$2:C75*$D$2:D75)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B75=\"MIL\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"PEKAO\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"PKOBP\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"ING\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"GETIN\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"Handlowy\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"SANTANDER\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"MBANK\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"Alior\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},{"$f":"SUMPRODUCT(($B$2:B75=\"Idea\")*($E$2:E75=\"Sprzedaż\")*$C$2:C75*$D$2:D75)","v":0},501.59999999999997,9311.2000000000007,2597.6,12953.599999999999,128.1,4518.99,23515.8,25568.2,4892.3,1732.5,-1265.6399999999985,-1874.0499999999743,{"$f":"(VLOOKUP(A75,WIG_B[],2,TRUE)/VLOOKUP(A74,WIG_B[],2,TRUE)-1)*$L$1+BE74","v":56911.963655782827},-8792.6488974886524,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":58177.603655782827},2.8999999999999773,-137.70000000000073,54.339999999999691,-662.60000000000218,-6.2000000000000171,-400.28000000000065,-11.099999999998545,-469.99999999999636,325.19999999999982,39.799999999999955,-12.800000000000011,-187.19999999999891,-22.960000000000036,-258.30000000000291,-2.1000000000000227,-84.489999999999782,-669.20000000000073,-518.70000000000073,-112.69999999999982,-5.5999999999999091]
[42837,"GETIN",1.85,-10,"Kupno",-1.0810810810810811E-2,5.4054054054053502E-3,-0.21621621621621623,"Sprawozdanie",null,null,412995.97,null,null,{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D76,$B$2:B76,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B76=\"MIL\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B76=\"PEKAO\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B76=\"PKOBP\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B76=\"ING\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B76=\"GETIN\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B76=\"Handlowy\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-4919.2700000000004},{"$f":"SUMPRODUCT(($B$2:B76=\"SANTANDER\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B76=\"MBANK\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B76=\"Alior\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B76=\"Idea\")*($E$2:E76=\"Kupno\")*$C$2:C76*$D$2:D76)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B76=\"MIL\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"PEKAO\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"PKOBP\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"ING\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"GETIN\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"Handlowy\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"SANTANDER\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"MBANK\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"Alior\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},{"$f":"SUMPRODUCT(($B$2:B76=\"Idea\")*($E$2:E76=\"Sprzedaż\")*$C$2:C76*$D$2:D76)","v":0},514.4,9207.2000000000007,2526.56,13087.2,148,4520.88,24117.1,26280.799999999999,4854.5,1663.2,-84.190000000017562,1181.4499999999809,{"$f":"(VLOOKUP(A76,WIG_B[],2,TRUE)/VLOOKUP(A75,WIG_B[],2,TRUE)-1)*$L$1+BE75","v":53833.606643328312},-3078.3570124545149,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":53917.796643328329},15.699999999999989,-241.70000000000073,-16.700000000000273,-529,-4.8000000000000114,-398.39000000000033,590.20000000000073,242.60000000000218,287.39999999999964,-29.5,12.800000000000011,-104,-71.039999999999964,133.60000000000218,1.4000000000000057,1.8900000000003274,601.29999999999927,712.59999999999854,-37.800000000000182,-69.299999999999955]
[42838,"Handlowy",64.45,-10,"Kupno",0,2.4235841737781261E-2,-4.3444530643921286E-4,"Makro",null,null,412351.47,null,null,{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D77,$B$2:B77,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B77=\"MIL\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B77=\"PEKAO\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B77=\"PKOBP\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B77=\"ING\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B77=\"GETIN\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B77=\"Handlowy\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B77=\"SANTANDER\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-23526.899999999998},{"$f":"SUMPRODUCT(($B$2:B77=\"MBANK\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B77=\"Alior\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B77=\"Idea\")*($E$2:E77=\"Kupno\")*$C$2:C77*$D$2:D77)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B77=\"MIL\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"PEKAO\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"PKOBP\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"ING\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"GETIN\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"Handlowy\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"SANTANDER\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"MBANK\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"Alior\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},{"$f":"SUMPRODUCT(($B$2:B77=\"Idea\")*($E$2:E77=\"Sprzedaż\")*$C$2:C77*$D$2:D77)","v":0},507.2,9224.7999999999993,2523.44,13260.8,146.4,5156,24185,26163.200000000001,4870.5999999999995,1644.3,33.210000000007994,117.40000000002556,{"$f":"(VLOOKUP(A77,WIG_B[],2,TRUE)/VLOOKUP(A76,WIG_B[],2,TRUE)-1)*$L$1+BE76","v":54065.196670186997},231.59002685868472,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":54031.986670186991},8.5,-224.10000000000218,-19.820000000000164,-355.40000000000146,-6.4000000000000057,-407.77000000000044,658.10000000000218,125.00000000000364,303.49999999999909,-48.400000000000091,-7.1999999999999886,17.599999999998545,-3.1199999999998909,173.59999999999854,-1.5999999999999943,-9.3800000000001091,67.900000000001455,-117.59999999999854,16.099999999999454,-18.900000000000091]
[42839,"SANTANDER",345.5,-10,"Kupno",0,-3.0969609261939368E-3,2.7409551374819152E-2,"Polityka",null,null,408896.47,null,null,{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D78,$B$2:B78,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B78=\"MIL\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B78=\"PEKAO\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B78=\"PKOBP\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B78=\"ING\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B78=\"GETIN\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B78=\"Handlowy\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B78=\"SANTANDER\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B78=\"MBANK\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-26038.199999999997},{"$f":"SUMPRODUCT(($B$2:B78=\"Alior\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B78=\"Idea\")*($E$2:E78=\"Kupno\")*$C$2:C78*$D$2:D78)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B78=\"MIL\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"PEKAO\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"PKOBP\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"ING\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"GETIN\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"Handlowy\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"SANTANDER\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"MBANK\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"Alior\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},{"$f":"SUMPRODUCT(($B$2:B78=\"Idea\")*($E$2:E78=\"Sprzedaż\")*$C$2:C78*$D$2:D78)","v":0},507.2,9224.7999999999993,2523.44,13260.8,146.4,5156,27640,26163.200000000001,4870.5999999999995,1644.3,33.210000000007994,0,{"$f":"(VLOOKUP(A78,WIG_B[],2,TRUE)/VLOOKUP(A77,WIG_B[],2,TRUE)-1)*$L$1+BE77","v":54065.196670186997},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":54031.986670186991},8.5,-224.10000000000218,-19.820000000000164,-355.40000000000146,-6.4000000000000057,-407.77000000000044,658.10000000000218,125.00000000000364,303.49999999999909,-48.400000000000091,0,0,0,0,0,0,0,0,0,0]
[42842,"MBANK",373.76,-10,"Kupno",3.7805008561643927E-2,0.14330051369863006,0.26899614726027399,"Sprawozdanie",null,null,405158.87,null,null,{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D79,$B$2:B79,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B79=\"MIL\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B79=\"PEKAO\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B79=\"PKOBP\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B79=\"ING\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B79=\"GETIN\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B79=\"Handlowy\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B79=\"SANTANDER\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B79=\"MBANK\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B79=\"Alior\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-4567.1000000000004},{"$f":"SUMPRODUCT(($B$2:B79=\"Idea\")*($E$2:E79=\"Kupno\")*$C$2:C79*$D$2:D79)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B79=\"MIL\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"PEKAO\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"PKOBP\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"ING\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"GETIN\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"Handlowy\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"SANTANDER\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"MBANK\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"Alior\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},{"$f":"SUMPRODUCT(($B$2:B79=\"Idea\")*($E$2:E79=\"Sprzedaż\")*$C$2:C79*$D$2:D79)","v":0},507.2,9224.7999999999993,2523.44,13260.8,146.4,5156,27640,29900.799999999999,4870.5999999999995,1644.3,33.210000000007994,0,{"$f":"(VLOOKUP(A79,WIG_B[],2,TRUE)/VLOOKUP(A78,WIG_B[],2,TRUE)-1)*$L$1+BE78","v":54065.196670186997},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":54031.986670186991},8.5,-224.10000000000218,-19.820000000000164,-355.40000000000146,-6.4000000000000057,-407.77000000000044,658.10000000000218,125.00000000000364,303.49999999999909,-48.400000000000091,0,0,0,0,0,0,0,0,0,0]
[42843,"Alior",70.790000000000006,-10,"Kupno",4.3791495974006001E-3,-1.115976832886012E-2,-0.15524791637236912,"Makro",null,null,404450.97,null,null,{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D80,$B$2:B80,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B80=\"MIL\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B80=\"PEKAO\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B80=\"PKOBP\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B80=\"ING\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B80=\"GETIN\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B80=\"Handlowy\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B80=\"SANTANDER\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B80=\"MBANK\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B80=\"Alior\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B80=\"Idea\")*($E$2:E80=\"Kupno\")*$C$2:C80*$D$2:D80)","v":-1692.7},{"$f":"SUMPRODUCT(($B$2:B80=\"MIL\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"PEKAO\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"PKOBP\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"ING\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"GETIN\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"Handlowy\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"SANTANDER\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"MBANK\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"Alior\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},{"$f":"SUMPRODUCT(($B$2:B80=\"Idea\")*($E$2:E80=\"Sprzedaż\")*$C$2:C80*$D$2:D80)","v":0},496,9394.4000000000015,2542.4,13103.199999999999,144,5128.32,27253.600000000002,29723.200000000001,5663.2000000000007,1657.6,-443.10999999998467,-476.31999999999266,{"$f":"(VLOOKUP(A80,WIG_B[],2,TRUE)/VLOOKUP(A79,WIG_B[],2,TRUE)-1)*$L$1+BE79","v":56003.058944365803},1937.8622741788058,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":56446.168944365789},-2.6999999999999886,-54.5,-0.86000000000012733,-513.00000000000182,-8.8000000000000114,-435.45000000000073,271.70000000000437,-52.599999999994907,388.20000000000073,-35.100000000000136,-11.199999999999989,169.60000000000218,18.960000000000036,-157.60000000000036,-2.4000000000000057,-27.680000000000291,-386.39999999999782,-177.59999999999854,84.700000000001637,13.299999999999955]
[42844,"Idea",23.69,-10,"Kupno",8.8644997889404387E-3,3.8412832418742049E-2,2.1105951878429785E-2,"Polityka",null,null,404214.06999999995,null,null,{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D81,$B$2:B81,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B81=\"MIL\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-498.7},{"$f":"SUMPRODUCT(($B$2:B81=\"PEKAO\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B81=\"PKOBP\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B81=\"ING\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B81=\"GETIN\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B81=\"Handlowy\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B81=\"SANTANDER\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B81=\"MBANK\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B81=\"Alior\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B81=\"Idea\")*($E$2:E81=\"Kupno\")*$C$2:C81*$D$2:D81)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B81=\"MIL\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"PEKAO\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"PKOBP\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"ING\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"GETIN\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"Handlowy\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"SANTANDER\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"MBANK\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"Alior\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},{"$f":"SUMPRODUCT(($B$2:B81=\"Idea\")*($E$2:E81=\"Sprzedaż\")*$C$2:C81*$D$2:D81)","v":0},504.79999999999995,9519.1999999999989,2622.0800000000004,13300,144,5184.4000000000005,27628,30695.200000000001,5669.6,1895.2,1376.5500000000113,1819.659999999996,{"$f":"(VLOOKUP(A81,WIG_B[],2,TRUE)/VLOOKUP(A80,WIG_B[],2,TRUE)-1)*$L$1+BE80","v":65822.728266733684},9819.6693223678813,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":64446.178266733674},6.0999999999999659,70.299999999997453,78.820000000000164,-316.20000000000073,-8.8000000000000114,-379.36999999999989,646.10000000000218,919.40000000000509,394.60000000000036,-34.400000000000091,8.7999999999999545,124.79999999999745,79.680000000000291,196.80000000000109,0,56.080000000000837,374.39999999999782,972,6.3999999999996362,0.70000000000004547]
[42845,"MIL",6.3,-10,"Kupno",-1.7460317460317398E-2,0.14126984126984143,0.19841269841269837,"Sprawozdanie",null,null,404151.06999999995,null,null,{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D82,$B$2:B82,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B82=\"MIL\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B82=\"PEKAO\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-9448.9000000000015},{"$f":"SUMPRODUCT(($B$2:B82=\"PKOBP\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B82=\"ING\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B82=\"GETIN\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B82=\"Handlowy\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B82=\"SANTANDER\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B82=\"MBANK\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B82=\"Alior\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B82=\"Idea\")*($E$2:E82=\"Kupno\")*$C$2:C82*$D$2:D82)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B82=\"MIL\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"PEKAO\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"PKOBP\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"ING\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"GETIN\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"Handlowy\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"SANTANDER\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"MBANK\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"Alior\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},{"$f":"SUMPRODUCT(($B$2:B82=\"Idea\")*($E$2:E82=\"Sprzedaż\")*$C$2:C82*$D$2:D82)","v":0},567,9380.8000000000011,2620.56,13256.800000000001,143.19999999999999,5200,28167.199999999997,31193.600000000002,5826.4,1897.6,2404.2300000000064,1027.6799999999951,{"$f":"(VLOOKUP(A82,WIG_B[],2,TRUE)/VLOOKUP(A81,WIG_B[],2,TRUE)-1)*$L$1+BE81","v":66500.471270507449},677.74300377376494,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":64096.241270507446},5.2999999999999545,-68.100000000000364,77.299999999999727,-359.39999999999964,-9.6000000000000227,-363.77000000000044,1185.2999999999993,1417.8000000000065,551.39999999999964,-32.000000000000227,-0.80000000000001137,-138.39999999999782,-1.5200000000004366,-43.199999999998909,-0.80000000000001137,15.599999999999454,539.19999999999709,498.40000000000146,156.79999999999927,2.3999999999998636]
[42846,"PEKAO",114.66,-10,"Kupno",0,5.6776556776556797E-2,3.8984824699110465E-2,"Makro",null,null,403004.47,null,null,{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D83,$B$2:B83,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B83=\"MIL\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B83=\"PEKAO\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B83=\"PKOBP\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-2543.2600000000002},{"$f":"SUMPRODUCT(($B$2:B83=\"ING\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B83=\"GETIN\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B83=\"Handlowy\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B83=\"SANTANDER\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B83=\"MBANK\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B83=\"Alior\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B83=\"Idea\")*($E$2:E83=\"Kupno\")*$C$2:C83*$D$2:D83)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B83=\"MIL\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"PEKAO\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"PKOBP\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"ING\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"GETIN\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"Handlowy\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"SANTANDER\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"MBANK\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"Alior\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},{"$f":"SUMPRODUCT(($B$2:B83=\"Idea\")*($E$2:E83=\"Sprzedaż\")*$C$2:C83*$D$2:D83)","v":0},557.1,10319.4,2577.9199999999996,13567.2,140.80000000000001,5114.16,27851.199999999997,31031.199999999997,5688,1912,1763.4499999999971,-640.7800000000093,{"$f":"(VLOOKUP(A83,WIG_B[],2,TRUE)/VLOOKUP(A82,WIG_B[],2,TRUE)-1)*$L$1+BE82","v":59325.980323049524},-7174.4909474579254,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":57562.530323049526},-4.6000000000000227,-276.10000000000218,34.6599999999994,-49,-12,-449.61000000000058,869.29999999999927,1255.4000000000015,413,-17.600000000000136,-9.8999999999999773,-208.00000000000182,-42.640000000000327,310.39999999999964,-2.3999999999999773,-85.840000000000146,-316,-162.40000000000509,-138.39999999999964,14.400000000000091]
[42849,"PKOBP",32.747,-10,"Kupno",6.3578343054325526E-2,9.0115125049622824E-2,8.8008061807188342E-2,"Polityka",null,null,402677,null,null,{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D84,$B$2:B84,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B84=\"MIL\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B84=\"PEKAO\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B84=\"PKOBP\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B84=\"ING\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-13616.2},{"$f":"SUMPRODUCT(($B$2:B84=\"GETIN\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B84=\"Handlowy\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B84=\"SANTANDER\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B84=\"MBANK\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B84=\"Alior\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B84=\"Idea\")*($E$2:E84=\"Kupno\")*$C$2:C84*$D$2:D84)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B84=\"MIL\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"PEKAO\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"PKOBP\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"ING\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"GETIN\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"Handlowy\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"SANTANDER\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"MBANK\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"Alior\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},{"$f":"SUMPRODUCT(($B$2:B84=\"Idea\")*($E$2:E84=\"Sprzedaż\")*$C$2:C84*$D$2:D84)","v":0},579.6,10533.6,2947.23,13693.599999999999,147.20000000000002,5202.88,27827.199999999997,31509.599999999999,5751.2,1938.4,2807.5099999999888,1044.0599999999918,{"$f":"(VLOOKUP(A84,WIG_B[],2,TRUE)/VLOOKUP(A83,WIG_B[],2,TRUE)-1)*$L$1+BE83","v":67125.600663494653},7799.6203404451298,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":64318.090663494666},17.899999999999977,-61.900000000001455,76.499999999999545,77.399999999997817,-5.5999999999999943,-360.89000000000033,845.29999999999927,1733.8000000000029,476.19999999999982,8.7999999999999545,22.5,214.20000000000073,41.840000000000146,126.39999999999782,6.4000000000000057,88.720000000000255,-24,478.40000000000146,63.199999999999818,26.400000000000091]
[42850,"ING",176.58,-10,"Kupno",-2.2652622041001713E-3,3.5111564163551767E-2,5.850039642088567E-2,"Sprawozdanie",null,null,400911.2,null,null,{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D85,$B$2:B85,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B85=\"MIL\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B85=\"PEKAO\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B85=\"PKOBP\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B85=\"ING\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B85=\"GETIN\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-152.80000000000001},{"$f":"SUMPRODUCT(($B$2:B85=\"Handlowy\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B85=\"SANTANDER\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B85=\"MBANK\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B85=\"Alior\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B85=\"Idea\")*($E$2:E85=\"Kupno\")*$C$2:C85*$D$2:D85)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B85=\"MIL\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"PEKAO\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"PKOBP\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"ING\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"GETIN\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"Handlowy\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"SANTANDER\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"MBANK\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"Alior\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},{"$f":"SUMPRODUCT(($B$2:B85=\"Idea\")*($E$2:E85=\"Sprzedaż\")*$C$2:C85*$D$2:D85)","v":0},625.5,10823.4,3035.16,15892.2,154.4,5393.92,29459.200000000001,33118.400000000001,5936,1956,7305.3799999999974,4497.8700000000081,{"$f":"(VLOOKUP(A85,WIG_B[],2,TRUE)/VLOOKUP(A84,WIG_B[],2,TRUE)-1)*$L$1+BE84","v":85458.68487121239},18333.084207717737,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78153.3048712124},63.799999999999955,227.89999999999782,164.42999999999938,510.20000000000073,1.5999999999999943,-169.85000000000036,2477.3000000000029,3342.6000000000058,661,26.399999999999864,45.899999999999977,289.79999999999927,87.929999999999836,432.80000000000291,7.1999999999999886,191.03999999999996,1632.0000000000036,1608.8000000000029,184.80000000000018,17.599999999999909]
[42851,"GETIN",1.93,-10,"Kupno",-3.6269430051813378E-2,-0.20725388601036265,-0.24870466321243523,"Makro",null,null,400891.9,null,null,{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D86,$B$2:B86,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B86=\"MIL\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B86=\"PEKAO\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B86=\"PKOBP\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B86=\"ING\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B86=\"GETIN\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B86=\"Handlowy\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-5563.77},{"$f":"SUMPRODUCT(($B$2:B86=\"SANTANDER\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B86=\"MBANK\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B86=\"Alior\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B86=\"Idea\")*($E$2:E86=\"Kupno\")*$C$2:C86*$D$2:D86)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B86=\"MIL\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"PEKAO\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"PKOBP\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"ING\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"GETIN\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"Handlowy\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"SANTANDER\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"MBANK\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"Alior\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},{"$f":"SUMPRODUCT(($B$2:B86=\"Idea\")*($E$2:E86=\"Sprzedaż\")*$C$2:C86*$D$2:D86)","v":0},630,10971.9,3111.57,15936.3,173.7,5362,28124.799999999999,33359.199999999997,5988.8,1954.4,6504.5699999999961,-800.81000000000131,{"$f":"(VLOOKUP(A86,WIG_B[],2,TRUE)/VLOOKUP(A85,WIG_B[],2,TRUE)-1)*$L$1+BE85","v":89155.705693652999},3697.0208224406088,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82651.135693653006},68.299999999999955,376.39999999999782,240.83999999999969,554.29999999999927,1.5999999999999659,-201.77000000000044,1142.9000000000015,3583.4000000000015,713.80000000000018,24.799999999999955,4.5,148.5,76.410000000000309,44.099999999998545,-2.8421709430404007E-14,-31.920000000000073,-1334.4000000000015,240.79999999999563,52.800000000000182,-1.5999999999999091]
[42852,"Handlowy",67.734999999999999,-10,"Kupno",-1.7701336089171016E-2,-3.2774784085037312E-2,-1.6904111611426798E-2,"Polityka",null,null,400214.55000000005,null,null,{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D87,$B$2:B87,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B87=\"MIL\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B87=\"PEKAO\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B87=\"PKOBP\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B87=\"ING\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B87=\"GETIN\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B87=\"Handlowy\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B87=\"SANTANDER\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-26981.899999999998},{"$f":"SUMPRODUCT(($B$2:B87=\"MBANK\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B87=\"Alior\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B87=\"Idea\")*($E$2:E87=\"Kupno\")*$C$2:C87*$D$2:D87)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B87=\"MIL\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"PEKAO\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"PKOBP\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"ING\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"GETIN\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"Handlowy\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"SANTANDER\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"MBANK\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"Alior\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},{"$f":"SUMPRODUCT(($B$2:B87=\"Idea\")*($E$2:E87=\"Sprzedaż\")*$C$2:C87*$D$2:D87)","v":0},630,11081.699999999999,3183.48,15869.7,169.2,6096.15,28585.599999999999,33797.600000000006,5975.2,1940,7543.1799999999812,1038.6099999999851,{"$f":"(VLOOKUP(A87,WIG_B[],2,TRUE)/VLOOKUP(A86,WIG_B[],2,TRUE)-1)*$L$1+BE86","v":95334.383036674582},6178.6773430215835,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87791.203036674604},68.299999999999955,486.19999999999709,312.74999999999955,487.70000000000073,-2.9000000000000341,-144.97000000000116,1603.7000000000007,4021.8000000000102,700.19999999999982,10.399999999999864,0,109.79999999999927,71.909999999999854,-66.599999999998545,-4.5,56.799999999999272,460.79999999999927,438.40000000000873,-13.600000000000364,-14.400000000000091]
[42853,"SANTANDER",347.65,-10,"Kupno",0,-3.2216309506687413E-3,5.1258449590105171E-2,"Sprawozdanie",null,null,396738.05000000005,null,null,{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D88,$B$2:B88,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B88=\"MIL\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B88=\"PEKAO\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B88=\"PKOBP\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B88=\"ING\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B88=\"GETIN\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B88=\"Handlowy\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B88=\"SANTANDER\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B88=\"MBANK\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-29775.799999999996},{"$f":"SUMPRODUCT(($B$2:B88=\"Alior\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B88=\"Idea\")*($E$2:E88=\"Kupno\")*$C$2:C88*$D$2:D88)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B88=\"MIL\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"PEKAO\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"PKOBP\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"ING\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"GETIN\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"Handlowy\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"SANTANDER\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"MBANK\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"Alior\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},{"$f":"SUMPRODUCT(($B$2:B88=\"Idea\")*($E$2:E88=\"Sprzedaż\")*$C$2:C88*$D$2:D88)","v":0},622.79999999999995,10987.2,3134.61,15856.2,167.4,5988.24,31288.499999999996,34228.800000000003,5967.2000000000007,1956,6934.9999999999891,-608.17999999999211,{"$f":"(VLOOKUP(A88,WIG_B[],2,TRUE)/VLOOKUP(A87,WIG_B[],2,TRUE)-1)*$L$1+BE87","v":89842.905001926047},-5491.4780347485357,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82907.905001926061},61.099999999999909,391.69999999999891,263.87999999999965,474.20000000000073,-4.7000000000000171,-252.88000000000102,830.09999999999854,4453.0000000000073,692.20000000000073,26.399999999999864,-7.2000000000000455,-94.499999999998181,-48.869999999999891,-13.5,-1.7999999999999829,-107.90999999999985,-773.60000000000218,431.19999999999709,-7.9999999999990905,16]
[42856,"MBANK",427.86,-10,"Kupno",2.7719347450100518E-2,-1.9632590099565306E-2,5.2540550647407924E-2,"Makro",null,null,392459.45000000007,null,null,{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D89,$B$2:B89,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B89=\"MIL\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B89=\"PEKAO\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B89=\"PKOBP\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B89=\"ING\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B89=\"GETIN\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B89=\"Handlowy\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B89=\"SANTANDER\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B89=\"MBANK\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B89=\"Alior\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-5275},{"$f":"SUMPRODUCT(($B$2:B89=\"Idea\")*($E$2:E89=\"Kupno\")*$C$2:C89*$D$2:D89)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B89=\"MIL\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"PEKAO\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"PKOBP\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"ING\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"GETIN\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"Handlowy\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"SANTANDER\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"MBANK\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"Alior\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},{"$f":"SUMPRODUCT(($B$2:B89=\"Idea\")*($E$2:E89=\"Sprzedaż\")*$C$2:C89*$D$2:D89)","v":0},622.79999999999995,10987.2,3134.61,15856.2,167.4,5988.24,31288.499999999996,38507.4,5967.2000000000007,1956,6934.9999999999964,7.2759576141834259E-12,{"$f":"(VLOOKUP(A89,WIG_B[],2,TRUE)/VLOOKUP(A88,WIG_B[],2,TRUE)-1)*$L$1+BE88","v":89842.905001926047},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82907.905001926047},61.099999999999909,391.69999999999891,263.87999999999965,474.20000000000073,-4.7000000000000171,-252.88000000000102,830.09999999999854,4453.0000000000073,692.20000000000073,26.399999999999864,0,0,0,0,0,0,0,0,0,0]
[42857,"Alior",76.989999999999995,-10,"Kupno",-5.3643330302636683E-2,-0.17781530068840112,-0.18041304065463037,"Polityka",null,null,391689.55000000005,null,null,{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D90,$B$2:B90,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B90=\"MIL\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B90=\"PEKAO\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B90=\"PKOBP\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B90=\"ING\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B90=\"GETIN\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B90=\"Handlowy\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B90=\"SANTANDER\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B90=\"MBANK\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B90=\"Alior\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B90=\"Idea\")*($E$2:E90=\"Kupno\")*$C$2:C90*$D$2:D90)","v":-1929.6000000000001},{"$f":"SUMPRODUCT(($B$2:B90=\"MIL\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"PEKAO\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"PKOBP\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"ING\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"GETIN\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"Handlowy\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"SANTANDER\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"MBANK\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"Alior\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},{"$f":"SUMPRODUCT(($B$2:B90=\"Idea\")*($E$2:E90=\"Sprzedaż\")*$C$2:C90*$D$2:D90)","v":0},622.79999999999995,11093.4,3158.64,15852.599999999999,171.9,5968.2599999999993,31960.799999999999,38952,6929.0999999999995,1952,8351.0499999999811,1416.0499999999847,{"$f":"(VLOOKUP(A90,WIG_B[],2,TRUE)/VLOOKUP(A89,WIG_B[],2,TRUE)-1)*$L$1+BE89","v":95273.788492441061},5430.8834905150143,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86922.738492441073},61.099999999999909,497.89999999999782,287.9099999999994,470.59999999999854,-0.20000000000001705,-272.86000000000149,1502.4000000000015,4897.6000000000058,884.19999999999982,22.399999999999864,0,106.19999999999891,24.029999999999745,-3.6000000000021828,4.5,-19.980000000000473,672.30000000000291,444.59999999999854,191.99999999999909,-4]
[42858,"Idea",24.4,-10,"Kupno",-1.3934426229508245E-2,2.049180327868827E-3,5.1229508196721341E-2,"Sprawozdanie",null,null,391445.55000000005,null,null,{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D91,$B$2:B91,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B91=\"MIL\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-561.70000000000005},{"$f":"SUMPRODUCT(($B$2:B91=\"PEKAO\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B91=\"PKOBP\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B91=\"ING\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B91=\"GETIN\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B91=\"Handlowy\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B91=\"SANTANDER\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B91=\"MBANK\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B91=\"Alior\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B91=\"Idea\")*($E$2:E91=\"Kupno\")*$C$2:C91*$D$2:D91)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B91=\"MIL\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"PEKAO\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"PKOBP\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"ING\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"GETIN\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"Handlowy\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"SANTANDER\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"MBANK\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"Alior\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},{"$f":"SUMPRODUCT(($B$2:B91=\"Idea\")*($E$2:E91=\"Sprzedaż\")*$C$2:C91*$D$2:D91)","v":0},622.79999999999995,11093.4,3158.64,15852.599999999999,171.9,5968.2599999999993,31960.799999999999,38952,6929.0999999999995,2196,8351.0499999999811,0,{"$f":"(VLOOKUP(A91,WIG_B[],2,TRUE)/VLOOKUP(A90,WIG_B[],2,TRUE)-1)*$L$1+BE90","v":95273.788492441061},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86922.738492441073},61.099999999999909,497.89999999999782,287.9099999999994,470.59999999999854,-0.20000000000001705,-272.86000000000149,1502.4000000000015,4897.6000000000058,884.19999999999982,22.399999999999636,0,0,0,0,0,0,0,0,0,-2.2737367544323206E-13]
[42859,"MIL",7.07,-10,"Kupno",-1.4144271570014633E-3,2.8288543140027045E-3,-5.657708628005631E-3,"Makro",null,null,391374.85000000003,null,null,{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D92,$B$2:B92,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B92=\"MIL\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B92=\"PEKAO\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-10595.500000000002},{"$f":"SUMPRODUCT(($B$2:B92=\"PKOBP\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B92=\"ING\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B92=\"GETIN\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B92=\"Handlowy\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B92=\"SANTANDER\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B92=\"MBANK\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B92=\"Alior\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B92=\"Idea\")*($E$2:E92=\"Kupno\")*$C$2:C92*$D$2:D92)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B92=\"MIL\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"PEKAO\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"PKOBP\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"ING\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"GETIN\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"Handlowy\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"SANTANDER\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"MBANK\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"Alior\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},{"$f":"SUMPRODUCT(($B$2:B92=\"Idea\")*($E$2:E92=\"Sprzedaż\")*$C$2:C92*$D$2:D92)","v":0},707,10963.8,3242.07,16051.5,170.1,6102.54,30770.1,39881.699999999997,6566.4,2165.4,7995.46000000001,-355.58999999997104,{"$f":"(VLOOKUP(A92,WIG_B[],2,TRUE)/VLOOKUP(A91,WIG_B[],2,TRUE)-1)*$L$1+BE91","v":95857.299257983366},583.51076554230531,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87861.83925798336},74.599999999999909,368.29999999999745,371.33999999999969,669.5,-2.0000000000000284,-138.58000000000084,311.70000000000073,5827.3000000000029,521.5,-8.2000000000002728,13.5,-129.60000000000036,83.430000000000291,198.90000000000146,-1.8000000000000114,134.28000000000065,-1190.7000000000007,929.69999999999709,-362.69999999999982,-30.599999999999909]
[42860,"PEKAO",121.26,-10,"Kupno",0,-5.0140194623123802E-2,-2.0616856341745038E-2,"Polityka",null,null,390162.25000000006,null,null,{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D93,$B$2:B93,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B93=\"MIL\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B93=\"PEKAO\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B93=\"PKOBP\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-2870.7300000000005},{"$f":"SUMPRODUCT(($B$2:B93=\"ING\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B93=\"GETIN\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B93=\"Handlowy\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B93=\"SANTANDER\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B93=\"MBANK\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B93=\"Alior\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B93=\"Idea\")*($E$2:E93=\"Kupno\")*$C$2:C93*$D$2:D93)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B93=\"MIL\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"PEKAO\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"PKOBP\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"ING\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"GETIN\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"Handlowy\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"SANTANDER\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"MBANK\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"Alior\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},{"$f":"SUMPRODUCT(($B$2:B93=\"Idea\")*($E$2:E93=\"Sprzedaż\")*$C$2:C93*$D$2:D93)","v":0},706,12126,3245.67,16007.400000000001,169.2,5992.29,30853.8,39574.800000000003,6557.4,2165.4,7560.2100000000028,-435.25000000000728,{"$f":"(VLOOKUP(A93,WIG_B[],2,TRUE)/VLOOKUP(A92,WIG_B[],2,TRUE)-1)*$L$1+BE92","v":94974.14259998544},-883.15665799792623,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87413.932599985434},73.599999999999909,317.89999999999782,374.9399999999996,625.40000000000146,-2.9000000000000341,-248.83000000000084,395.40000000000146,5520.4000000000087,512.5,-8.2000000000002728,-1,-50.399999999999636,3.5999999999999091,-44.099999999998545,-0.90000000000000568,-110.25,83.700000000000728,-306.89999999999418,-9,0]
[42863,"PKOBP",35.234000000000002,-10,"Kupno",2.525969234262293E-3,2.4919112221150064E-2,3.4455355622410089E-2,"Sprawozdanie",null,null,389809.91000000003,null,null,{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D94,$B$2:B94,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B94=\"MIL\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B94=\"PEKAO\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B94=\"PKOBP\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B94=\"ING\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-15382},{"$f":"SUMPRODUCT(($B$2:B94=\"GETIN\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B94=\"Handlowy\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B94=\"SANTANDER\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B94=\"MBANK\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B94=\"Alior\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B94=\"Idea\")*($E$2:E94=\"Kupno\")*$C$2:C94*$D$2:D94)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B94=\"MIL\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"PEKAO\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"PKOBP\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"ING\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"GETIN\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"Handlowy\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"SANTANDER\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"MBANK\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"Alior\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},{"$f":"SUMPRODUCT(($B$2:B94=\"Idea\")*($E$2:E94=\"Sprzedaż\")*$C$2:C94*$D$2:D94)","v":0},702,12152,3523.4,15856.2,167.4,5959.53,31104.000000000004,39454.199999999997,6606.9,2178,7513.5399999999845,-46.670000000018263,{"$f":"(VLOOKUP(A94,WIG_B[],2,TRUE)/VLOOKUP(A93,WIG_B[],2,TRUE)-1)*$L$1+BE93","v":91340.709994705176},-3633.4326052802644,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83827.169994705197},69.599999999999909,343.89999999999782,300.32999999999947,474.20000000000073,-4.7000000000000171,-281.59000000000106,645.60000000000582,5399.8000000000029,562,4.3999999999996362,-4,26,-74.610000000000127,-151.20000000000073,-1.7999999999999829,-32.760000000000218,250.20000000000437,-120.60000000000582,49.5,12.599999999999909]
[42864,"ING",177.66,-10,"Kupno",1.3283800517843058E-2,3.0395136778114118E-3,7.9759090397388377E-2,"Makro",null,null,388033.31000000006,null,null,{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D95,$B$2:B95,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B95=\"MIL\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B95=\"PEKAO\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B95=\"PKOBP\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B95=\"ING\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B95=\"GETIN\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-172.10000000000002},{"$f":"SUMPRODUCT(($B$2:B95=\"Handlowy\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B95=\"SANTANDER\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B95=\"MBANK\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B95=\"Alior\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B95=\"Idea\")*($E$2:E95=\"Kupno\")*$C$2:C95*$D$2:D95)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B95=\"MIL\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"PEKAO\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"PKOBP\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"ING\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"GETIN\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"Handlowy\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"SANTANDER\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"MBANK\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"Alior\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},{"$f":"SUMPRODUCT(($B$2:B95=\"Idea\")*($E$2:E95=\"Sprzedaż\")*$C$2:C95*$D$2:D95)","v":0},721,12590,3680.2999999999997,17766,169.2,6068.1600000000008,31622.400000000001,40899.599999999999,6672.6,2195.1,10417.670000000016,2904.1300000000319,{"$f":"(VLOOKUP(A95,WIG_B[],2,TRUE)/VLOOKUP(A94,WIG_B[],2,TRUE)-1)*$L$1+BE94","v":107096.48777929155},15755.777784586375,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":96678.817779291538},88.599999999999909,781.89999999999782,457.22999999999911,607.40000000000146,-2.9000000000000341,-172.96000000000004,1164.0000000000036,6845.2000000000044,627.70000000000073,21.499999999999545,19,438,156.89999999999964,133.20000000000073,1.7999999999999829,108.63000000000102,518.39999999999782,1445.4000000000015,65.700000000000728,17.099999999999909]
[42865,"GETIN",1.88,-10,"Kupno",-1.0638297872340274E-2,-0.20212765957446799,-0.34042553191489355,"Polityka",null,null,388014.51000000007,null,null,{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D96,$B$2:B96,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B96=\"MIL\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B96=\"PEKAO\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B96=\"PKOBP\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B96=\"ING\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B96=\"GETIN\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B96=\"Handlowy\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-6241.1200000000008},{"$f":"SUMPRODUCT(($B$2:B96=\"SANTANDER\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B96=\"MBANK\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B96=\"Alior\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B96=\"Idea\")*($E$2:E96=\"Kupno\")*$C$2:C96*$D$2:D96)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B96=\"MIL\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"PEKAO\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"PKOBP\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"ING\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"GETIN\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"Handlowy\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"SANTANDER\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"MBANK\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"Alior\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},{"$f":"SUMPRODUCT(($B$2:B96=\"Idea\")*($E$2:E96=\"Sprzedaż\")*$C$2:C96*$D$2:D96)","v":0},723,12473,3558.8999999999996,18342,188,6031.4400000000005,30805.199999999997,39222.9,6570,2151,8079.9500000000044,-2337.7200000000121,{"$f":"(VLOOKUP(A96,WIG_B[],2,TRUE)/VLOOKUP(A95,WIG_B[],2,TRUE)-1)*$L$1+BE95","v":97884.67682481723},-9211.8109544743202,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89804.726824817219},90.599999999999909,664.89999999999782,335.82999999999902,1183.4000000000015,-2.9000000000000341,-209.68000000000029,346.79999999999927,5168.5000000000073,525.10000000000036,-22.600000000000364,2,-117,-121.40000000000009,576,0,-36.720000000000255,-817.20000000000437,-1676.6999999999971,-102.60000000000036,-44.099999999999909]
[42866,"Handlowy",67.016000000000005,-10,"Kupno",-1.4981496955950857E-2,-7.1535155783693516E-2,-1.6384147069356536E-2,"Sprawozdanie",null,null,387344.35000000009,null,null,{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D97,$B$2:B97,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B97=\"MIL\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B97=\"PEKAO\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B97=\"PKOBP\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B97=\"ING\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B97=\"GETIN\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B97=\"Handlowy\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B97=\"SANTANDER\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-30458.399999999998},{"$f":"SUMPRODUCT(($B$2:B97=\"MBANK\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B97=\"Alior\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B97=\"Idea\")*($E$2:E97=\"Kupno\")*$C$2:C97*$D$2:D97)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B97=\"MIL\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"PEKAO\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"PKOBP\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"ING\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"GETIN\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"Handlowy\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"SANTANDER\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"MBANK\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"Alior\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},{"$f":"SUMPRODUCT(($B$2:B97=\"Idea\")*($E$2:E97=\"Sprzedaż\")*$C$2:C97*$D$2:D97)","v":0},720,12464,3494.8,18209,188,6701.6,31038.3,38645.1,6610.5,2191.5,7607.150000000016,-472.79999999998836,{"$f":"(VLOOKUP(A97,WIG_B[],2,TRUE)/VLOOKUP(A96,WIG_B[],2,TRUE)-1)*$L$1+BE96","v":94684.296857814392},-3200.3799670028384,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87077.146857814369},87.599999999999909,655.89999999999782,271.72999999999956,1050.4000000000015,-2.9000000000000341,-209.68000000000029,579.90000000000146,4590.7000000000044,565.60000000000036,17.899999999999636,-3,-9,-64.099999999999454,-133,0,0,233.10000000000218,-577.80000000000291,40.5,40.5]
[42867,"SANTANDER",344.43,-10,"Kupno",0,-1.4719972127863357E-2,3.0601283279621416E-2,"Makro",null,null,383900.0500000001,null,null,{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D98,$B$2:B98,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B98=\"MIL\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B98=\"PEKAO\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B98=\"PKOBP\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B98=\"ING\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B98=\"GETIN\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B98=\"Handlowy\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B98=\"SANTANDER\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B98=\"MBANK\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-34054.399999999994},{"$f":"SUMPRODUCT(($B$2:B98=\"Alior\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B98=\"Idea\")*($E$2:E98=\"Kupno\")*$C$2:C98*$D$2:D98)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B98=\"MIL\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"PEKAO\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"PKOBP\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"ING\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"GETIN\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"Handlowy\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"SANTANDER\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"MBANK\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"Alior\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},{"$f":"SUMPRODUCT(($B$2:B98=\"Idea\")*($E$2:E98=\"Sprzedaż\")*$C$2:C98*$D$2:D98)","v":0},725,12538,3532.3,18002,186,6601.2,34443,39050.1,6626.7,2195.1,7799.4500000000153,192.29999999999927,{"$f":"(VLOOKUP(A98,WIG_B[],2,TRUE)/VLOOKUP(A97,WIG_B[],2,TRUE)-1)*$L$1+BE97","v":97128.017138905139},2443.7202810907474,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89328.567138905128},92.599999999999909,729.89999999999782,309.22999999999956,843.40000000000146,-4.9000000000000341,-310.08000000000084,540.30000000000291,4995.7000000000044,581.80000000000018,21.499999999999545,5,74,37.5,-207,-2,-100.40000000000055,-39.599999999998545,405,16.199999999999818,3.5999999999999091]
[42870,"MBANK",436.75,-10,"Kupno",-3.1665712650257527E-2,0,-2.7155123068116849E-2,"Polityka",null,null,379532.5500000001,null,null,{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D99,$B$2:B99,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B99=\"MIL\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B99=\"PEKAO\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B99=\"PKOBP\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B99=\"ING\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B99=\"GETIN\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B99=\"Handlowy\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B99=\"SANTANDER\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B99=\"MBANK\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B99=\"Alior\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-6044.9},{"$f":"SUMPRODUCT(($B$2:B99=\"Idea\")*($E$2:E99=\"Kupno\")*$C$2:C99*$D$2:D99)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B99=\"MIL\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"PEKAO\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"PKOBP\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"ING\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"GETIN\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"Handlowy\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"SANTANDER\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"MBANK\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"Alior\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},{"$f":"SUMPRODUCT(($B$2:B99=\"Idea\")*($E$2:E99=\"Sprzedaż\")*$C$2:C99*$D$2:D99)","v":0},719,12577,3533.2999999999997,18204,187,6609.3,34682,43675,6717.6,2186.1,8622.850000000024,823.40000000000873,{"$f":"(VLOOKUP(A99,WIG_B[],2,TRUE)/VLOOKUP(A98,WIG_B[],2,TRUE)-1)*$L$1+BE98","v":98840.382007687484},1712.3648687823443,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":90217.532007687463},86.599999999999909,768.89999999999782,310.22999999999911,1045.4000000000015,-3.9000000000000341,-301.98000000000047,779.30000000000291,5253.1000000000058,672.70000000000073,12.499999999999545,-6,39,0.99999999999954525,202,1,8.1000000000003638,239,257.40000000000146,90.900000000000546,-9]
[42871,"Alior",72.25,-10,"Kupno",-9.688581314878375E-4,-0.15003460207612462,-0.13494809688581311,"Sprawozdanie",null,null,378810.0500000001,null,null,{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D100,$B$2:B100,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B100=\"MIL\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B100=\"PEKAO\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B100=\"PKOBP\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B100=\"ING\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B100=\"GETIN\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B100=\"Handlowy\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B100=\"SANTANDER\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B100=\"MBANK\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B100=\"Alior\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B100=\"Idea\")*($E$2:E100=\"Kupno\")*$C$2:C100*$D$2:D100)","v":-2173.6000000000004},{"$f":"SUMPRODUCT(($B$2:B100=\"MIL\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"PEKAO\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"PKOBP\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"ING\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"GETIN\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"Handlowy\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"SANTANDER\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"MBANK\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"Alior\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},{"$f":"SUMPRODUCT(($B$2:B100=\"Idea\")*($E$2:E100=\"Sprzedaż\")*$C$2:C100*$D$2:D100)","v":0},707,12464,3493.8,18169,174,6470.8,33842,43448,7225,2177.1,6980.7500000000236,-1642.1000000000004,{"$f":"(VLOOKUP(A100,WIG_B[],2,TRUE)/VLOOKUP(A99,WIG_B[],2,TRUE)-1)*$L$1+BE99","v":91897.424047580294},-6942.9579601071891,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":84916.674047580265},74.599999999999909,655.89999999999782,270.72999999999956,1010.4000000000015,-16.900000000000034,-440.48000000000047,-60.69999999999709,5026.1000000000058,457.60000000000036,3.4999999999995453,-12,-113,-39.499999999999545,-35,-13,-138.5,-840,-227,-215.10000000000036,-9]
[42872,"Idea",24.38,-10,"Kupno",9.0237899917966491E-3,-1.5586546349466768E-2,6.5627563576702297E-2,"Makro",null,null,378566.25000000012,null,null,{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D101,$B$2:B101,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B101=\"MIL\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-632.40000000000009},{"$f":"SUMPRODUCT(($B$2:B101=\"PEKAO\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B101=\"PKOBP\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B101=\"ING\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B101=\"GETIN\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B101=\"Handlowy\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B101=\"SANTANDER\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B101=\"MBANK\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B101=\"Alior\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B101=\"Idea\")*($E$2:E101=\"Kupno\")*$C$2:C101*$D$2:D101)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B101=\"MIL\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"PEKAO\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"PKOBP\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"ING\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"GETIN\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"Handlowy\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"SANTANDER\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"MBANK\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"Alior\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},{"$f":"SUMPRODUCT(($B$2:B101=\"Idea\")*($E$2:E101=\"Sprzedaż\")*$C$2:C101*$D$2:D101)","v":0},709,12421,3438.5,17948,167,6460.1,34111,42732,7144,2438,6134.8500000000349,-845.89999999998872,{"$f":"(VLOOKUP(A101,WIG_B[],2,TRUE)/VLOOKUP(A100,WIG_B[],2,TRUE)-1)*$L$1+BE100","v":87832.394224044503},-4065.0298235357914,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81697.544224044468},76.599999999999909,612.89999999999782,215.42999999999938,789.40000000000146,-23.900000000000034,-451.18000000000029,208.30000000000291,4310.1000000000058,376.60000000000036,20.599999999999454,2,-43,-55.300000000000182,-221,-7,-10.699999999999818,269,-716,-81,17.099999999999909]
[42873,"MIL",6.91,-10,"Kupno",4.05209840810421E-2,2.1707670043415339E-2,2.7496382054992718E-2,"Polityka",null,null,378497.15000000014,null,null,{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D102,$B$2:B102,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B102=\"MIL\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B102=\"PEKAO\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-11808.100000000002},{"$f":"SUMPRODUCT(($B$2:B102=\"PKOBP\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B102=\"ING\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B102=\"GETIN\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B102=\"Handlowy\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B102=\"SANTANDER\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B102=\"MBANK\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B102=\"Alior\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B102=\"Idea\")*($E$2:E102=\"Kupno\")*$C$2:C102*$D$2:D102)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B102=\"MIL\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"PEKAO\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"PKOBP\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"ING\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"GETIN\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"Handlowy\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"SANTANDER\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"MBANK\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"Alior\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},{"$f":"SUMPRODUCT(($B$2:B102=\"Idea\")*($E$2:E102=\"Sprzedaż\")*$C$2:C102*$D$2:D102)","v":0},760.1,12204,3409.8999999999996,17609,163,6548,33530,41995,7000,2443,4159.1500000000233,-1975.7000000000116,{"$f":"(VLOOKUP(A102,WIG_B[],2,TRUE)/VLOOKUP(A101,WIG_B[],2,TRUE)-1)*$L$1+BE101","v":80846.738783476991},-6985.6554405675124,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76687.588783476967},58.599999999999909,395.89999999999782,186.82999999999902,450.40000000000146,-27.900000000000034,-363.28000000000065,-372.69999999999709,3573.1000000000058,232.60000000000036,25.599999999999454,-18,-217,-28.600000000000364,-339,-4,87.899999999999636,-581,-737,-144,5]
[42874,"PEKAO",121.17,-10,"Kupno",0,-6.5940414293967131E-2,-6.0576050177436724E-2,"Sprawozdanie",null,null,377285.45000000013,null,null,{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D103,$B$2:B103,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B103=\"MIL\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B103=\"PEKAO\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B103=\"PKOBP\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-3223.0700000000006},{"$f":"SUMPRODUCT(($B$2:B103=\"ING\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B103=\"GETIN\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B103=\"Handlowy\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B103=\"SANTANDER\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B103=\"MBANK\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B103=\"Alior\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B103=\"Idea\")*($E$2:E103=\"Kupno\")*$C$2:C103*$D$2:D103)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B103=\"MIL\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"PEKAO\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"PKOBP\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"ING\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"GETIN\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"Handlowy\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"SANTANDER\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"MBANK\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"Alior\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},{"$f":"SUMPRODUCT(($B$2:B103=\"Idea\")*($E$2:E103=\"Sprzedaż\")*$C$2:C103*$D$2:D103)","v":0},790.90000000000009,13328.7,3409.8999999999996,17791,159,6480.5000000000009,33867,42292,7218.0000000000009,2460,5082.449999999998,923.29999999997472,{"$f":"(VLOOKUP(A103,WIG_B[],2,TRUE)/VLOOKUP(A102,WIG_B[],2,TRUE)-1)*$L$1+BE102","v":82921.204406034522},2074.4656225575309,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":77838.754406034524},89.399999999999977,308.89999999999782,186.82999999999902,632.40000000000146,-31.900000000000034,-430.77999999999975,-35.69999999999709,3870.1000000000058,450.60000000000127,42.599999999999454,30.800000000000068,-87,0,182,-4,-67.499999999999091,337,297,218.00000000000091,17]
[42877,"PKOBP",34.987000000000002,-10,"Kupno",1.8349672735587408E-2,-3.0182639266013167E-2,-1.2690427873210175E-2,"Makro",null,null,376935.58000000013,null,null,{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D104,$B$2:B104,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B104=\"MIL\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B104=\"PEKAO\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B104=\"PKOBP\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B104=\"ING\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-17158.599999999999},{"$f":"SUMPRODUCT(($B$2:B104=\"GETIN\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B104=\"Handlowy\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B104=\"SANTANDER\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B104=\"MBANK\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B104=\"Alior\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B104=\"Idea\")*($E$2:E104=\"Kupno\")*$C$2:C104*$D$2:D104)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B104=\"MIL\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"PEKAO\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"PKOBP\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"ING\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"GETIN\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"Handlowy\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"SANTANDER\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"MBANK\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"Alior\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},{"$f":"SUMPRODUCT(($B$2:B104=\"Idea\")*($E$2:E104=\"Sprzedaż\")*$C$2:C104*$D$2:D104)","v":0},786.5,13395.8,3848.57,18199,159,6427.2000000000007,33916,41823,7051.0000000000009,2400,4941.6500000000242,-140.79999999997381,{"$f":"(VLOOKUP(A104,WIG_B[],2,TRUE)/VLOOKUP(A103,WIG_B[],2,TRUE)-1)*$L$1+BE103","v":87237.411676192773},4316.207270158251,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82295.761676192749},84.999999999999886,375.99999999999636,275.62999999999965,1040.4000000000015,-31.900000000000034,-484.07999999999993,13.30000000000291,3401.1000000000058,283.60000000000127,-17.400000000000546,-4.4000000000000909,67.099999999998545,88.800000000000637,408,0,-53.300000000000182,49,-469,-167,-60]
[42878,"ING",178.64,-10,"Kupno",3.0788177339902134E-3,1.7913121361397222E-2,8.4527541424093355E-2,"Polityka",null,null,375149.18000000011,null,null,{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D105,$B$2:B105,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B105=\"MIL\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B105=\"PEKAO\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B105=\"PKOBP\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B105=\"ING\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B105=\"GETIN\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-190.90000000000003},{"$f":"SUMPRODUCT(($B$2:B105=\"Handlowy\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B105=\"SANTANDER\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B105=\"MBANK\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B105=\"Alior\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B105=\"Idea\")*($E$2:E105=\"Kupno\")*$C$2:C105*$D$2:D105)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B105=\"MIL\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"PEKAO\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"PKOBP\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"ING\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"GETIN\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"Handlowy\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"SANTANDER\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"MBANK\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"Alior\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},{"$f":"SUMPRODUCT(($B$2:B105=\"Idea\")*($E$2:E105=\"Sprzedaż\")*$C$2:C105*$D$2:D105)","v":0},779.9,13328.7,3754.08,19650.399999999998,155,6524.9,34063,41501,6934.9999999999991,2404,4245.1600000000026,-696.49000000002161,{"$f":"(VLOOKUP(A105,WIG_B[],2,TRUE)/VLOOKUP(A104,WIG_B[],2,TRUE)-1)*$L$1+BE104","v":81139.826107660643},-6097.5855685321294,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76894.66610766064},78.399999999999864,308.89999999999782,181.13999999999942,705.39999999999782,-35.900000000000034,-386.38000000000102,160.30000000000291,3079.1000000000058,167.59999999999945,-13.400000000000546,-6.6000000000000227,-67.099999999998545,-94.490000000000236,-335.00000000000364,-4,97.699999999998909,147,-322,-116.00000000000182,4]
[42879,"GETIN",1.5,-10,"Kupno",2.0000000000000018E-2,-5.3333333333333344E-2,-9.9999999999999978E-2,"Sprawozdanie",null,null,375134.18000000011,null,null,{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D106,$B$2:B106,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B106=\"MIL\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B106=\"PEKAO\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B106=\"PKOBP\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B106=\"ING\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B106=\"GETIN\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B106=\"Handlowy\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-6911.2800000000007},{"$f":"SUMPRODUCT(($B$2:B106=\"SANTANDER\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B106=\"MBANK\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B106=\"Alior\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B106=\"Idea\")*($E$2:E106=\"Kupno\")*$C$2:C106*$D$2:D106)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B106=\"MIL\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"PEKAO\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"PKOBP\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"ING\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"GETIN\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"Handlowy\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"SANTANDER\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"MBANK\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"Alior\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},{"$f":"SUMPRODUCT(($B$2:B106=\"Idea\")*($E$2:E106=\"Sprzedaż\")*$C$2:C106*$D$2:D106)","v":0},782.1,13376,3926.78,19640.5,165,6490.3,33730,41501,6902,2415,4062.8600000000297,-182.2999999999729,{"$f":"(VLOOKUP(A106,WIG_B[],2,TRUE)/VLOOKUP(A105,WIG_B[],2,TRUE)-1)*$L$1+BE105","v":88451.176393745176},7311.3502860845329,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":84388.316393745146},80.599999999999909,356.19999999999709,353.83999999999969,695.5,-40.900000000000034,-420.98000000000047,-172.69999999999709,3079.1000000000058,134.60000000000036,-2.4000000000005457,2.2000000000000455,47.299999999999272,172.70000000000027,-9.8999999999978172,-5,-34.599999999999454,-333,0,-32.999999999999091,11]
[42880,"Handlowy",64.628,-10,"Kupno",1.3724701367828107E-2,-3.3514885189082078E-2,2.5530729714674738E-2,"Makro",null,null,374487.90000000008,null,null,{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D107,$B$2:B107,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B107=\"MIL\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B107=\"PEKAO\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B107=\"PKOBP\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B107=\"ING\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B107=\"GETIN\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B107=\"Handlowy\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B107=\"SANTANDER\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-33902.699999999997},{"$f":"SUMPRODUCT(($B$2:B107=\"MBANK\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B107=\"Alior\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B107=\"Idea\")*($E$2:E107=\"Kupno\")*$C$2:C107*$D$2:D107)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B107=\"MIL\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"PEKAO\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"PKOBP\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"ING\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"GETIN\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"Handlowy\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"SANTANDER\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"MBANK\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"Alior\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},{"$f":"SUMPRODUCT(($B$2:B107=\"Idea\")*($E$2:E107=\"Sprzedaż\")*$C$2:C107*$D$2:D107)","v":0},797.5,13501.4,3913.69,20105.8,171.6,7109.08,34521,42840,7000,2419,6866.9700000000303,2804.1100000000006,{"$f":"(VLOOKUP(A107,WIG_B[],2,TRUE)/VLOOKUP(A106,WIG_B[],2,TRUE)-1)*$L$1+BE106","v":93391.537926799836},4940.36153305466,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86524.567926799806},95.999999999999886,481.59999999999673,340.74999999999955,1160.7999999999993,-34.30000000000004,-448.48000000000047,618.30000000000291,4418.1000000000058,232.60000000000036,1.5999999999994543,15.399999999999977,125.39999999999964,-13.090000000000146,465.29999999999927,6.5999999999999943,-27.5,791,1339,98,4]
[42881,"SANTANDER",346.53,-10,"Kupno",0,1.0388710934119416E-3,6.5968314431650965E-2,"Polityka",null,null,371022.60000000009,null,null,{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D108,$B$2:B108,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B108=\"MIL\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B108=\"PEKAO\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B108=\"PKOBP\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B108=\"ING\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B108=\"GETIN\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B108=\"Handlowy\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B108=\"SANTANDER\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B108=\"MBANK\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-38421.899999999994},{"$f":"SUMPRODUCT(($B$2:B108=\"Alior\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B108=\"Idea\")*($E$2:E108=\"Kupno\")*$C$2:C108*$D$2:D108)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B108=\"MIL\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"PEKAO\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"PKOBP\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"ING\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"GETIN\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"Handlowy\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"SANTANDER\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"MBANK\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"Alior\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},{"$f":"SUMPRODUCT(($B$2:B108=\"Idea\")*($E$2:E108=\"Sprzedaż\")*$C$2:C108*$D$2:D108)","v":0},787.6,13338.6,3919.1899999999996,19710.900000000001,168.3,7206.65,38118.299999999996,42302,6954.0000000000009,2417,5945.1400000000076,-921.83000000002266,{"$f":"(VLOOKUP(A108,WIG_B[],2,TRUE)/VLOOKUP(A107,WIG_B[],2,TRUE)-1)*$L$1+BE107","v":90896.379477264869},-2495.1584495349671,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":84951.239477264855},86.099999999999909,318.79999999999745,346.24999999999909,765.90000000000146,-37.600000000000023,-350.91000000000076,750.29999999999563,3880.1000000000058,186.60000000000127,-0.4000000000005457,-9.8999999999999773,-162.79999999999927,5.4999999999995453,-394.89999999999782,-3.2999999999999829,97.569999999999709,131.99999999999272,-538,-45.999999999999091,-2]
[42884,"MBANK",431.91,-10,"Kupno",1.57903266884305E-2,7.0246116088999999E-2,4.3527586765761406E-3,"Sprawozdanie",null,null,366703.50000000012,null,null,{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D109,$B$2:B109,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B109=\"MIL\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B109=\"PEKAO\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B109=\"PKOBP\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B109=\"ING\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B109=\"GETIN\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B109=\"Handlowy\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B109=\"SANTANDER\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B109=\"MBANK\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B109=\"Alior\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-6767.4},{"$f":"SUMPRODUCT(($B$2:B109=\"Idea\")*($E$2:E109=\"Kupno\")*$C$2:C109*$D$2:D109)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B109=\"MIL\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"PEKAO\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"PKOBP\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"ING\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"GETIN\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"Handlowy\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"SANTANDER\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"MBANK\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"Alior\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},{"$f":"SUMPRODUCT(($B$2:B109=\"Idea\")*($E$2:E109=\"Sprzedaż\")*$C$2:C109*$D$2:D109)","v":0},786.5,13247.300000000001,3877.9399999999996,19715.3,167.2,7191.0300000000007,38005,47510.100000000006,7000,2445,6648.8700000000099,703.73000000000229,{"$f":"(VLOOKUP(A109,WIG_B[],2,TRUE)/VLOOKUP(A108,WIG_B[],2,TRUE)-1)*$L$1+BE108","v":89036.149681816722},-1860.2297954481473,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82387.279681816712},84.999999999999886,227.49999999999818,304.99999999999909,770.29999999999927,-38.700000000000045,-366.52999999999975,637,4769.1000000000131,232.60000000000036,27.599999999999454,-1.1000000000000227,-91.299999999999272,-41.25,4.3999999999978172,-1.1000000000000227,-15.619999999998981,-113.29999999999563,889.00000000000728,45.999999999999091,28]
[42885,"Alior",69.45,-10,"Kupno",-8.8552915766738738E-2,-0.11087113030957529,-4.4204463642908642E-2,"Makro",null,null,366009.00000000012,null,null,{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D110,$B$2:B110,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B110=\"MIL\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B110=\"PEKAO\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B110=\"PKOBP\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B110=\"ING\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B110=\"GETIN\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B110=\"Handlowy\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B110=\"SANTANDER\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B110=\"MBANK\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B110=\"Alior\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B110=\"Idea\")*($E$2:E110=\"Kupno\")*$C$2:C110*$D$2:D110)","v":-2417.4000000000005},{"$f":"SUMPRODUCT(($B$2:B110=\"MIL\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"PEKAO\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"PKOBP\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"ING\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"GETIN\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"Handlowy\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"SANTANDER\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"MBANK\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"Alior\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},{"$f":"SUMPRODUCT(($B$2:B110=\"Idea\")*($E$2:E110=\"Sprzedaż\")*$C$2:C110*$D$2:D110)","v":0},777.7,13123,3824.7000000000003,19125.7,163.9,7109.08,37612.300000000003,46580.6,7639.5,2447,4412.4800000000032,-2236.3900000000067,{"$f":"(VLOOKUP(A110,WIG_B[],2,TRUE)/VLOOKUP(A109,WIG_B[],2,TRUE)-1)*$L$1+BE109","v":82525.485269786368},-6510.6644120303536,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78113.005269786372},76.199999999999932,103.19999999999709,251.75999999999976,180.70000000000073,-42.000000000000028,-448.48000000000047,244.30000000000291,3839.6000000000058,177.60000000000036,29.599999999999454,-8.7999999999999545,-124.30000000000109,-53.239999999999327,-589.59999999999854,-3.2999999999999829,-81.950000000000728,-392.69999999999709,-929.50000000000728,-55,2]
[42886,"Idea",24.4,-10,"Kupno",2.049180327868827E-3,-1.6393442622950727E-2,0.10040983606557385,"Polityka",null,null,365765.00000000012,null,null,{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D111,$B$2:B111,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B111=\"MIL\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-701.50000000000011},{"$f":"SUMPRODUCT(($B$2:B111=\"PEKAO\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B111=\"PKOBP\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B111=\"ING\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B111=\"GETIN\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B111=\"Handlowy\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B111=\"SANTANDER\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B111=\"MBANK\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B111=\"Alior\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B111=\"Idea\")*($E$2:E111=\"Kupno\")*$C$2:C111*$D$2:D111)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B111=\"MIL\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"PEKAO\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"PKOBP\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"ING\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"GETIN\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"Handlowy\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"SANTANDER\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"MBANK\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"Alior\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},{"$f":"SUMPRODUCT(($B$2:B111=\"Idea\")*($E$2:E111=\"Sprzedaż\")*$C$2:C111*$D$2:D111)","v":0},765.6,13185.7,3963.63,19110.3,166.1,6786.78,36985.300000000003,45868.9,7502,2684,2783.3100000000195,-1629.1699999999837,{"$f":"(VLOOKUP(A111,WIG_B[],2,TRUE)/VLOOKUP(A110,WIG_B[],2,TRUE)-1)*$L$1+BE110","v":86290.778592041766},3765.2933222553984,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83507.468592041754},64.099999999999909,165.89999999999782,390.6899999999996,165.29999999999927,-39.80000000000004,-770.78000000000065,-382.69999999999709,3127.9000000000087,40.100000000000364,22.599999999999454,-12.100000000000023,62.700000000000728,138.92999999999984,-15.400000000001455,2.1999999999999886,-322.30000000000018,-627,-711.69999999999709,-137.5,-7]
[42887,"MIL",6.93,-10,"Kupno",2.3088023088023046E-2,7.5036075036075012E-2,4.3290043290043378E-2,"Sprawozdanie",null,null,365695.70000000013,null,null,{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D112,$B$2:B112,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B112=\"MIL\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B112=\"PEKAO\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-13019.800000000003},{"$f":"SUMPRODUCT(($B$2:B112=\"PKOBP\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B112=\"ING\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B112=\"GETIN\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B112=\"Handlowy\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B112=\"SANTANDER\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B112=\"MBANK\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B112=\"Alior\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B112=\"Idea\")*($E$2:E112=\"Kupno\")*$C$2:C112*$D$2:D112)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B112=\"MIL\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"PEKAO\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"PKOBP\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"ING\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"GETIN\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"Handlowy\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"SANTANDER\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"MBANK\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"Alior\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},{"$f":"SUMPRODUCT(($B$2:B112=\"Idea\")*($E$2:E112=\"Sprzedaż\")*$C$2:C112*$D$2:D112)","v":0},831.59999999999991,12994.3,3827.9999999999995,19520.600000000002,166.1,6971.36,36719.1,46140.6,7313.9,2696.1000000000004,2877.3600000000297,94.050000000010186,{"$f":"(VLOOKUP(A112,WIG_B[],2,TRUE)/VLOOKUP(A111,WIG_B[],2,TRUE)-1)*$L$1+BE111","v":78151.511631361645},-8139.266960680121,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75274.151631361616},60.799999999999841,-25.500000000003638,255.05999999999904,575.60000000000218,-39.80000000000004,-586.20000000000073,-648.90000000000146,3399.6000000000058,-148,34.699999999999818,-3.3000000000000682,-191.40000000000146,-135.63000000000056,410.30000000000291,0,184.57999999999993,-266.20000000000437,271.69999999999709,-188.10000000000036,12.100000000000364]
[42888,"PEKAO",117.35,-10,"Kupno",0,-1.0140605027694871E-2,1.2015338730294145E-2,"Makro",null,null,364522.20000000013,null,null,{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D113,$B$2:B113,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B113=\"MIL\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B113=\"PEKAO\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B113=\"PKOBP\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-3572.9400000000005},{"$f":"SUMPRODUCT(($B$2:B113=\"ING\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B113=\"GETIN\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B113=\"Handlowy\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B113=\"SANTANDER\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B113=\"MBANK\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B113=\"Alior\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B113=\"Idea\")*($E$2:E113=\"Kupno\")*$C$2:C113*$D$2:D113)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B113=\"MIL\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"PEKAO\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"PKOBP\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"ING\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"GETIN\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"Handlowy\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"SANTANDER\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"MBANK\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"Alior\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},{"$f":"SUMPRODUCT(($B$2:B113=\"Idea\")*($E$2:E113=\"Sprzedaż\")*$C$2:C113*$D$2:D113)","v":0},850.8,14082,3883.33,19937.5,165,6923.51,37503.4,48260.3,6963,2689.5,5780.5400000000009,2903.1799999999712,{"$f":"(VLOOKUP(A113,WIG_B[],2,TRUE)/VLOOKUP(A112,WIG_B[],2,TRUE)-1)*$L$1+BE112","v":82024.470366373236},3872.9587350115908,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76243.930366373243},79.999999999999886,-111.30000000000291,310.38999999999942,992.5,-40.900000000000034,-634.05000000000018,135.40000000000146,5519.3000000000102,-498.89999999999964,28.099999999999454,19.200000000000045,-85.799999999999272,55.330000000000382,416.89999999999782,-1.0999999999999943,-47.849999999999454,784.30000000000291,2119.7000000000044,-350.89999999999964,-6.6000000000003638]
[42891,"PKOBP",35.183999999999997,-10,"Kupno",5.6275579809004217E-3,-3.1690541155070306E-2,2.4130286493861064E-2,"Polityka",null,null,364170.3600000001,null,null,{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D114,$B$2:B114,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B114=\"MIL\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B114=\"PEKAO\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B114=\"PKOBP\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B114=\"ING\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-18945},{"$f":"SUMPRODUCT(($B$2:B114=\"GETIN\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B114=\"Handlowy\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B114=\"SANTANDER\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B114=\"MBANK\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B114=\"Alior\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B114=\"Idea\")*($E$2:E114=\"Kupno\")*$C$2:C114*$D$2:D114)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B114=\"MIL\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"PEKAO\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"PKOBP\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"ING\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"GETIN\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"Handlowy\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"SANTANDER\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"MBANK\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"Alior\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},{"$f":"SUMPRODUCT(($B$2:B114=\"Idea\")*($E$2:E114=\"Sprzedaż\")*$C$2:C114*$D$2:D114)","v":0},831.59999999999991,13821.6,4222.08,19369.900000000001,163.9,6823.96,37067.800000000003,47347.3,7502,2688.4,4008.9000000000437,-1771.6399999999571,{"$f":"(VLOOKUP(A114,WIG_B[],2,TRUE)/VLOOKUP(A113,WIG_B[],2,TRUE)-1)*$L$1+BE113","v":78630.502305284521},-3393.9680610887153,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":74621.602305284483},60.799999999999841,-371.70000000000255,297.29999999999927,424.90000000000146,-42.000000000000028,-733.60000000000036,-300.19999999999709,4606.3000000000102,40.100000000000364,26.999999999999545,-19.200000000000045,-260.39999999999964,-13.090000000000146,-567.59999999999854,-1.0999999999999943,-99.550000000000182,-435.59999999999854,-913,539,-1.0999999999999091]
[42892,"ING",177.51,-10,"Kupno",3.887104951833642E-3,1.8308827671680517E-2,0.1357669990423076,"Sprawozdanie",null,null,362395.26000000013,null,null,{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D115,$B$2:B115,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B115=\"MIL\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B115=\"PEKAO\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B115=\"PKOBP\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B115=\"ING\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B115=\"GETIN\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-205.90000000000003},{"$f":"SUMPRODUCT(($B$2:B115=\"Handlowy\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B115=\"SANTANDER\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B115=\"MBANK\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B115=\"Alior\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B115=\"Idea\")*($E$2:E115=\"Kupno\")*$C$2:C115*$D$2:D115)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B115=\"MIL\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"PEKAO\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"PKOBP\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"ING\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"GETIN\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"Handlowy\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"SANTANDER\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"MBANK\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"Alior\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},{"$f":"SUMPRODUCT(($B$2:B115=\"Idea\")*($E$2:E115=\"Sprzedaż\")*$C$2:C115*$D$2:D115)","v":0},846,13810.800000000001,4256.5199999999995,21301.199999999997,165,6764.34,37585.9,46684,7483.3,2651,3943.3200000000115,-65.580000000032214,{"$f":"(VLOOKUP(A115,WIG_B[],2,TRUE)/VLOOKUP(A114,WIG_B[],2,TRUE)-1)*$L$1+BE114","v":80802.323912104141},2171.8216068196198,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76859.003912104134},75.199999999999932,-382.50000000000182,331.73999999999887,581.09999999999854,-40.900000000000034,-793.22000000000025,217.90000000000146,3943.0000000000073,21.400000000000546,-10.400000000000546,14.400000000000091,-10.799999999999272,34.4399999999996,156.19999999999709,1.0999999999999943,-59.619999999999891,518.09999999999854,-663.30000000000291,-18.699999999999818,-37.400000000000091]
[42893,"GETIN",1.5,-10,"Kupno",0,-8.0000000000000071E-2,-0.14666666666666661,"Makro",null,null,362380.26000000013,null,null,{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D116,$B$2:B116,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B116=\"MIL\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B116=\"PEKAO\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B116=\"PKOBP\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B116=\"ING\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B116=\"GETIN\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B116=\"Handlowy\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-7557.56},{"$f":"SUMPRODUCT(($B$2:B116=\"SANTANDER\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B116=\"MBANK\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B116=\"Alior\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B116=\"Idea\")*($E$2:E116=\"Kupno\")*$C$2:C116*$D$2:D116)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B116=\"MIL\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"PEKAO\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"PKOBP\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"ING\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"GETIN\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"Handlowy\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"SANTANDER\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"MBANK\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"Alior\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},{"$f":"SUMPRODUCT(($B$2:B116=\"Idea\")*($E$2:E116=\"Sprzedaż\")*$C$2:C116*$D$2:D116)","v":0},864,13857.6,4257.72,21112.799999999999,180,6798.55,37580.400000000001,47282.399999999994,7645,2640,4598.7300000000178,655.41000000000622,{"$f":"(VLOOKUP(A116,WIG_B[],2,TRUE)/VLOOKUP(A115,WIG_B[],2,TRUE)-1)*$L$1+BE115","v":82662.939230057484},1860.615317953343,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78064.209230057459},93.199999999999932,-335.70000000000255,332.9399999999996,392.70000000000073,-40.900000000000034,-759.01000000000022,212.40000000000146,4541.4000000000015,183.10000000000036,-21.400000000000546,18,46.799999999999272,1.2000000000007276,-188.39999999999782,0,34.210000000000036,-5.5,598.39999999999418,161.69999999999982,-11]
[42894,"Handlowy",62.994,-10,"Kupno",-1.2255135409721563E-2,2.8082039559323091E-2,6.2037654379782259E-2,"Polityka",null,null,361750.32000000012,null,null,{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D117,$B$2:B117,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B117=\"MIL\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B117=\"PEKAO\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B117=\"PKOBP\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B117=\"ING\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B117=\"GETIN\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B117=\"Handlowy\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B117=\"SANTANDER\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-37368},{"$f":"SUMPRODUCT(($B$2:B117=\"MBANK\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B117=\"Alior\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B117=\"Idea\")*($E$2:E117=\"Kupno\")*$C$2:C117*$D$2:D117)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B117=\"MIL\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"PEKAO\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"PKOBP\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"ING\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"GETIN\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"Handlowy\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"SANTANDER\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"MBANK\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"Alior\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},{"$f":"SUMPRODUCT(($B$2:B117=\"Idea\")*($E$2:E117=\"Sprzedaż\")*$C$2:C117*$D$2:D117)","v":0},870,13924.800000000001,4333.4400000000005,21177.599999999999,183.6,7559.28,37966.5,48467.1,7416.2,2640,6288.8400000000065,1690.1099999999888,{"$f":"(VLOOKUP(A117,WIG_B[],2,TRUE)/VLOOKUP(A116,WIG_B[],2,TRUE)-1)*$L$1+BE116","v":87317.934695882854},4654.99546582537,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81029.094695882843},99.199999999999932,-268.50000000000182,408.65999999999985,457.5,-37.30000000000004,-628.22000000000025,598.5,5726.1000000000058,-45.699999999999818,-21.400000000000546,6,67.200000000000728,75.720000000000255,64.799999999999272,3.5999999999999943,130.78999999999996,386.09999999999854,1184.7000000000044,-228.80000000000018,0]
[42895,"SANTANDER",345.9,-10,"Kupno",0,1.5611448395490113E-2,3.5241399248337579E-2,"Sprawozdanie",null,null,358291.32000000012,null,null,{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D118,$B$2:B118,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B118=\"MIL\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B118=\"PEKAO\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B118=\"PKOBP\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B118=\"ING\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B118=\"GETIN\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B118=\"Handlowy\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B118=\"SANTANDER\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B118=\"MBANK\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-42740.999999999993},{"$f":"SUMPRODUCT(($B$2:B118=\"Alior\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B118=\"Idea\")*($E$2:E118=\"Kupno\")*$C$2:C118*$D$2:D118)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B118=\"MIL\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"PEKAO\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"PKOBP\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"ING\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"GETIN\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"Handlowy\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"SANTANDER\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"MBANK\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"Alior\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},{"$f":"SUMPRODUCT(($B$2:B118=\"Idea\")*($E$2:E118=\"Sprzedaż\")*$C$2:C118*$D$2:D118)","v":0},864,13759.199999999999,4245.84,21384,180,7466.64,41508,48678.299999999996,7315,2648.7999999999997,6341.0999999999949,52.259999999988395,{"$f":"(VLOOKUP(A118,WIG_B[],2,TRUE)/VLOOKUP(A117,WIG_B[],2,TRUE)-1)*$L$1+BE117","v":82125.503365635857},-5192.4313302469964,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75784.403365635866},93.199999999999932,-434.100000000004,321.05999999999949,663.90000000000146,-40.900000000000034,-720.85999999999967,681,5937.3000000000029,-146.89999999999964,-12.600000000000819,-6,-165.60000000000218,-87.600000000000364,206.40000000000146,-3.5999999999999943,-92.639999999999418,82.5,211.19999999999709,-101.19999999999982,8.7999999999997272]
[42898,"MBANK",427.66,-10,"Kupno",3.0842257868400225E-2,9.3345180751063905E-2,-2.4949726418182716E-2,"Makro",null,null,354014.72000000015,null,null,{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D119,$B$2:B119,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B119=\"MIL\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B119=\"PEKAO\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B119=\"PKOBP\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B119=\"ING\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B119=\"GETIN\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B119=\"Handlowy\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B119=\"SANTANDER\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B119=\"MBANK\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B119=\"Alior\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-7461.9},{"$f":"SUMPRODUCT(($B$2:B119=\"Idea\")*($E$2:E119=\"Kupno\")*$C$2:C119*$D$2:D119)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B119=\"MIL\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"PEKAO\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"PKOBP\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"ING\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"GETIN\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"Handlowy\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"SANTANDER\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"MBANK\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"Alior\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},{"$f":"SUMPRODUCT(($B$2:B119=\"Idea\")*($E$2:E119=\"Sprzedaż\")*$C$2:C119*$D$2:D119)","v":0},873.6,13622.4,4113.1200000000008,21012,174,7425.12,40723.200000000004,51319.200000000004,7032.3,2649.9,2959.56000000003,-3381.5399999999649,{"$f":"(VLOOKUP(A119,WIG_B[],2,TRUE)/VLOOKUP(A118,WIG_B[],2,TRUE)-1)*$L$1+BE118","v":71527.690205183811},-10597.813160452046,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":68568.130205183785},102.79999999999995,-570.90000000000327,188.34000000000015,291.90000000000146,-46.900000000000034,-762.38000000000011,-103.79999999999563,4301.6000000000131,-429.59999999999945,-11.500000000000455,9.6000000000000227,-136.79999999999927,-132.71999999999935,-372,-6,-41.520000000000437,-784.79999999999563,-1635.6999999999898,-282.69999999999982,1.1000000000003638]
[42899,"Alior",64.099999999999994,-10,"Kupno",-4.1965678627145064E-2,-3.2605304212168451E-2,1.5600624024969534E-4,"Polityka",null,null,353373.72000000015,null,null,{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D120,$B$2:B120,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B120=\"MIL\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B120=\"PEKAO\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B120=\"PKOBP\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B120=\"ING\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B120=\"GETIN\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B120=\"Handlowy\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B120=\"SANTANDER\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B120=\"MBANK\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B120=\"Alior\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B120=\"Idea\")*($E$2:E120=\"Kupno\")*$C$2:C120*$D$2:D120)","v":-2661.4000000000005},{"$f":"SUMPRODUCT(($B$2:B120=\"MIL\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"PEKAO\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"PKOBP\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"ING\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"GETIN\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"Handlowy\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"SANTANDER\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"MBANK\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"Alior\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},{"$f":"SUMPRODUCT(($B$2:B120=\"Idea\")*($E$2:E120=\"Sprzedaż\")*$C$2:C120*$D$2:D120)","v":0},847.19999999999993,13555.199999999999,4193.76,21307.200000000001,171.6,7425.12,40270.799999999996,52492.800000000003,7691.9999999999991,2638.8999999999996,3968.3000000000438,1008.7400000000139,{"$f":"(VLOOKUP(A120,WIG_B[],2,TRUE)/VLOOKUP(A119,WIG_B[],2,TRUE)-1)*$L$1+BE119","v":74120.827936552858},2593.1377313690464,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":70152.527936552811},76.399999999999864,-638.100000000004,268.97999999999956,587.10000000000218,-49.30000000000004,-762.38000000000011,-556.20000000000437,5475.2000000000116,-410.90000000000055,-22.500000000000909,-26.400000000000091,-67.200000000000728,80.639999999999418,295.20000000000073,-2.4000000000000057,0,-452.40000000000873,1173.5999999999985,18.699999999998909,-11.000000000000455]
[42900,"Idea",23.99,-10,"Kupno",4.1684035014588616E-4,8.3368070029179453E-3,7.3363901625677519E-2,"Sprawozdanie",null,null,353133.82000000012,null,null,{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D121,$B$2:B121,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B121=\"MIL\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-770.80000000000007},{"$f":"SUMPRODUCT(($B$2:B121=\"PEKAO\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B121=\"PKOBP\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B121=\"ING\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B121=\"GETIN\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B121=\"Handlowy\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B121=\"SANTANDER\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B121=\"MBANK\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B121=\"Alior\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B121=\"Idea\")*($E$2:E121=\"Kupno\")*$C$2:C121*$D$2:D121)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B121=\"MIL\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"PEKAO\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"PKOBP\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"ING\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"GETIN\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"Handlowy\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"SANTANDER\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"MBANK\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"Alior\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},{"$f":"SUMPRODUCT(($B$2:B121=\"Idea\")*($E$2:E121=\"Sprzedaż\")*$C$2:C121*$D$2:D121)","v":0},865.2,13633.2,4102.5600000000004,21372,171.6,7499.64,40200,52410,7680,2878.7999999999997,3946.820000000062,-21.479999999981828,{"$f":"(VLOOKUP(A121,WIG_B[],2,TRUE)/VLOOKUP(A120,WIG_B[],2,TRUE)-1)*$L$1+BE120","v":71521.729988617692},-2599.0979479351663,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67574.909988617626},94.399999999999977,-560.10000000000218,177.77999999999975,651.90000000000146,-49.30000000000004,-687.85999999999967,-627,5392.4000000000087,-422.89999999999964,-22.500000000000909,18.000000000000114,78.000000000001819,-91.199999999999818,64.799999999999272,0,74.520000000000437,-70.799999999995634,-82.80000000000291,-11.999999999999091,0]
[42901,"MIL",7.21,-10,"Kupno",-2.0804438280166537E-2,5.2704576976421613E-2,-0.10679611650485432,"Makro",null,null,353061.72000000015,null,null,{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D122,$B$2:B122,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B122=\"MIL\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B122=\"PEKAO\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-14193.300000000003},{"$f":"SUMPRODUCT(($B$2:B122=\"PKOBP\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B122=\"ING\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B122=\"GETIN\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B122=\"Handlowy\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B122=\"SANTANDER\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B122=\"MBANK\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B122=\"Alior\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B122=\"Idea\")*($E$2:E122=\"Kupno\")*$C$2:C122*$D$2:D122)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B122=\"MIL\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"PEKAO\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"PKOBP\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"ING\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"GETIN\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"Handlowy\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"SANTANDER\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"MBANK\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"Alior\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},{"$f":"SUMPRODUCT(($B$2:B122=\"Idea\")*($E$2:E122=\"Sprzedaż\")*$C$2:C122*$D$2:D122)","v":0},937.3,13633.2,4102.5600000000004,21372,171.6,7499.64,40200,52410,7680,2878.7999999999997,3946.8200000000038,-5.8207660913467407E-11,{"$f":"(VLOOKUP(A122,WIG_B[],2,TRUE)/VLOOKUP(A121,WIG_B[],2,TRUE)-1)*$L$1+BE121","v":71521.729988617692},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67574.909988617685},94.399999999999864,-560.10000000000218,177.77999999999975,651.90000000000146,-49.30000000000004,-687.85999999999967,-627,5392.4000000000087,-422.89999999999964,-22.500000000000909,-1.1368683772161603E-13,0,0,0,0,0,0,0,0,0]
[42902,"PEKAO",112.44,-10,"Kupno",0,7.8975453575240051E-2,8.8046958377801632E-2,"Polityka",null,null,351937.32000000012,null,null,{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D123,$B$2:B123,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B123=\"MIL\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B123=\"PEKAO\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B123=\"PKOBP\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-3924.7800000000007},{"$f":"SUMPRODUCT(($B$2:B123=\"ING\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B123=\"GETIN\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B123=\"Handlowy\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B123=\"SANTANDER\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B123=\"MBANK\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B123=\"Alior\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B123=\"Idea\")*($E$2:E123=\"Kupno\")*$C$2:C123*$D$2:D123)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B123=\"MIL\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"PEKAO\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"PKOBP\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"ING\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"GETIN\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"Handlowy\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"SANTANDER\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"MBANK\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"Alior\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},{"$f":"SUMPRODUCT(($B$2:B123=\"Idea\")*($E$2:E123=\"Sprzedaż\")*$C$2:C123*$D$2:D123)","v":0},917.8,14617.199999999999,4157.04,21036,172.79999999999998,7478.4,41162.399999999994,52902,7369.2,2880,4630.1600000000208,683.34000000001697,{"$f":"(VLOOKUP(A123,WIG_B[],2,TRUE)/VLOOKUP(A122,WIG_B[],2,TRUE)-1)*$L$1+BE122","v":71963.309565978823},441.57957736113167,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":67333.149565978805},74.899999999999864,-700.50000000000364,232.25999999999931,315.90000000000146,-48.100000000000051,-709.10000000000036,335.39999999999418,5884.4000000000087,-733.69999999999982,-21.300000000000637,-19.5,-140.40000000000146,54.479999999999563,-336,1.1999999999999886,-21.240000000000691,962.39999999999418,492,-310.80000000000018,1.2000000000002728]
[42905,"PKOBP",35.362000000000002,-10,"Kupno",-5.1071771958599799E-2,5.0336519427633952E-3,-2.2340365363949788E-3,"Sprawozdanie",null,null,351583.70000000013,null,null,{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D124,$B$2:B124,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B124=\"MIL\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B124=\"PEKAO\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B124=\"PKOBP\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B124=\"ING\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-20720.099999999999},{"$f":"SUMPRODUCT(($B$2:B124=\"GETIN\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B124=\"Handlowy\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B124=\"SANTANDER\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B124=\"MBANK\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B124=\"Alior\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B124=\"Idea\")*($E$2:E124=\"Kupno\")*$C$2:C124*$D$2:D124)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B124=\"MIL\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"PEKAO\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"PKOBP\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"ING\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"GETIN\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"Handlowy\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"SANTANDER\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"MBANK\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"Alior\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},{"$f":"SUMPRODUCT(($B$2:B124=\"Idea\")*($E$2:E124=\"Sprzedaż\")*$C$2:C124*$D$2:D124)","v":0},939.90000000000009,14713.400000000001,4597.0600000000004,21248.399999999998,171.6,7435.8,41198.400000000001,53424,7260,2868,5440.2600000000311,810.10000000001037,{"$f":"(VLOOKUP(A124,WIG_B[],2,TRUE)/VLOOKUP(A123,WIG_B[],2,TRUE)-1)*$L$1+BE123","v":76835.822323027518},4872.5127570486948,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71395.562323027494},97,-604.30000000000109,318.65999999999985,528.29999999999927,-49.30000000000004,-751.69999999999982,371.40000000000146,6406.4000000000087,-842.89999999999964,-33.300000000000637,22.100000000000136,96.200000000002547,86.400000000000546,212.39999999999782,-1.1999999999999886,-42.599999999999454,36.000000000007276,522,-109.19999999999982,-12]
[42906,"ING",178.64,-10,"Kupno",1.7913121361397222E-2,2.5638154948499858E-2,0.14537617554858961,"Makro",null,null,349797.3000000001,null,null,{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D125,$B$2:B125,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B125=\"MIL\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B125=\"PEKAO\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B125=\"PKOBP\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B125=\"ING\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B125=\"GETIN\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-220.90000000000003},{"$f":"SUMPRODUCT(($B$2:B125=\"Handlowy\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B125=\"SANTANDER\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B125=\"MBANK\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B125=\"Alior\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B125=\"Idea\")*($E$2:E125=\"Kupno\")*$C$2:C125*$D$2:D125)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B125=\"MIL\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"PEKAO\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"PKOBP\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"ING\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"GETIN\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"Handlowy\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"SANTANDER\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"MBANK\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"Alior\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},{"$f":"SUMPRODUCT(($B$2:B125=\"Idea\")*($E$2:E125=\"Sprzedaż\")*$C$2:C125*$D$2:D125)","v":0},941.2,14610.7,4432.87,23223.199999999997,171.6,7519.8,41234.400000000001,54058.8,7078.8,2864.4,5933.070000000047,492.81000000001586,{"$f":"(VLOOKUP(A125,WIG_B[],2,TRUE)/VLOOKUP(A124,WIG_B[],2,TRUE)-1)*$L$1+BE124","v":69849.031959714397},-6986.7903633131209,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":63915.961959714346},98.299999999999955,-707.00000000000182,154.46999999999935,716.69999999999709,-49.30000000000004,-667.69999999999982,407.40000000000146,7041.2000000000116,-1024.0999999999995,-36.900000000000546,1.2999999999999545,-102.70000000000073,-164.19000000000051,188.39999999999782,0,84,36,634.80000000000291,-181.19999999999982,-3.5999999999999091]
[42907,"GETIN",1.43,-10,"Kupno",-6.9930069930069783E-3,1.3986013986013957E-2,-4.8951048951048848E-2,"Polityka",null,null,349783.00000000012,null,null,{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D126,$B$2:B126,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B126=\"MIL\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B126=\"PEKAO\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B126=\"PKOBP\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B126=\"ING\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B126=\"GETIN\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B126=\"Handlowy\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-8187.5},{"$f":"SUMPRODUCT(($B$2:B126=\"SANTANDER\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B126=\"MBANK\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B126=\"Alior\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B126=\"Idea\")*($E$2:E126=\"Kupno\")*$C$2:C126*$D$2:D126)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B126=\"MIL\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"PEKAO\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"PKOBP\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"ING\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"GETIN\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"Handlowy\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"SANTANDER\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"MBANK\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"Alior\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},{"$f":"SUMPRODUCT(($B$2:B126=\"Idea\")*($E$2:E126=\"Sprzedaż\")*$C$2:C126*$D$2:D126)","v":0},945.09999999999991,14422.199999999999,4431.57,23665.200000000001,185.9,7503.96,40550.400000000001,54722.399999999994,7299.5999999999995,2862,6371.3300000000463,438.25999999999931,{"$f":"(VLOOKUP(A126,WIG_B[],2,TRUE)/VLOOKUP(A125,WIG_B[],2,TRUE)-1)*$L$1+BE125","v":69644.191595851036},-204.84036386336084,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":63272.861595850991},102.19999999999982,-895.50000000000364,153.16999999999916,1158.7000000000007,-49.30000000000004,-683.54,-276.59999999999854,7704.8000000000029,-803.30000000000018,-39.300000000000637,3.8999999999998636,-188.50000000000182,-1.3000000000001819,442.00000000000364,0,-15.840000000000146,-684,663.59999999999127,220.79999999999927,-2.4000000000000909]
[42908,"Handlowy",62.142000000000003,-10,"Kupno",5.1494963148916995E-3,3.7140742171156482E-2,4.6747771233626167E-2,"Sprawozdanie",null,null,349161.58000000013,null,null,{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D127,$B$2:B127,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B127=\"MIL\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B127=\"PEKAO\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B127=\"PKOBP\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B127=\"ING\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B127=\"GETIN\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B127=\"Handlowy\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B127=\"SANTANDER\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-40827},{"$f":"SUMPRODUCT(($B$2:B127=\"MBANK\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B127=\"Alior\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B127=\"Idea\")*($E$2:E127=\"Kupno\")*$C$2:C127*$D$2:D127)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B127=\"MIL\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"PEKAO\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"PKOBP\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"ING\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"GETIN\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"Handlowy\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"SANTANDER\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"MBANK\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"Alior\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},{"$f":"SUMPRODUCT(($B$2:B127=\"Idea\")*($E$2:E127=\"Sprzedaż\")*$C$2:C127*$D$2:D127)","v":0},934.7,14579.5,4411.03,23582,184.6,8078.46,40866,54538.8,7161.6,2862,6360.2700000000714,-11.059999999974934,{"$f":"(VLOOKUP(A127,WIG_B[],2,TRUE)/VLOOKUP(A126,WIG_B[],2,TRUE)-1)*$L$1+BE126","v":69246.889347817341},-397.30224803369492,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":62886.619347817272},91.799999999999955,-738.20000000000255,132.6299999999992,1075.5,-50.600000000000051,-730.46,39,7521.2000000000116,-941.29999999999927,-39.300000000000637,-10.399999999999864,157.30000000000109,-20.539999999999964,-83.200000000000728,-1.3000000000000114,-46.920000000000073,315.59999999999854,-183.59999999999127,-137.99999999999909,0]
[42909,"SANTANDER",336.98,-10,"Kupno",0,6.6176034186004928E-2,7.9411241023206181E-2,"Makro",null,null,345791.78000000014,null,null,{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D128,$B$2:B128,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B128=\"MIL\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B128=\"PEKAO\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B128=\"PKOBP\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B128=\"ING\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B128=\"GETIN\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B128=\"Handlowy\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B128=\"SANTANDER\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B128=\"MBANK\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-47017.599999999991},{"$f":"SUMPRODUCT(($B$2:B128=\"Alior\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B128=\"Idea\")*($E$2:E128=\"Kupno\")*$C$2:C128*$D$2:D128)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B128=\"MIL\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"PEKAO\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"PKOBP\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"ING\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"GETIN\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"Handlowy\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"SANTANDER\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"MBANK\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"Alior\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},{"$f":"SUMPRODUCT(($B$2:B128=\"Idea\")*($E$2:E128=\"Sprzedaż\")*$C$2:C128*$D$2:D128)","v":0},920.4,14761.5,4362.28,23639.200000000001,184.6,8120.06,43807.4,53074.8,7272,2860.8,4794.8200000000261,-1565.4500000000453,{"$f":"(VLOOKUP(A128,WIG_B[],2,TRUE)/VLOOKUP(A127,WIG_B[],2,TRUE)-1)*$L$1+BE127","v":67306.931090752289},-1939.9582570650527,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":62512.11109075226},77.499999999999886,-556.20000000000255,83.8799999999992,1132.7000000000007,-50.600000000000051,-688.85999999999967,-389.40000000000146,6057.2000000000116,-830.89999999999964,-40.500000000000455,-14.300000000000068,182,-48.75,57.200000000000728,0,41.600000000000364,-428.40000000000146,-1464,110.39999999999964,-1.1999999999998181]
[42912,"MBANK",459.48,-10,"Kupno",-6.2461913467397601E-3,-1.0751284060242061E-2,-7.7304779315748307E-2,"Polityka",null,null,341196.98000000016,null,null,{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D129,$B$2:B129,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B129=\"MIL\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B129=\"PEKAO\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B129=\"PKOBP\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B129=\"ING\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B129=\"GETIN\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B129=\"Handlowy\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B129=\"SANTANDER\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B129=\"MBANK\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B129=\"Alior\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-8102.9},{"$f":"SUMPRODUCT(($B$2:B129=\"Idea\")*($E$2:E129=\"Kupno\")*$C$2:C129*$D$2:D129)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B129=\"MIL\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"PEKAO\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"PKOBP\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"ING\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"GETIN\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"Handlowy\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"SANTANDER\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"MBANK\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"Alior\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},{"$f":"SUMPRODUCT(($B$2:B129=\"Idea\")*($E$2:E129=\"Sprzedaż\")*$C$2:C129*$D$2:D129)","v":0},946.4,15354.3,4472.6500000000005,23485.8,183.29999999999998,8207.68,45095.7,59732.4,7316.4,2856,8847.6099999999842,4052.7899999999581,{"$f":"(VLOOKUP(A129,WIG_B[],2,TRUE)/VLOOKUP(A128,WIG_B[],2,TRUE)-1)*$L$1+BE128","v":80222.432353380369},12915.50126262808,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71374.822353380383},103.49999999999989,36.599999999996726,194.25,979.29999999999927,-51.900000000000063,-601.23999999999978,898.89999999999418,8120.0000000000073,-786.5,-45.300000000000637,26,592.79999999999927,110.3700000000008,-153.40000000000146,-1.3000000000000114,87.619999999999891,1288.2999999999956,2062.7999999999956,44.399999999999636,-4.8000000000001819]
[42913,"Alior",61.15,-10,"Kupno",9.8119378577268268E-3,1.3900245298446468E-2,8.6508585445625563E-2,"Sprawozdanie",null,null,340585.48000000016,null,null,{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D130,$B$2:B130,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B130=\"MIL\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B130=\"PEKAO\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B130=\"PKOBP\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B130=\"ING\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B130=\"GETIN\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B130=\"Handlowy\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B130=\"SANTANDER\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B130=\"MBANK\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B130=\"Alior\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B130=\"Idea\")*($E$2:E130=\"Kupno\")*$C$2:C130*$D$2:D130)","v":-2901.3000000000006},{"$f":"SUMPRODUCT(($B$2:B130=\"MIL\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"PEKAO\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"PKOBP\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"ING\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"GETIN\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"Handlowy\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"SANTANDER\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"MBANK\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"Alior\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},{"$f":"SUMPRODUCT(($B$2:B130=\"Idea\")*($E$2:E130=\"Sprzedaż\")*$C$2:C130*$D$2:D130)","v":0},982.8,15397.199999999999,4458.4799999999996,23652.2,184.6,8365.89,45572.800000000003,61274.2,7949.5,2854.7999999999997,11277.950000000023,2430.3400000000383,{"$f":"(VLOOKUP(A130,WIG_B[],2,TRUE)/VLOOKUP(A129,WIG_B[],2,TRUE)-1)*$L$1+BE129","v":83085.504592365673},2863.0722389853036,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71807.554592365646},{"$f":"Y130+AI130+AS130","v":139.89999999999986},{"$f":"Z130+AJ130+AT130","v":79.499999999996362},{"$f":"AA130+AK130+AU130","v":180.07999999999902},{"$f":"AB130+AL130+AV130","v":1145.7000000000007},{"$f":"AC130+AM130+AW130","v":-50.600000000000051},{"$f":"AD130+AN130+AX130","v":-443.03000000000065},{"$f":"AE130+AO130+AY130","v":1376},{"$f":"AF130+AP130+AZ130","v":9661.8000000000029},{"$f":"AG130+AQ130+BA130","v":-764.89999999999964},{"$f":"AH130+AR130+BB130","v":-46.500000000000909},36.399999999999977,42.899999999999636,-14.170000000000982,166.40000000000146,1.3000000000000114,158.20999999999913,477.10000000000582,1541.7999999999956,21.600000000000364,-1.2000000000002728]
[42914,"Idea",{"$f":"VLOOKUP(A131,INDIRECT(B131),2,TRUE)","v":23.87},-10,"Kupno",{"$f":"VLOOKUP(A131+VLOOKUP(WEEKDAY(A131,2),$M$2:$N$6,2,FALSE),INDIRECT(B131),2,TRUE)/C131-1","v":5.446166736489344E-3},{"$f":"VLOOKUP(DATE(YEAR(A131),MONTH(A131)+1,DAY(A131)),INDIRECT(B131),2,TRUE)/C131-1","v":6.4097193129451169E-2},{"$f":"VLOOKUP(DATE(YEAR(A131),MONTH(A131)+3,DAY(A131)),INDIRECT(B131),2,TRUE)/C131-1","v":5.1529116045245127E-2},"Makro",null,null,340346.78000000014,null,null,{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D131,$B$2:B131,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B131=\"MIL\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-842.90000000000009},{"$f":"SUMPRODUCT(($B$2:B131=\"PEKAO\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B131=\"PKOBP\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B131=\"ING\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B131=\"GETIN\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B131=\"Handlowy\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B131=\"SANTANDER\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B131=\"MBANK\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B131=\"Alior\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B131=\"Idea\")*($E$2:E131=\"Kupno\")*$C$2:C131*$D$2:D131)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B131=\"MIL\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"PEKAO\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"PKOBP\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"ING\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"GETIN\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"Handlowy\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"SANTANDER\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"MBANK\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"Alior\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"SUMPRODUCT(($B$2:B131=\"Idea\")*($E$2:E131=\"Sprzedaż\")*$C$2:C131*$D$2:D131)","v":0},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"MIL\"),2,TRUE)*O131)","v":930.80000000000007},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"PEKAO\"),2,TRUE)*P131)","v":15269.8},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"PKOBP\"),2,TRUE)*Q131)","v":4443.1399999999994},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"ING\"),2,TRUE)*R131)","v":23402.600000000002},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"GETIN\"),2,TRUE)*S131)","v":184.6},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"Handlowy\"),2,TRUE)*T131)","v":8422.3100000000013},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"SANTANDER\"),2,TRUE)*U131)","v":45830.200000000004},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"MBANK\"),2,TRUE)*V131)","v":59732.4},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"Alior\"),2,TRUE)*W131)","v":7868.9000000000005},{"$f":"ABS(VLOOKUP($A131,INDIRECT(\"Idea\"),2,TRUE)*X131)","v":3103.1},{"$f":"SUM(Y131:BB131)","v":9534.6299999999756},-1743.320000000047,{"$f":"(VLOOKUP(A131,WIG_B[],2,TRUE)/VLOOKUP(A130,WIG_B[],2,TRUE)-1)*$L$1+BE130","v":79168.98816064476},{"$f":"BE131-BE130","v":-3916.5164317209128},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":69634.358160644784},87.899999999999977,-47.900000000003274,164.73999999999887,896.10000000000218,-50.600000000000051,-386.60999999999876,1633.4000000000015,8120.0000000000073,-845.49999999999909,-36.900000000000546,-51.999999999999886,-127.39999999999964,-15.340000000000146,-249.59999999999854,0,56.420000000001892,257.40000000000146,-1541.7999999999956,-80.599999999999454,9.6000000000003638]
[42915,"MIL",7.21,-10,"Kupno",3.3287101248266282E-2,6.7961165048543659E-2,-2.7739251040221902E-2,"Polityka",null,null,{"$f":"L131+C132*D132","v":340274.68000000017},null,null,{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D132,$B$2:B132,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B132=\"MIL\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B132=\"PEKAO\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-15317.700000000003},{"$f":"SUMPRODUCT(($B$2:B132=\"PKOBP\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B132=\"ING\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B132=\"GETIN\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B132=\"Handlowy\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B132=\"SANTANDER\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B132=\"MBANK\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B132=\"Alior\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B132=\"Idea\")*($E$2:E132=\"Kupno\")*$C$2:C132*$D$2:D132)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B132=\"MIL\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"PEKAO\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"PKOBP\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"ING\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"GETIN\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"Handlowy\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"SANTANDER\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"MBANK\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"Alior\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},{"$f":"SUMPRODUCT(($B$2:B132=\"Idea\")*($E$2:E132=\"Sprzedaż\")*$C$2:C132*$D$2:D132)","v":0},1009.4,15112.5,4470.05,23498.799999999999,183.29999999999998,8378.5,44457.4,60092.5,7943,3103.1,8523.2300000000123,{"$f":"BC132-BC131","v":-1011.3999999999633},{"$f":"(VLOOKUP(A132,WIG_B[],2,TRUE)/VLOOKUP(A131,WIG_B[],2,TRUE)-1)*$L$1+BE131","v":77894.451796336682},-1274.5363643080782,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":69371.221796336671},94.399999999999864,-205.20000000000255,191.64999999999964,992.29999999999927,-51.900000000000063,-430.42000000000007,260.59999999999854,8480.1000000000058,-771.39999999999964,-36.900000000000546,{"$f":"BH132-BH131","v":6.4999999999998863},{"$f":"BI132-BI131","v":-157.29999999999927},{"$f":"BJ132-BJ131","v":26.910000000000764},{"$f":"BK132-BK131","v":96.19999999999709},{"$f":"BL132-BL131","v":-1.3000000000000114},{"$f":"BM132-BM131","v":-43.81000000000131},{"$f":"BN132-BN131","v":-1372.8000000000029},{"$f":"BO132-BO131","v":360.09999999999854},{"$f":"BP132-BP131","v":74.099999999999454},{"$f":"BQ132-BQ131","v":0}]
[42916,"PEKAO",116.16,-10,"Kupno",0,1.7561983471074516E-2,2.5568181818181879E-2,"Sprawozdanie",null,null,339113.08000000019,null,null,{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D133,$B$2:B133,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B133=\"MIL\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B133=\"PEKAO\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B133=\"PKOBP\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B133=\"ING\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B133=\"GETIN\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B133=\"Handlowy\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B133=\"SANTANDER\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B133=\"MBANK\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B133=\"Alior\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B133=\"Idea\")*($E$2:E133=\"Kupno\")*$C$2:C133*$D$2:D133)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B133=\"MIL\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"PEKAO\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"PKOBP\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"ING\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"GETIN\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"Handlowy\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"SANTANDER\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"MBANK\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"Alior\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},{"$f":"SUMPRODUCT(($B$2:B133=\"Idea\")*($E$2:E133=\"Sprzedaż\")*$C$2:C133*$D$2:D133)","v":0},1043,16262.4,4421.3,23319.399999999998,183.29999999999998,8465.86,44103.799999999996,59359.3,8027.5,3120,7418.9399999999951,-1104.2900000000172,{"$f":"(VLOOKUP(A133,WIG_B[],2,TRUE)/VLOOKUP(A132,WIG_B[],2,TRUE)-1)*$L$1+BE132","v":75971.245611349485},-1923.206184987197,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":68552.305611349497},127.99999999999989,-216.90000000000327,142.89999999999964,812.89999999999782,-51.900000000000063,-343.05999999999949,-93.000000000007276,7746.9000000000087,-686.89999999999964,-20.000000000000455,33.600000000000023,-11.700000000000728,-48.75,-179.40000000000146,0,87.360000000000582,-353.60000000000582,-733.19999999999709,84.5,16.900000000000091]
[42919,"PKOBP",35.006999999999998,10,"Sprzedaż",-1.9738909360984769E-2,1.1140629017054593E-3,-4.7990401919615344E-3,"Makro",null,null,339463.1500000002,null,null,{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D134,$B$2:B134,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B134=\"MIL\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B134=\"PEKAO\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B134=\"PKOBP\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B134=\"ING\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B134=\"GETIN\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B134=\"Handlowy\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B134=\"SANTANDER\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B134=\"MBANK\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B134=\"Alior\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B134=\"Idea\")*($E$2:E134=\"Kupno\")*$C$2:C134*$D$2:D134)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B134=\"MIL\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"PEKAO\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"PKOBP\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B134=\"ING\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"GETIN\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"Handlowy\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"SANTANDER\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"MBANK\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"Alior\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},{"$f":"SUMPRODUCT(($B$2:B134=\"Idea\")*($E$2:E134=\"Sprzedaż\")*$C$2:C134*$D$2:D134)","v":0},1064,16450,4200.84,23376.6,184.6,8238.23,45431.100000000006,61036.299999999996,8018.4,3146,10609.220000000028,3190.2800000000334,{"$f":"(VLOOKUP(A134,WIG_B[],2,TRUE)/VLOOKUP(A133,WIG_B[],2,TRUE)-1)*$L$1+BE133","v":85545.91439500991},9574.6687836604251,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":74936.694395009879},148.99999999999989,-29.30000000000291,272.50999999999976,870.09999999999854,-50.600000000000051,-570.69000000000051,1234.3000000000029,9423.9000000000015,-696,5.9999999999995453,21,187.60000000000036,129.61000000000013,57.200000000000728,1.3000000000000114,-227.63000000000102,1327.3000000000102,1676.9999999999927,-9.1000000000003638,26]
[42920,"ING",180.76,10,"Sprzedaż",-9.2387696393007035E-3,6.7492808143394756E-2,0.10749059526443916,"Polityka",null,null,341270.75000000017,null,null,{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D135,$B$2:B135,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B135=\"MIL\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B135=\"PEKAO\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B135=\"PKOBP\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B135=\"ING\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B135=\"GETIN\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B135=\"Handlowy\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B135=\"SANTANDER\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B135=\"MBANK\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B135=\"Alior\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B135=\"Idea\")*($E$2:E135=\"Kupno\")*$C$2:C135*$D$2:D135)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B135=\"MIL\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"PEKAO\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"PKOBP\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B135=\"ING\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B135=\"GETIN\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"Handlowy\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"SANTANDER\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"MBANK\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"Alior\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},{"$f":"SUMPRODUCT(($B$2:B135=\"Idea\")*($E$2:E135=\"Sprzedaż\")*$C$2:C135*$D$2:D135)","v":0},1023.4,16144.8,4085.9999999999995,21691.199999999997,179.39999999999998,8195.07,45340.1,58454.5,8036.6,3146,7567.8199999999943,-3041.4000000000342,{"$f":"(VLOOKUP(A135,WIG_B[],2,TRUE)/VLOOKUP(A134,WIG_B[],2,TRUE)-1)*$L$1+BE134","v":76267.350755034931},-9278.5636399749783,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":68699.530755034939},108.39999999999986,-334.50000000000364,157.66999999999916,992.29999999999563,-55.800000000000068,-613.85000000000036,1143.2999999999956,6842.1000000000058,-677.79999999999927,5.9999999999995453,-40.600000000000023,-305.20000000000073,-114.8400000000006,122.19999999999709,-5.2000000000000171,-43.159999999999854,-91.000000000007276,-2581.7999999999956,18.200000000000728,0]
[42921,"GETIN",1.38,10,"Sprzedaż",0,-6.5217391304347783E-2,3.6231884057970953E-2,"Sprawozdanie",null,null,341284.55000000016,null,null,{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D136,$B$2:B136,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B136=\"MIL\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B136=\"PEKAO\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B136=\"PKOBP\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B136=\"ING\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B136=\"GETIN\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B136=\"Handlowy\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B136=\"SANTANDER\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B136=\"MBANK\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B136=\"Alior\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B136=\"Idea\")*($E$2:E136=\"Kupno\")*$C$2:C136*$D$2:D136)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B136=\"MIL\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},{"$f":"SUMPRODUCT(($B$2:B136=\"PEKAO\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},{"$f":"SUMPRODUCT(($B$2:B136=\"PKOBP\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B136=\"ING\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B136=\"GETIN\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B136=\"Handlowy\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},{"$f":"SUMPRODUCT(($B$2:B136=\"SANTANDER\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},{"$f":"SUMPRODUCT(($B$2:B136=\"MBANK\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},{"$f":"SUMPRODUCT(($B$2:B136=\"Alior\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},{"$f":"SUMPRODUCT(($B$2:B136=\"Idea\")*($E$2:E136=\"Sprzedaż\")*$C$2:C136*$D$2:D136)","v":0},1033.2,16333.800000000001,4088.28,21691.199999999997,165.6,8411.7800000000007,45372.6,58819.799999999996,7997.6,3120,8318.4100000000126,750.59000000001834,{"$f":"(VLOOKUP(A136,WIG_B[],2,TRUE)/VLOOKUP(A135,WIG_B[],2,TRUE)-1)*$L$1+BE135","v":78353.784598354789},2086.4338433198573,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":70035.374598354771},118.19999999999993,-145.50000000000182,159.94999999999982,992.29999999999563,-55.80000000000004,-397.13999999999942,1175.7999999999956,7207.4000000000015,-716.79999999999927,-20.000000000000455,9.8000000000000682,189.00000000000182,2.2800000000006548,0,0,216.71000000000095,32.5,365.29999999999563,-39,-26]
[42922,"Handlowy",64.933000000000007,10,"Sprzedaż",-2.6180832550475319E-3,3.0616173594320228E-2,1.9250612169466885E-2,"Makro",null,null,341933.88000000018,null,null,{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D137,$B$2:B137,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B137=\"MIL\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B137=\"PEKAO\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B137=\"PKOBP\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B137=\"ING\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B137=\"GETIN\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B137=\"Handlowy\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B137=\"SANTANDER\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B137=\"MBANK\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B137=\"Alior\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B137=\"Idea\")*($E$2:E137=\"Kupno\")*$C$2:C137*$D$2:D137)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B137=\"MIL\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":0},{"$f":"SUMPRODUCT(($B$2:B137=\"PEKAO\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":0},{"$f":"SUMPRODUCT(($B$2:B137=\"PKOBP\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B137=\"ING\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B137=\"GETIN\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B137=\"Handlowy\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B137=\"SANTANDER\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":0},{"$f":"SUMPRODUCT(($B$2:B137=\"MBANK\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":0},{"$f":"SUMPRODUCT(($B$2:B137=\"Alior\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":0},{"$f":"SUMPRODUCT(($B$2:B137=\"Idea\")*($E$2:E137=\"Sprzedaż\")*$C$2:C137*$D$2:D137)","v":0},1040.2,16216.199999999999,4146.3599999999997,21691.199999999997,164.4,7791.9600000000009,44882.5,58448,8034,3118.7,7467.4000000000115,-851.01000000000113,{"$f":"(VLOOKUP(A137,WIG_B[],2,TRUE)/VLOOKUP(A136,WIG_B[],2,TRUE)-1)*$L$1+BE136","v":79424.54235483626},1070.757756481471,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71957.142354836251},125.19999999999993,-263.100000000004,218.02999999999929,992.29999999999563,-57.000000000000028,-367.6299999999992,685.69999999999709,6835.6000000000058,-680.39999999999964,-21.300000000000637,7,-117.60000000000218,58.079999999999472,0,-1.1999999999999886,29.510000000000218,-490.09999999999854,-371.79999999999563,36.399999999999636,-1.3000000000001819]
[42923,"SANTANDER",351.3,10,"Sprzedaż",0,4.3865641901508656E-2,-3.4272701394819305E-2,"Polityka",null,null,345446.88000000018,null,null,{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D138,$B$2:B138,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B138=\"MIL\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B138=\"PEKAO\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B138=\"PKOBP\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B138=\"ING\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B138=\"GETIN\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B138=\"Handlowy\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B138=\"SANTANDER\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B138=\"MBANK\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B138=\"Alior\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B138=\"Idea\")*($E$2:E138=\"Kupno\")*$C$2:C138*$D$2:D138)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B138=\"MIL\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":0},{"$f":"SUMPRODUCT(($B$2:B138=\"PEKAO\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":0},{"$f":"SUMPRODUCT(($B$2:B138=\"PKOBP\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B138=\"ING\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B138=\"GETIN\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B138=\"Handlowy\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B138=\"SANTANDER\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":3513},{"$f":"SUMPRODUCT(($B$2:B138=\"MBANK\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":0},{"$f":"SUMPRODUCT(($B$2:B138=\"Alior\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":0},{"$f":"SUMPRODUCT(($B$2:B138=\"Idea\")*($E$2:E138=\"Sprzedaż\")*$C$2:C138*$D$2:D138)","v":0},1020.6,16287.6,4117.92,21490.799999999999,165.6,7771.56,42156,58832.800000000003,8110.7,3120,8520.4600000000391,1053.0600000000277,{"$f":"(VLOOKUP(A138,WIG_B[],2,TRUE)/VLOOKUP(A137,WIG_B[],2,TRUE)-1)*$L$1+BE137","v":79549.721573170697},125.17921833443688,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71029.261573170661},105.59999999999991,-191.70000000000255,189.58999999999969,791.89999999999782,-55.80000000000004,-388.02999999999975,1472.1999999999971,7220.4000000000087,-603.69999999999982,-20.000000000000455,-19.600000000000023,71.400000000001455,-28.4399999999996,-200.39999999999782,1.1999999999999886,-20.400000000000546,786.5,384.80000000000291,76.699999999999818,1.3000000000001819]
[42926,"MBANK",453.35,10,"Sprzedaż",3.5314878129480531E-2,-6.7232822322708774E-2,-4.3255762655784791E-2,"Sprawozdanie",null,null,349980.38000000018,null,null,{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D139,$B$2:B139,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B139=\"MIL\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B139=\"PEKAO\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B139=\"PKOBP\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B139=\"ING\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B139=\"GETIN\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B139=\"Handlowy\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B139=\"SANTANDER\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B139=\"MBANK\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B139=\"Alior\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B139=\"Idea\")*($E$2:E139=\"Kupno\")*$C$2:C139*$D$2:D139)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B139=\"MIL\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":0},{"$f":"SUMPRODUCT(($B$2:B139=\"PEKAO\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":0},{"$f":"SUMPRODUCT(($B$2:B139=\"PKOBP\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B139=\"ING\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B139=\"GETIN\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B139=\"Handlowy\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B139=\"SANTANDER\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":3513},{"$f":"SUMPRODUCT(($B$2:B139=\"MBANK\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B139=\"Alior\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":0},{"$f":"SUMPRODUCT(($B$2:B139=\"Idea\")*($E$2:E139=\"Sprzedaż\")*$C$2:C139*$D$2:D139)","v":0},1013.6,16444.399999999998,4103.76,21721.199999999997,170.39999999999998,7599.96,42114,54402,8125,3107,8781.6999999999971,261.23999999995794,{"$f":"(VLOOKUP(A139,WIG_B[],2,TRUE)/VLOOKUP(A138,WIG_B[],2,TRUE)-1)*$L$1+BE138","v":80185.03516094861},635.3135877779132,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71403.335160948613},98.599999999999909,-34.900000000005093,175.42999999999984,1022.2999999999956,-51.000000000000057,-559.63000000000011,1430.1999999999971,7323.1000000000058,-589.39999999999964,-33.000000000000455,-7,156.79999999999745,-14.159999999999854,230.39999999999782,4.7999999999999829,-171.60000000000036,-42,102.69999999999709,14.300000000000182,-13]
[42927,"Alior",62.45,10,"Sprzedaż",-2.4019215372297786E-2,2.4819855884707698E-2,0.15164131305044037,"Makro",null,null,350604.88000000018,null,null,{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D140,$B$2:B140,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B140=\"MIL\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B140=\"PEKAO\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B140=\"PKOBP\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B140=\"ING\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B140=\"GETIN\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B140=\"Handlowy\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B140=\"SANTANDER\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B140=\"MBANK\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B140=\"Alior\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B140=\"Idea\")*($E$2:E140=\"Kupno\")*$C$2:C140*$D$2:D140)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B140=\"MIL\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":0},{"$f":"SUMPRODUCT(($B$2:B140=\"PEKAO\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":0},{"$f":"SUMPRODUCT(($B$2:B140=\"PKOBP\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B140=\"ING\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B140=\"GETIN\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B140=\"Handlowy\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B140=\"SANTANDER\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":3513},{"$f":"SUMPRODUCT(($B$2:B140=\"MBANK\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B140=\"Alior\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B140=\"Idea\")*($E$2:E140=\"Sprzedaż\")*$C$2:C140*$D$2:D140)","v":0},1027.5999999999999,16346.400000000001,4109.6400000000003,21838.800000000003,170.39999999999998,7501.08,41626.799999999996,54663.6,7494,3105.7000000000003,8488.8999999999978,-292.79999999999927,{"$f":"(VLOOKUP(A140,WIG_B[],2,TRUE)/VLOOKUP(A139,WIG_B[],2,TRUE)-1)*$L$1+BE139","v":79480.861755344697},-704.17340560391312,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":70991.961755344702},112.5999999999998,-132.90000000000146,181.30999999999995,1139.9000000000015,-51.000000000000057,-658.51000000000022,942.99999999999272,7584.7000000000044,-595.89999999999964,-34.300000000000182,13.999999999999886,-97.999999999996362,5.8800000000001091,117.60000000000582,0,-98.880000000000109,-487.20000000000437,261.59999999999854,-6.5,-1.2999999999997272]
[42928,"Idea",24.12,10,"Sprzedaż",2.9021558872304176E-3,6.7578772802653342E-2,-9.5356550580431021E-3,"Polityka",null,null,350846.08000000019,null,null,{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D141,$B$2:B141,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B141=\"MIL\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B141=\"PEKAO\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B141=\"PKOBP\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B141=\"ING\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B141=\"GETIN\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B141=\"Handlowy\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B141=\"SANTANDER\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B141=\"MBANK\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B141=\"Alior\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B141=\"Idea\")*($E$2:E141=\"Kupno\")*$C$2:C141*$D$2:D141)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B141=\"MIL\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":0},{"$f":"SUMPRODUCT(($B$2:B141=\"PEKAO\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":0},{"$f":"SUMPRODUCT(($B$2:B141=\"PKOBP\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B141=\"ING\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B141=\"GETIN\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B141=\"Handlowy\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B141=\"SANTANDER\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":3513},{"$f":"SUMPRODUCT(($B$2:B141=\"MBANK\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B141=\"Alior\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B141=\"Idea\")*($E$2:E141=\"Sprzedaż\")*$C$2:C141*$D$2:D141)","v":241.20000000000002},1037.4000000000001,16717.399999999998,4157.04,21873.599999999999,174,7531.8,42691.199999999997,56109.599999999999,7497.5999999999995,2894.4,11530.119999999986,3041.2199999999884,{"$f":"(VLOOKUP(A141,WIG_B[],2,TRUE)/VLOOKUP(A140,WIG_B[],2,TRUE)-1)*$L$1+BE140","v":87066.018649766658},7585.1568944219616,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75535.898649766677},122.39999999999998,238.09999999999491,228.70999999999958,1174.6999999999971,-47.400000000000034,-627.79,2007.3999999999942,9030.7000000000044,-592.30000000000018,-4.4000000000005457,9.8000000000001819,370.99999999999636,47.399999999999636,34.799999999995634,3.6000000000000227,30.720000000000255,1064.4000000000015,1446,3.5999999999994543,29.899999999999636]
[42929,"MIL",7.54,10,"Sprzedaż",6.6312997347479641E-3,-6.8965517241379337E-2,2.5198938992042397E-2,"Sprawozdanie",null,null,350921.48000000021,null,null,{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D142,$B$2:B142,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B142=\"MIL\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B142=\"PEKAO\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B142=\"PKOBP\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B142=\"ING\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B142=\"GETIN\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B142=\"Handlowy\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B142=\"SANTANDER\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B142=\"MBANK\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B142=\"Alior\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B142=\"Idea\")*($E$2:E142=\"Kupno\")*$C$2:C142*$D$2:D142)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B142=\"MIL\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B142=\"PEKAO\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":0},{"$f":"SUMPRODUCT(($B$2:B142=\"PKOBP\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B142=\"ING\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B142=\"GETIN\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B142=\"Handlowy\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B142=\"SANTANDER\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":3513},{"$f":"SUMPRODUCT(($B$2:B142=\"MBANK\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B142=\"Alior\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B142=\"Idea\")*($E$2:E142=\"Sprzedaż\")*$C$2:C142*$D$2:D142)","v":241.20000000000002},980.2,17043.599999999999,4121.5199999999995,22057.200000000001,183.6,7730.6399999999994,42590.400000000001,57188.4,7441.2,2886,13144.240000000038,1614.1200000000517,{"$f":"(VLOOKUP(A142,WIG_B[],2,TRUE)/VLOOKUP(A141,WIG_B[],2,TRUE)-1)*$L$1+BE141","v":89367.523925846297},2301.5052760796389,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76223.283925846263},140.59999999999991,564.29999999999563,193.18999999999915,1358.2999999999993,-37.80000000000004,-428.95000000000073,1906.5999999999985,10109.500000000007,-648.69999999999982,-12.800000000000637,18.199999999999932,326.20000000000073,-35.520000000000437,183.60000000000218,9.5999999999999943,198.83999999999924,-100.79999999999563,1078.8000000000029,-56.399999999999636,-8.4000000000000909]
[42930,"PEKAO",121.32,10,"Sprzedaż",0,-1.879327398615227E-2,-4.9455984174084922E-3,"Makro",null,null,352134.68000000023,null,null,{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D143,$B$2:B143,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B143=\"MIL\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B143=\"PEKAO\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B143=\"PKOBP\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B143=\"ING\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B143=\"GETIN\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B143=\"Handlowy\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B143=\"SANTANDER\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B143=\"MBANK\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B143=\"Alior\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B143=\"Idea\")*($E$2:E143=\"Kupno\")*$C$2:C143*$D$2:D143)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B143=\"MIL\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B143=\"PEKAO\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B143=\"PKOBP\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":350.07},{"$f":"SUMPRODUCT(($B$2:B143=\"ING\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B143=\"GETIN\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B143=\"Handlowy\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B143=\"SANTANDER\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":3513},{"$f":"SUMPRODUCT(($B$2:B143=\"MBANK\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B143=\"Alior\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B143=\"Idea\")*($E$2:E143=\"Sprzedaż\")*$C$2:C143*$D$2:D143)","v":241.20000000000002},986.69999999999993,15771.599999999999,4127.4000000000005,22152,182.4,7764.72,42596.4,56323.200000000004,7314,2902.8,12255.900000000034,-888.34000000000378,{"$f":"(VLOOKUP(A143,WIG_B[],2,TRUE)/VLOOKUP(A142,WIG_B[],2,TRUE)-1)*$L$1+BE142","v":88433.300498232173},-934.22342761412438,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76177.400498232135},147.0999999999998,505.49999999999636,199.07000000000016,1453.0999999999985,-39.000000000000028,-394.86999999999989,1912.5999999999985,9244.3000000000102,-775.89999999999964,3.9999999999995453,6.4999999999998863,-58.799999999999272,5.8800000000010186,94.799999999999272,-1.1999999999999886,34.080000000000837,6,-865.19999999999709,-127.19999999999982,16.800000000000182]
[42933,"PKOBP",35.213999999999999,10,"Sprzedaż",3.3793377633895005E-3,-1.2892599534276128E-2,3.1379564945760219E-2,"Polityka",null,null,352486.82000000024,null,null,{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D144,$B$2:B144,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B144=\"MIL\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B144=\"PEKAO\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B144=\"PKOBP\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B144=\"ING\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B144=\"GETIN\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B144=\"Handlowy\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B144=\"SANTANDER\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B144=\"MBANK\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B144=\"Alior\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B144=\"Idea\")*($E$2:E144=\"Kupno\")*$C$2:C144*$D$2:D144)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B144=\"MIL\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B144=\"PEKAO\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B144=\"PKOBP\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B144=\"ING\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":1807.6},{"$f":"SUMPRODUCT(($B$2:B144=\"GETIN\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B144=\"Handlowy\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B144=\"SANTANDER\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":3513},{"$f":"SUMPRODUCT(($B$2:B144=\"MBANK\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B144=\"Alior\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B144=\"Idea\")*($E$2:E144=\"Sprzedaż\")*$C$2:C144*$D$2:D144)","v":241.20000000000002},998.4,15880.8,3873.54,22104,182.4,7836.2400000000007,43113.599999999999,56916,7305.6,2880,13577.399999999996,1321.4999999999618,{"$f":"(VLOOKUP(A144,WIG_B[],2,TRUE)/VLOOKUP(A143,WIG_B[],2,TRUE)-1)*$L$1+BE143","v":94717.013640545629},6283.713142313456,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81139.613640545635},158.79999999999984,614.69999999999709,297.34999999999945,1405.0999999999985,-39.000000000000028,-323.34999999999945,2429.7999999999956,9837.1000000000058,-784.29999999999927,-18.800000000000637,11.700000000000045,109.20000000000073,98.279999999999291,-48,0,71.520000000000437,517.19999999999709,592.79999999999563,-8.3999999999996362,-22.800000000000182]
[42934,"ING",183.07,10,"Sprzedaż",1.5567815589665024E-2,5.6972742666739462E-2,2.6055607144808146E-2,"Sprawozdanie",null,null,354317.52000000025,null,null,{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D145,$B$2:B145,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B145=\"MIL\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B145=\"PEKAO\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B145=\"PKOBP\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B145=\"ING\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B145=\"GETIN\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B145=\"Handlowy\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B145=\"SANTANDER\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B145=\"MBANK\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B145=\"Alior\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B145=\"Idea\")*($E$2:E145=\"Kupno\")*$C$2:C145*$D$2:D145)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B145=\"MIL\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B145=\"PEKAO\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B145=\"PKOBP\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B145=\"ING\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B145=\"GETIN\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":13.799999999999999},{"$f":"SUMPRODUCT(($B$2:B145=\"Handlowy\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B145=\"SANTANDER\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":3513},{"$f":"SUMPRODUCT(($B$2:B145=\"MBANK\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B145=\"Alior\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B145=\"Idea\")*($E$2:E145=\"Sprzedaż\")*$C$2:C145*$D$2:D145)","v":241.20000000000002},998.4,15698.800000000001,3864.85,20137.7,181.2,7816.920000000001,43850.400000000001,55274.400000000001,7176,2880,12196.189999999988,-1381.2100000000082,{"$f":"(VLOOKUP(A145,WIG_B[],2,TRUE)/VLOOKUP(A144,WIG_B[],2,TRUE)-1)*$L$1+BE144","v":91983.761528396702},-2733.2521121489262,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79787.571528396715},158.79999999999984,432.69999999999891,288.6599999999994,1269.5,-40.200000000000045,-342.66999999999916,3166.5999999999985,8195.5000000000073,-913.89999999999964,-18.800000000000637,0,-181.99999999999818,-8.6900000000000546,-135.59999999999854,-1.2000000000000171,-19.319999999999709,736.80000000000291,-1641.5999999999985,-129.60000000000036,0]
[42935,"GETIN",1.49,10,"Sprzedaż",-2.684563758389269E-2,-0.17449664429530198,6.7114093959732557E-3,"Makro",null,null,354332.42000000027,null,null,{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D146,$B$2:B146,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B146=\"MIL\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B146=\"PEKAO\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B146=\"PKOBP\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B146=\"ING\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B146=\"GETIN\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B146=\"Handlowy\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B146=\"SANTANDER\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B146=\"MBANK\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B146=\"Alior\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B146=\"Idea\")*($E$2:E146=\"Kupno\")*$C$2:C146*$D$2:D146)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B146=\"MIL\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B146=\"PEKAO\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B146=\"PKOBP\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B146=\"ING\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B146=\"GETIN\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B146=\"Handlowy\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":649.33000000000004},{"$f":"SUMPRODUCT(($B$2:B146=\"SANTANDER\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":3513},{"$f":"SUMPRODUCT(($B$2:B146=\"MBANK\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B146=\"Alior\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B146=\"Idea\")*($E$2:E146=\"Sprzedaż\")*$C$2:C146*$D$2:D146)","v":241.20000000000002},985.4,15650.7,3909.4,20035.399999999998,163.9,7737.48,44100,55730.400000000001,7236,2902.8,12783.899999999983,587.70999999999549,{"$f":"(VLOOKUP(A146,WIG_B[],2,TRUE)/VLOOKUP(A145,WIG_B[],2,TRUE)-1)*$L$1+BE145","v":93787.922039966987},1804.1605115702841,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81004.022039967007},145.79999999999984,384.59999999999854,333.20999999999958,1167.1999999999971,-42.600000000000051,-422.11000000000058,3416.1999999999971,8651.5000000000073,-853.89999999999964,3.9999999999995453,-13,-48.100000000000364,44.550000000000182,-102.30000000000291,-2.4000000000000057,-79.440000000001419,249.59999999999854,456,60,22.800000000000182]
[42936,"Handlowy",64.459999999999994,10,"Sprzedaż",-1.5513496742147748E-4,-3.5370772572136389E-3,3.9357741234874455E-2,"Polityka",null,null,354977.02000000025,null,null,{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D147,$B$2:B147,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B147=\"MIL\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B147=\"PEKAO\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B147=\"PKOBP\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B147=\"ING\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B147=\"GETIN\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B147=\"Handlowy\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B147=\"SANTANDER\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B147=\"MBANK\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B147=\"Alior\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B147=\"Idea\")*($E$2:E147=\"Kupno\")*$C$2:C147*$D$2:D147)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B147=\"MIL\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B147=\"PEKAO\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B147=\"PKOBP\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B147=\"ING\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B147=\"GETIN\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B147=\"Handlowy\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B147=\"SANTANDER\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":3513},{"$f":"SUMPRODUCT(($B$2:B147=\"MBANK\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B147=\"Alior\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B147=\"Idea\")*($E$2:E147=\"Sprzedaż\")*$C$2:C147*$D$2:D147)","v":241.20000000000002},981.5,15596.1,3892.02,20154.2,160.6,7090.5999999999995,43113.599999999999,55214.400000000001,7260,2916,11356.040000000037,-1427.859999999946,{"$f":"(VLOOKUP(A147,WIG_B[],2,TRUE)/VLOOKUP(A146,WIG_B[],2,TRUE)-1)*$L$1+BE146","v":91151.244971079665},-2636.6770688873221,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79795.204971079627},141.89999999999986,329.99999999999818,315.82999999999947,1286,-45.900000000000063,-424.39000000000033,2429.7999999999956,8135.5000000000073,-829.89999999999964,17.199999999999363,-3.8999999999999773,-54.600000000000364,-17.380000000000109,118.80000000000291,-3.3000000000000114,-2.2799999999997453,-986.40000000000146,-516,24,13.199999999999818]
[42937,"SANTANDER",359.28,10,"Sprzedaż",0,-1.5169227343576064E-2,-6.9026942774437217E-3,"Sprawozdanie",null,null,358569.82000000024,null,null,{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D148,$B$2:B148,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B148=\"MIL\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B148=\"PEKAO\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B148=\"PKOBP\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B148=\"ING\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B148=\"GETIN\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B148=\"Handlowy\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B148=\"SANTANDER\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B148=\"MBANK\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B148=\"Alior\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B148=\"Idea\")*($E$2:E148=\"Kupno\")*$C$2:C148*$D$2:D148)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B148=\"MIL\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B148=\"PEKAO\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B148=\"PKOBP\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B148=\"ING\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B148=\"GETIN\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B148=\"Handlowy\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B148=\"SANTANDER\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B148=\"MBANK\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":4533.5},{"$f":"SUMPRODUCT(($B$2:B148=\"Alior\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B148=\"Idea\")*($E$2:E148=\"Sprzedaż\")*$C$2:C148*$D$2:D148)","v":241.20000000000002},975,15486.9,3886.6299999999997,20451.199999999997,159.5,7089.5,39520.799999999996,54544.800000000003,7260,3036,10980.150000000001,-375.8900000000358,{"$f":"(VLOOKUP(A148,WIG_B[],2,TRUE)/VLOOKUP(A147,WIG_B[],2,TRUE)-1)*$L$1+BE147","v":89993.672024602056},-1157.5729464776086,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79013.522024602047},135.39999999999986,220.79999999999745,310.43999999999915,1582.9999999999964,-47.000000000000057,-425.48999999999978,2429.7999999999956,7465.9000000000087,-829.89999999999964,137.19999999999936,-6.5,-109.20000000000073,-5.3900000000003274,296.99999999999636,-1.0999999999999943,-1.0999999999994543,0,-669.59999999999854,0,120]
[42940,"MBANK",457.5,10,"Sprzedaż",-4.4808743169398868E-2,-6.3278688524590176E-2,-2.0306010928961782E-2,"Makro",null,null,363144.82000000024,null,null,{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D149,$B$2:B149,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B149=\"MIL\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B149=\"PEKAO\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B149=\"PKOBP\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B149=\"ING\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B149=\"GETIN\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B149=\"Handlowy\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B149=\"SANTANDER\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B149=\"MBANK\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B149=\"Alior\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B149=\"Idea\")*($E$2:E149=\"Kupno\")*$C$2:C149*$D$2:D149)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B149=\"MIL\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B149=\"PEKAO\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B149=\"PKOBP\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B149=\"ING\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B149=\"GETIN\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B149=\"Handlowy\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B149=\"SANTANDER\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B149=\"MBANK\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B149=\"Alior\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":624.5},{"$f":"SUMPRODUCT(($B$2:B149=\"Idea\")*($E$2:E149=\"Sprzedaż\")*$C$2:C149*$D$2:D149)","v":241.20000000000002},969.8,15360.8,3919.1899999999996,20571.099999999999,156.19999999999999,7184.32,39367.9,50325,7120.8,3012,11131.929999999982,151.77999999998065,{"$f":"(VLOOKUP(A149,WIG_B[],2,TRUE)/VLOOKUP(A148,WIG_B[],2,TRUE)-1)*$L$1+BE148","v":90092.146672404386},98.474647802329855,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78960.216672404407},130.19999999999982,94.69999999999709,342.99999999999909,1702.8999999999978,-50.300000000000068,-330.67000000000007,2276.9000000000015,7821.1000000000058,-969.09999999999945,113.19999999999936,-5.2000000000000455,-126.10000000000036,32.559999999999945,119.90000000000146,-3.3000000000000114,94.819999999999709,-152.89999999999418,355.19999999999709,-139.19999999999982,-24]
[42941,"Alior",61.16,10,"Sprzedaż",1.7004578155657368E-2,2.8613472858077138E-2,0.12311968606932644,"Polityka",null,null,363756.42000000022,null,null,{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D150,$B$2:B150,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B150=\"MIL\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B150=\"PEKAO\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B150=\"PKOBP\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B150=\"ING\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B150=\"GETIN\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B150=\"Handlowy\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B150=\"SANTANDER\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B150=\"MBANK\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B150=\"Alior\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B150=\"Idea\")*($E$2:E150=\"Kupno\")*$C$2:C150*$D$2:D150)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B150=\"MIL\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B150=\"PEKAO\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B150=\"PKOBP\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B150=\"ING\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B150=\"GETIN\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B150=\"Handlowy\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B150=\"SANTANDER\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B150=\"MBANK\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B150=\"Alior\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B150=\"Idea\")*($E$2:E150=\"Sprzedaż\")*$C$2:C150*$D$2:D150)","v":241.20000000000002},1001,15402.4,3919.1899999999996,20560.099999999999,152.89999999999998,7285.3,39237,50417.399999999994,6727.5999999999995,2988,11447.310000000005,315.38000000002285,{"$f":"(VLOOKUP(A150,WIG_B[],2,TRUE)/VLOOKUP(A149,WIG_B[],2,TRUE)-1)*$L$1+BE149","v":92162.386126305893},2070.2394539015077,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80715.076126305881},161.39999999999986,136.29999999999745,342.99999999999909,1691.8999999999978,-53.60000000000008,-229.6899999999996,2146,7913.5,-750.69999999999982,89.199999999999363,31.200000000000045,41.600000000000364,0,-11,-3.3000000000000114,100.98000000000047,-130.90000000000146,92.399999999994179,218.39999999999964,-24]
[42942,"Idea",25.21,10,"Sprzedaż",7.5366917889725382E-3,4.2443474811582727E-2,-8.1713605712019133E-2,"Sprawozdanie",null,null,364008.52000000019,null,null,{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D151,$B$2:B151,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B151=\"MIL\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B151=\"PEKAO\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B151=\"PKOBP\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B151=\"ING\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B151=\"GETIN\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B151=\"Handlowy\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B151=\"SANTANDER\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B151=\"MBANK\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B151=\"Alior\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B151=\"Idea\")*($E$2:E151=\"Kupno\")*$C$2:C151*$D$2:D151)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B151=\"MIL\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":75.400000000000006},{"$f":"SUMPRODUCT(($B$2:B151=\"PEKAO\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B151=\"PKOBP\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B151=\"ING\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B151=\"GETIN\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B151=\"Handlowy\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B151=\"SANTANDER\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B151=\"MBANK\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B151=\"Alior\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B151=\"Idea\")*($E$2:E151=\"Sprzedaż\")*$C$2:C151*$D$2:D151)","v":493.30000000000007},993.19999999999993,15548,3940.86,20901.099999999999,159.5,7332.1600000000008,39030.199999999997,49999.4,6820,2773.1,11506.039999999995,58.729999999990468,{"$f":"(VLOOKUP(A151,WIG_B[],2,TRUE)/VLOOKUP(A150,WIG_B[],2,TRUE)-1)*$L$1+BE150","v":94670.313444437881},2507.9273181319877,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83164.273444437888},153.5999999999998,281.89999999999782,364.66999999999962,2032.8999999999978,-47.000000000000057,-182.82999999999902,1939.1999999999971,7495.5000000000073,-658.29999999999927,126.39999999999964,-7.8000000000000682,145.60000000000036,21.670000000000528,341,6.6000000000000227,46.860000000000582,-206.80000000000291,-417.99999999999272,92.400000000000546,37.200000000000273]
[42943,"MIL",7.66,10,"Sprzedaż",5.2219321148825326E-3,-4.6997389033942572E-2,9.1383812010443766E-3,"Makro",null,null,364085.12000000017,null,null,{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D152,$B$2:B152,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B152=\"MIL\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B152=\"PEKAO\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B152=\"PKOBP\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B152=\"ING\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B152=\"GETIN\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B152=\"Handlowy\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B152=\"SANTANDER\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B152=\"MBANK\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B152=\"Alior\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B152=\"Idea\")*($E$2:E152=\"Kupno\")*$C$2:C152*$D$2:D152)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B152=\"MIL\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":152},{"$f":"SUMPRODUCT(($B$2:B152=\"PEKAO\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":1213.1999999999998},{"$f":"SUMPRODUCT(($B$2:B152=\"PKOBP\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B152=\"ING\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B152=\"GETIN\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B152=\"Handlowy\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B152=\"SANTANDER\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B152=\"MBANK\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B152=\"Alior\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B152=\"Idea\")*($E$2:E152=\"Sprzedaż\")*$C$2:C152*$D$2:D152)","v":493.30000000000007},919.2,15445.300000000001,3951.7499999999995,21101.300000000003,159.5,7324.9000000000005,39209.5,48585.9,6820,2779.7,10382.170000000009,-1123.8699999999862,{"$f":"(VLOOKUP(A152,WIG_B[],2,TRUE)/VLOOKUP(A151,WIG_B[],2,TRUE)-1)*$L$1+BE151","v":94206.405976390466},-463.90746804741502,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83824.235976390453},156.19999999999993,179.19999999999891,375.55999999999904,2233.1000000000022,-47.000000000000057,-190.08999999999924,2118.5,6082.0000000000073,-658.29999999999927,132.99999999999955,2.6000000000001364,-102.69999999999891,10.889999999999418,200.20000000000437,0,-7.2600000000002183,179.30000000000291,-1413.5,0,6.5999999999999091]
[42944,"PEKAO",118.2,10,"Sprzedaż",0,4.3147208121827596E-3,-7.0050761421319829E-2,"Polityka",null,null,365267.12000000017,null,null,{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D153,$B$2:B153,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B153=\"MIL\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B153=\"PEKAO\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B153=\"PKOBP\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B153=\"ING\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B153=\"GETIN\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B153=\"Handlowy\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B153=\"SANTANDER\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B153=\"MBANK\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B153=\"Alior\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B153=\"Idea\")*($E$2:E153=\"Kupno\")*$C$2:C153*$D$2:D153)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B153=\"MIL\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":152},{"$f":"SUMPRODUCT(($B$2:B153=\"PEKAO\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B153=\"PKOBP\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":702.21},{"$f":"SUMPRODUCT(($B$2:B153=\"ING\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B153=\"GETIN\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B153=\"Handlowy\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B153=\"SANTANDER\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B153=\"MBANK\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B153=\"Alior\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B153=\"Idea\")*($E$2:E153=\"Sprzedaż\")*$C$2:C153*$D$2:D153)","v":493.30000000000007},924,14184,3987.5,21209.1,156.19999999999999,7327.98,40201.700000000004,48070,6842,2794,10963.599999999999,581.42999999998938,{"$f":"(VLOOKUP(A153,WIG_B[],2,TRUE)/VLOOKUP(A152,WIG_B[],2,TRUE)-1)*$L$1+BE152","v":96643.683771587341},2437.2777951968746,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":85680.083771587349},160.99999999999989,99.899999999997817,411.30999999999949,2340.8999999999978,-50.300000000000068,-187.01000000000022,3110.7000000000044,5566.1000000000058,-636.29999999999927,147.29999999999973,4.7999999999999545,-79.300000000001091,35.750000000000455,107.79999999999563,-3.3000000000000114,3.0799999999990177,992.20000000000437,-515.90000000000146,22,14.300000000000182]
[42947,"PKOBP",36.348999999999997,10,"Sprzedaż",-2.6603207791135897E-2,-4.0716388346307975E-3,5.213348372720028E-2,"Sprawozdanie",null,null,365630.61000000016,null,null,{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D154,$B$2:B154,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B154=\"MIL\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B154=\"PEKAO\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B154=\"PKOBP\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B154=\"ING\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B154=\"GETIN\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B154=\"Handlowy\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B154=\"SANTANDER\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B154=\"MBANK\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B154=\"Alior\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B154=\"Idea\")*($E$2:E154=\"Kupno\")*$C$2:C154*$D$2:D154)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B154=\"MIL\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":152},{"$f":"SUMPRODUCT(($B$2:B154=\"PEKAO\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B154=\"PKOBP\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B154=\"ING\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":3638.2999999999997},{"$f":"SUMPRODUCT(($B$2:B154=\"GETIN\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B154=\"Handlowy\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B154=\"SANTANDER\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B154=\"MBANK\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B154=\"Alior\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B154=\"Idea\")*($E$2:E154=\"Sprzedaż\")*$C$2:C154*$D$2:D154)","v":493.30000000000007},925.2,14274,3634.8999999999996,21425.8,155.1,7394.64,41433.700000000004,49456,7050.9999999999991,2882,14262.950000000033,3299.3500000000349,{"$f":"(VLOOKUP(A154,WIG_B[],2,TRUE)/VLOOKUP(A153,WIG_B[],2,TRUE)-1)*$L$1+BE153","v":102087.5704223972},5443.8866508098581,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87824.620422397158},162.19999999999993,189.89999999999782,422.19999999999891,2557.5999999999985,-51.400000000000063,-120.34999999999945,4342.7000000000044,6952.1000000000058,-427.30000000000018,235.29999999999973,1.2000000000000455,90,10.889999999999418,216.70000000000073,-1.0999999999999943,66.660000000000764,1232,1386,208.99999999999909,88]
[42948,"ING",195.76,10,"Sprzedaż",-1.4303228442991367E-2,2.3600326930935944E-2,-5.0061299550469007E-3,"Makro",null,null,367588.21000000014,null,null,{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D155,$B$2:B155,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B155=\"MIL\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B155=\"PEKAO\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B155=\"PKOBP\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B155=\"ING\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B155=\"GETIN\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B155=\"Handlowy\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B155=\"SANTANDER\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B155=\"MBANK\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B155=\"Alior\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B155=\"Idea\")*($E$2:E155=\"Kupno\")*$C$2:C155*$D$2:D155)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B155=\"MIL\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":152},{"$f":"SUMPRODUCT(($B$2:B155=\"PEKAO\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B155=\"PKOBP\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B155=\"ING\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B155=\"GETIN\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":28.7},{"$f":"SUMPRODUCT(($B$2:B155=\"Handlowy\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B155=\"SANTANDER\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B155=\"MBANK\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B155=\"Alior\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B155=\"Idea\")*($E$2:E155=\"Sprzedaż\")*$C$2:C155*$D$2:D155)","v":493.30000000000007},919.2,14223.6,3679.2999999999997,19576,154,7436.329999999999,40550.400000000001,49537.399999999994,7010.2999999999993,2843.5,13518.240000000038,-744.70999999999549,{"$f":"(VLOOKUP(A155,WIG_B[],2,TRUE)/VLOOKUP(A154,WIG_B[],2,TRUE)-1)*$L$1+BE154","v":102426.31494886118},338.74452646398277,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":88908.074948861147},156.19999999999993,139.49999999999818,466.599999999999,2665.4000000000015,-52.500000000000057,-78.660000000000764,3459.4000000000015,7033.5,-468,196.79999999999973,-6,-50.399999999999636,44.400000000000091,107.80000000000291,-1.0999999999999943,41.68999999999869,-883.30000000000291,81.399999999994179,-40.699999999999818,-38.5]
[42949,"GETIN",1.39,10,"Sprzedaż",-7.1942446043165353E-2,-7.1942446043165353E-2,0.15827338129496415,"Polityka",null,null,367602.11000000016,null,null,{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D156,$B$2:B156,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B156=\"MIL\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B156=\"PEKAO\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B156=\"PKOBP\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B156=\"ING\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B156=\"GETIN\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B156=\"Handlowy\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B156=\"SANTANDER\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B156=\"MBANK\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B156=\"Alior\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B156=\"Idea\")*($E$2:E156=\"Kupno\")*$C$2:C156*$D$2:D156)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B156=\"MIL\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":152},{"$f":"SUMPRODUCT(($B$2:B156=\"PEKAO\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B156=\"PKOBP\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B156=\"ING\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B156=\"GETIN\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B156=\"Handlowy\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":1293.9299999999998},{"$f":"SUMPRODUCT(($B$2:B156=\"SANTANDER\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B156=\"MBANK\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B156=\"Alior\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B156=\"Idea\")*($E$2:E156=\"Sprzedaż\")*$C$2:C156*$D$2:D156)","v":493.30000000000007},880.8,14274,3552.0000000000005,19478,139,7463.39,39847.5,47401.200000000004,6941,2805,10384.000000000007,-3134.2400000000307,{"$f":"(VLOOKUP(A156,WIG_B[],2,TRUE)/VLOOKUP(A155,WIG_B[],2,TRUE)-1)*$L$1+BE155","v":92740.72889934649},-9685.5860495146917,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82356.72889934649},117.79999999999984,189.89999999999782,339.29999999999973,2567.4000000000015,-53.600000000000051,-51.599999999999454,2756.5,4897.3000000000102,-537.29999999999927,158.29999999999973,-38.400000000000091,50.399999999999636,-127.29999999999927,-98,-1.0999999999999943,27.06000000000131,-702.90000000000146,-2136.1999999999898,-69.299999999999272,-38.5]
[42950,"Handlowy",66.703999999999994,10,"Sprzedaż",3.253178220196995E-3,6.3864236027824095E-3,3.5200287838810462E-2,"Sprawozdanie",null,null,368269.15000000014,null,null,{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D157,$B$2:B157,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B157=\"MIL\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B157=\"PEKAO\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B157=\"PKOBP\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B157=\"ING\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B157=\"GETIN\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B157=\"Handlowy\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B157=\"SANTANDER\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B157=\"MBANK\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B157=\"Alior\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B157=\"Idea\")*($E$2:E157=\"Kupno\")*$C$2:C157*$D$2:D157)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B157=\"MIL\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":152},{"$f":"SUMPRODUCT(($B$2:B157=\"PEKAO\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B157=\"PKOBP\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B157=\"ING\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B157=\"GETIN\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B157=\"Handlowy\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B157=\"SANTANDER\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":7105.7999999999993},{"$f":"SUMPRODUCT(($B$2:B157=\"MBANK\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B157=\"Alior\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B157=\"Idea\")*($E$2:E157=\"Sprzedaż\")*$C$2:C157*$D$2:D157)","v":493.30000000000007},818.40000000000009,14084.400000000001,3504.6,19276,132,6670.4,40338.1,46255,6875,2821.5,9044.5500000000102,-1339.4499999999971,{"$f":"(VLOOKUP(A157,WIG_B[],2,TRUE)/VLOOKUP(A156,WIG_B[],2,TRUE)-1)*$L$1+BE156","v":86355.821830699235},-6384.9070686472551,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":77311.271830699232},55.399999999999977,0.2999999999992724,291.89999999999918,2365.4000000000015,-60.600000000000051,-177.55000000000109,3247.0999999999985,3751.1000000000058,-603.29999999999927,174.79999999999973,-62.399999999999864,-189.59999999999854,-47.400000000000546,-202,-7,-125.95000000000164,490.59999999999854,-1146.2000000000044,-66,16.5]
[42951,"SANTANDER",372.71,10,"Sprzedaż",0,-2.4066968957097923E-2,-5.0924311126613109E-2,"Makro",null,null,371996.25000000012,null,null,{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D158,$B$2:B158,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B158=\"MIL\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B158=\"PEKAO\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B158=\"PKOBP\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B158=\"ING\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B158=\"GETIN\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B158=\"Handlowy\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B158=\"SANTANDER\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B158=\"MBANK\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B158=\"Alior\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B158=\"Idea\")*($E$2:E158=\"Kupno\")*$C$2:C158*$D$2:D158)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B158=\"MIL\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":152},{"$f":"SUMPRODUCT(($B$2:B158=\"PEKAO\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B158=\"PKOBP\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B158=\"ING\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B158=\"GETIN\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B158=\"Handlowy\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B158=\"SANTANDER\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B158=\"MBANK\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":9108.5},{"$f":"SUMPRODUCT(($B$2:B158=\"Alior\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B158=\"Idea\")*($E$2:E158=\"Sprzedaż\")*$C$2:C158*$D$2:D158)","v":493.30000000000007},843.6,14251.2,3538.2,19296,129,6692.1,37271,47602.5,7050.9999999999991,2849,11519.850000000049,2475.3000000000393,{"$f":"(VLOOKUP(A158,WIG_B[],2,TRUE)/VLOOKUP(A157,WIG_B[],2,TRUE)-1)*$L$1+BE157","v":92913.772105032825},6557.9502743335906,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81393.922105032776},80.599999999999909,167.09999999999854,325.49999999999909,2385.4000000000015,-63.600000000000051,-155.85000000000036,3907.0999999999985,5098.6000000000058,-427.30000000000018,202.29999999999973,25.199999999999932,166.79999999999927,33.599999999999909,20,-3,21.700000000000728,660,1347.5,175.99999999999909,27.5]
[42954,"MBANK",428.55,10,"Sprzedaż",-1.0267180025668177E-3,-3.0428188076070506E-2,0.10444522226111297,"Polityka",null,null,376281.75000000012,null,null,{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D159,$B$2:B159,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B159=\"MIL\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B159=\"PEKAO\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B159=\"PKOBP\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B159=\"ING\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B159=\"GETIN\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B159=\"Handlowy\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B159=\"SANTANDER\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B159=\"MBANK\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B159=\"Alior\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B159=\"Idea\")*($E$2:E159=\"Kupno\")*$C$2:C159*$D$2:D159)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B159=\"MIL\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":152},{"$f":"SUMPRODUCT(($B$2:B159=\"PEKAO\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B159=\"PKOBP\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B159=\"ING\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B159=\"GETIN\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B159=\"Handlowy\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B159=\"SANTANDER\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B159=\"MBANK\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":13394},{"$f":"SUMPRODUCT(($B$2:B159=\"Alior\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":1236.0999999999999},{"$f":"SUMPRODUCT(($B$2:B159=\"Idea\")*($E$2:E159=\"Sprzedaż\")*$C$2:C159*$D$2:D159)","v":493.30000000000007},874.8,14341.2,3564.8,19355,129,6695.9000000000005,36671,42855,6996,2816,10580.450000000041,-939.40000000000873,{"$f":"(VLOOKUP(A159,WIG_B[],2,TRUE)/VLOOKUP(A158,WIG_B[],2,TRUE)-1)*$L$1+BE158","v":94380.952440285546},1467.1803352527204,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83800.502440285505},111.79999999999984,257.09999999999854,352.09999999999945,2444.4000000000015,-63.600000000000051,-152.05000000000018,3307.0999999999985,4636.6000000000058,-482.29999999999927,169.29999999999973,31.199999999999932,90,26.600000000000364,59,0,3.8000000000001819,-600,-462,-54.999999999999091,-33]
[42955,"Alior",63.8,10,"Sprzedaż",3.1347962382446415E-3,1.8808777429467183E-2,0.13119122257053295,"Sprawozdanie",null,null,376919.75000000012,null,null,{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D160,$B$2:B160,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B160=\"MIL\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B160=\"PEKAO\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B160=\"PKOBP\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B160=\"ING\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B160=\"GETIN\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B160=\"Handlowy\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B160=\"SANTANDER\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B160=\"MBANK\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B160=\"Alior\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B160=\"Idea\")*($E$2:E160=\"Kupno\")*$C$2:C160*$D$2:D160)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B160=\"MIL\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":152},{"$f":"SUMPRODUCT(($B$2:B160=\"PEKAO\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B160=\"PKOBP\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B160=\"ING\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B160=\"GETIN\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B160=\"Handlowy\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B160=\"SANTANDER\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B160=\"MBANK\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":13394},{"$f":"SUMPRODUCT(($B$2:B160=\"Alior\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B160=\"Idea\")*($E$2:E160=\"Sprzedaż\")*$C$2:C160*$D$2:D160)","v":493.30000000000007},889.2,14520,3644.8,19370,124,6682.7,36617,43873,6380,2805,11825.450000000041,1245,{"$f":"(VLOOKUP(A160,WIG_B[],2,TRUE)/VLOOKUP(A159,WIG_B[],2,TRUE)-1)*$L$1+BE159","v":100740.72714760828},6359.7747073227365,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":88915.277147608242},126.19999999999993,435.89999999999782,432.09999999999945,2459.4000000000015,-68.600000000000051,-165.25000000000091,3253.0999999999985,5654.6000000000058,-460.29999999999927,158.29999999999973,14.400000000000091,178.79999999999927,80,15,-5,-13.200000000000728,-54,1018,22,-11]
[42956,"Idea",25.53,10,"Sprzedaż",8.6173129651390123E-3,3.5252643948295859E-3,-6.8155111633372623E-2,"Makro",null,null,377175.0500000001,null,null,{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D161,$B$2:B161,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B161=\"MIL\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B161=\"PEKAO\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B161=\"PKOBP\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B161=\"ING\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B161=\"GETIN\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B161=\"Handlowy\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B161=\"SANTANDER\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B161=\"MBANK\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B161=\"Alior\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B161=\"Idea\")*($E$2:E161=\"Kupno\")*$C$2:C161*$D$2:D161)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B161=\"MIL\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":152},{"$f":"SUMPRODUCT(($B$2:B161=\"PEKAO\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B161=\"PKOBP\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B161=\"ING\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B161=\"GETIN\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B161=\"Handlowy\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B161=\"SANTANDER\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B161=\"MBANK\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":13394},{"$f":"SUMPRODUCT(($B$2:B161=\"Alior\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B161=\"Idea\")*($E$2:E161=\"Sprzedaż\")*$C$2:C161*$D$2:D161)","v":748.60000000000014},880.8,14295.599999999999,3625,19183,124,6607.9,36562,42499,6371,2553,9876.3500000000349,-1949.1000000000058,{"$f":"(VLOOKUP(A161,WIG_B[],2,TRUE)/VLOOKUP(A160,WIG_B[],2,TRUE)-1)*$L$1+BE160","v":96237.280518534855},-4503.4466290734272,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86360.93051853482},117.79999999999984,211.49999999999636,412.29999999999927,2272.4000000000015,-68.600000000000051,-240.05000000000109,3198.0999999999985,4280.6000000000058,-469.29999999999927,161.59999999999945,-8.4000000000000909,-224.40000000000146,-19.800000000000182,-187,0,-74.800000000000182,-55,-1374,-9,3.2999999999997272]
[42957,"MIL",7.13,10,"Sprzedaż",-1.5427769985974837E-2,-1.6830294530154277E-2,0.14726507713884995,"Polityka",null,null,377246.35000000009,null,null,{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D162,$B$2:B162,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B162=\"MIL\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B162=\"PEKAO\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B162=\"PKOBP\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B162=\"ING\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B162=\"GETIN\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B162=\"Handlowy\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B162=\"SANTANDER\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B162=\"MBANK\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B162=\"Alior\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B162=\"Idea\")*($E$2:E162=\"Kupno\")*$C$2:C162*$D$2:D162)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B162=\"MIL\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B162=\"PEKAO\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":2395.1999999999998},{"$f":"SUMPRODUCT(($B$2:B162=\"PKOBP\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B162=\"ING\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B162=\"GETIN\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B162=\"Handlowy\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B162=\"SANTANDER\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B162=\"MBANK\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":13394},{"$f":"SUMPRODUCT(($B$2:B162=\"Alior\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B162=\"Idea\")*($E$2:E162=\"Sprzedaż\")*$C$2:C162*$D$2:D162)","v":748.60000000000014},784.3,14341.2,3543.1,19370,124,6611.7000000000007,36384,42287,6425,2595,9711.6500000000378,-164.69999999999709,{"$f":"(VLOOKUP(A162,WIG_B[],2,TRUE)/VLOOKUP(A161,WIG_B[],2,TRUE)-1)*$L$1+BE161","v":92126.489062096633},-4110.7914564382227,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82414.839062096595},92.599999999999909,257.09999999999854,330.39999999999918,2459.4000000000015,-68.600000000000051,-236.25,3020.0999999999985,4068.6000000000058,-415.29999999999927,203.59999999999945,-25.199999999999932,45.600000000002183,-81.900000000000091,187,0,3.8000000000010914,-178,-212,54,42]
[42958,"PEKAO",119.13,10,"Sprzedaż",0,7.8065978342987119E-3,-4.6419877444808244E-2,"Sprawozdanie",null,null,378437.65000000008,null,null,{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D163,$B$2:B163,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B163=\"MIL\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B163=\"PEKAO\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B163=\"PKOBP\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B163=\"ING\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B163=\"GETIN\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B163=\"Handlowy\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B163=\"SANTANDER\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B163=\"MBANK\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B163=\"Alior\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B163=\"Idea\")*($E$2:E163=\"Kupno\")*$C$2:C163*$D$2:D163)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B163=\"MIL\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B163=\"PEKAO\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B163=\"PKOBP\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":1065.7},{"$f":"SUMPRODUCT(($B$2:B163=\"ING\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B163=\"GETIN\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B163=\"Handlowy\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B163=\"SANTANDER\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B163=\"MBANK\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":13394},{"$f":"SUMPRODUCT(($B$2:B163=\"Alior\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B163=\"Idea\")*($E$2:E163=\"Sprzedaż\")*$C$2:C163*$D$2:D163)","v":748.60000000000014},772.19999999999993,13104.3,3540.2000000000003,19084,123,6591.8000000000011,35497,42811,6400,2575,8936.1500000000233,-775.50000000001455,{"$f":"(VLOOKUP(A163,WIG_B[],2,TRUE)/VLOOKUP(A162,WIG_B[],2,TRUE)-1)*$L$1+BE162","v":89433.99294332249},-2692.4961187741428,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80497.842943322466},80.499999999999886,211.49999999999636,327.49999999999955,2173.4000000000015,-69.600000000000051,-256.14999999999964,2133.0999999999985,4592.6000000000058,-440.29999999999927,183.59999999999945,-12.100000000000023,-45.600000000002183,-2.8999999999996362,-286,-1,-19.899999999999636,-887,524,-25,-20]
[42961,"PKOBP",35.520000000000003,10,"Sprzedaż",-2.4436936936937048E-2,-1.9453828828828845E-2,0.11309121621621609,"Makro",null,null,378792.85000000009,null,null,{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D164,$B$2:B164,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B164=\"MIL\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B164=\"PEKAO\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B164=\"PKOBP\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B164=\"ING\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B164=\"GETIN\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B164=\"Handlowy\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B164=\"SANTANDER\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B164=\"MBANK\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B164=\"Alior\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B164=\"Idea\")*($E$2:E164=\"Kupno\")*$C$2:C164*$D$2:D164)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B164=\"MIL\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B164=\"PEKAO\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B164=\"PKOBP\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B164=\"ING\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":5595.9},{"$f":"SUMPRODUCT(($B$2:B164=\"GETIN\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B164=\"Handlowy\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B164=\"SANTANDER\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B164=\"MBANK\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":13394},{"$f":"SUMPRODUCT(($B$2:B164=\"Alior\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B164=\"Idea\")*($E$2:E164=\"Sprzedaż\")*$C$2:C164*$D$2:D164)","v":748.60000000000014},773.30000000000007,13094.400000000001,3196.8,19084,121,6576.6,35373,42489,6348,2590,8438.9500000000262,-497.19999999999709,{"$f":"(VLOOKUP(A164,WIG_B[],2,TRUE)/VLOOKUP(A163,WIG_B[],2,TRUE)-1)*$L$1+BE163","v":89163.5540001146},-270.43894320788968,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80724.604000114574},81.600000000000023,201.59999999999854,339.29999999999973,2173.4000000000015,-71.600000000000051,-271.35000000000036,2009.0999999999985,4270.6000000000058,-492.29999999999927,198.59999999999945,1.1000000000001364,-9.8999999999978172,11.800000000000182,0,-2,-15.200000000000728,-124,-322,-52,15]
[42962,"ING",190.84,10,"Sprzedaż",1.3938377698595739E-2,5.6696709285265046E-2,4.123873401802558E-2,"Polityka",null,null,380701.25000000012,null,null,{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D165,$B$2:B165,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B165=\"MIL\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B165=\"PEKAO\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B165=\"PKOBP\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B165=\"ING\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B165=\"GETIN\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B165=\"Handlowy\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B165=\"SANTANDER\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B165=\"MBANK\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B165=\"Alior\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B165=\"Idea\")*($E$2:E165=\"Kupno\")*$C$2:C165*$D$2:D165)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B165=\"MIL\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B165=\"PEKAO\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B165=\"PKOBP\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B165=\"ING\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B165=\"GETIN\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":42.599999999999994},{"$f":"SUMPRODUCT(($B$2:B165=\"Handlowy\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B165=\"SANTANDER\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B165=\"MBANK\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":13394},{"$f":"SUMPRODUCT(($B$2:B165=\"Alior\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B165=\"Idea\")*($E$2:E165=\"Sprzedaż\")*$C$2:C165*$D$2:D165)","v":748.60000000000014},773.30000000000007,13094.400000000001,3196.8,17175.599999999999,121,6576.6,35373,42489,6348,2590,8438.9500000000116,-1.4551915228366852E-11,{"$f":"(VLOOKUP(A165,WIG_B[],2,TRUE)/VLOOKUP(A164,WIG_B[],2,TRUE)-1)*$L$1+BE164","v":89163.5540001146},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80724.604000114588},81.600000000000023,201.59999999999854,339.29999999999973,2173.3999999999978,-71.600000000000051,-271.35000000000036,2009.0999999999985,4270.6000000000058,-492.29999999999927,198.59999999999945,0,0,0,-3.637978807091713E-12,0,0,0,0,0,0]
[42963,"GETIN",1.22,10,"Sprzedaż",8.1967213114753079E-3,-4.9180327868852514E-2,0.22131147540983598,"Sprawozdanie",null,null,380713.45000000013,null,null,{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D166,$B$2:B166,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B166=\"MIL\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B166=\"PEKAO\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B166=\"PKOBP\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B166=\"ING\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B166=\"GETIN\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B166=\"Handlowy\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B166=\"SANTANDER\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B166=\"MBANK\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B166=\"Alior\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B166=\"Idea\")*($E$2:E166=\"Kupno\")*$C$2:C166*$D$2:D166)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B166=\"MIL\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B166=\"PEKAO\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B166=\"PKOBP\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B166=\"ING\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B166=\"GETIN\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B166=\"Handlowy\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":1960.9699999999998},{"$f":"SUMPRODUCT(($B$2:B166=\"SANTANDER\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B166=\"MBANK\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":13394},{"$f":"SUMPRODUCT(($B$2:B166=\"Alior\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B166=\"Idea\")*($E$2:E166=\"Sprzedaż\")*$C$2:C166*$D$2:D166)","v":748.60000000000014},767.80000000000007,13094.400000000001,3157.74,17343.900000000001,109.8,6534,34838,41758,6250,2550,7117.0900000000111,-1321.8600000000006,{"$f":"(VLOOKUP(A166,WIG_B[],2,TRUE)/VLOOKUP(A165,WIG_B[],2,TRUE)-1)*$L$1+BE165","v":85274.645714430211},-3888.9082856843888,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78157.5557144302},76.100000000000023,201.59999999999854,300.23999999999933,2341.7000000000007,-70.600000000000037,-313.95000000000073,1474.0999999999985,3539.6000000000058,-590.29999999999927,158.59999999999945,-5.5,0,-39.0600000000004,168.30000000000291,1.0000000000000142,-42.600000000000364,-535,-731,-98,-40]
[42964,"Handlowy",64.951999999999998,10,"Sprzedaż",-1.1085109003571847E-2,-1.7936322207168343E-2,0.12244426653528762,"Makro",null,null,381362.97000000015,null,null,{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D167,$B$2:B167,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B167=\"MIL\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B167=\"PEKAO\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B167=\"PKOBP\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B167=\"ING\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B167=\"GETIN\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B167=\"Handlowy\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B167=\"SANTANDER\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B167=\"MBANK\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B167=\"Alior\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B167=\"Idea\")*($E$2:E167=\"Kupno\")*$C$2:C167*$D$2:D167)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B167=\"MIL\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B167=\"PEKAO\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B167=\"PKOBP\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B167=\"ING\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B167=\"GETIN\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B167=\"Handlowy\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B167=\"SANTANDER\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":10832.9},{"$f":"SUMPRODUCT(($B$2:B167=\"MBANK\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":13394},{"$f":"SUMPRODUCT(($B$2:B167=\"Alior\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B167=\"Idea\")*($E$2:E167=\"Sprzedaż\")*$C$2:C167*$D$2:D167)","v":748.60000000000014},771.1,12782,3128.3999999999996,17428.5,109.8,5845.68,34590,41007,6170,2598,5793.4499999999825,-1323.6400000000285,{"$f":"(VLOOKUP(A167,WIG_B[],2,TRUE)/VLOOKUP(A166,WIG_B[],2,TRUE)-1)*$L$1+BE166","v":79794.127640021296},-5480.5180744089157,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":74000.677640021313},79.399999999999977,-110.80000000000291,270.89999999999918,2426.2999999999993,-70.600000000000037,-352.75,1226.0999999999985,2788.6000000000058,-670.29999999999927,206.59999999999945,3.2999999999999545,-312.40000000000146,-29.340000000000146,84.599999999998545,0,-38.799999999999272,-248,-751,-80,48]
[42965,"SANTANDER",345.9,10,"Sprzedaż",0,2.5787799942179834E-2,0.10485689505637485,"Polityka",null,null,384821.97000000015,null,null,{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D168,$B$2:B168,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B168=\"MIL\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B168=\"PEKAO\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B168=\"PKOBP\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B168=\"ING\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B168=\"GETIN\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B168=\"Handlowy\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B168=\"SANTANDER\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B168=\"MBANK\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B168=\"Alior\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B168=\"Idea\")*($E$2:E168=\"Kupno\")*$C$2:C168*$D$2:D168)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B168=\"MIL\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B168=\"PEKAO\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B168=\"PKOBP\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B168=\"ING\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B168=\"GETIN\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B168=\"Handlowy\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B168=\"SANTANDER\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B168=\"MBANK\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":13394},{"$f":"SUMPRODUCT(($B$2:B168=\"Alior\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B168=\"Idea\")*($E$2:E168=\"Sprzedaż\")*$C$2:C168*$D$2:D168)","v":748.60000000000014},781,12521.3,3118.6800000000003,17415,110.7,5780.88,31130.999999999996,41235,6141,2590,5646.5299999999843,-146.91999999999825,{"$f":"(VLOOKUP(A168,WIG_B[],2,TRUE)/VLOOKUP(A167,WIG_B[],2,TRUE)-1)*$L$1+BE167","v":77063.524772717268},-2730.6028673040273,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":71416.994772717284},89.299999999999955,-371.50000000000364,261.17999999999984,2412.7999999999993,-69.700000000000031,-417.55000000000018,1226.0999999999949,3016.6000000000058,-699.29999999999927,198.59999999999945,9.8999999999999773,-260.70000000000073,-9.7199999999993452,-13.5,0.90000000000000568,-64.800000000000182,-3.637978807091713E-12,228,-29,-8]
[42968,"MBANK",412.35,10,"Sprzedaż",4.7192918637080083E-2,3.5576573299381575E-2,0.13718928095064875,"Sprawozdanie",null,null,388945.47000000015,null,null,{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D169,$B$2:B169,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B169=\"MIL\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B169=\"PEKAO\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B169=\"PKOBP\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B169=\"ING\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B169=\"GETIN\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B169=\"Handlowy\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B169=\"SANTANDER\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B169=\"MBANK\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B169=\"Alior\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B169=\"Idea\")*($E$2:E169=\"Kupno\")*$C$2:C169*$D$2:D169)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B169=\"MIL\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B169=\"PEKAO\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B169=\"PKOBP\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B169=\"ING\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B169=\"GETIN\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B169=\"Handlowy\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B169=\"SANTANDER\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B169=\"MBANK\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B169=\"Alior\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":1874.1},{"$f":"SUMPRODUCT(($B$2:B169=\"Idea\")*($E$2:E169=\"Sprzedaż\")*$C$2:C169*$D$2:D169)","v":748.60000000000014},800.80000000000007,12592.800000000001,3143.5199999999995,17441.099999999999,111.6,5838.0300000000007,31844.699999999997,37111.5,6165,2550,6544.519999999975,897.98999999999069,{"$f":"(VLOOKUP(A169,WIG_B[],2,TRUE)/VLOOKUP(A168,WIG_B[],2,TRUE)-1)*$L$1+BE168","v":81469.826368754657},4406.3015960373887,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":74925.306368754682},109.10000000000002,-300.00000000000182,286.01999999999907,2438.8999999999978,-68.80000000000004,-360.39999999999964,1939.7999999999956,3016.6000000000058,-675.29999999999927,158.59999999999945,19.800000000000068,71.500000000001819,24.839999999999236,26.099999999998545,0.89999999999999147,57.150000000000546,713.70000000000073,0,24,-40]
[42969,"Alior",62.45,10,"Sprzedaż",7.3658927141713182E-3,5.2041633306645352E-2,0.20096076861489176,"Makro",null,null,389569.97000000015,null,null,{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D170,$B$2:B170,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B170=\"MIL\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B170=\"PEKAO\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B170=\"PKOBP\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B170=\"ING\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B170=\"GETIN\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B170=\"Handlowy\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B170=\"SANTANDER\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B170=\"MBANK\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B170=\"Alior\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B170=\"Idea\")*($E$2:E170=\"Kupno\")*$C$2:C170*$D$2:D170)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B170=\"MIL\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B170=\"PEKAO\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B170=\"PKOBP\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B170=\"ING\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B170=\"GETIN\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B170=\"Handlowy\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B170=\"SANTANDER\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B170=\"MBANK\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B170=\"Alior\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B170=\"Idea\")*($E$2:E170=\"Sprzedaż\")*$C$2:C170*$D$2:D170)","v":748.60000000000014},800.80000000000007,12618.099999999999,3108.87,17272.8,116.10000000000001,5965.8300000000008,32187.599999999999,37435.5,5620.5,2550,7246.0699999999706,701.54999999999563,{"$f":"(VLOOKUP(A170,WIG_B[],2,TRUE)/VLOOKUP(A169,WIG_B[],2,TRUE)-1)*$L$1+BE169","v":81218.8733610692},-250.95300768545712,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":73972.803361069236},109.10000000000002,-274.70000000000437,251.36999999999944,2270.5999999999985,-64.300000000000026,-232.59999999999945,2282.6999999999971,3340.6000000000058,-595.29999999999927,158.59999999999945,0,25.299999999997453,-34.649999999999636,-168.29999999999927,4.5000000000000142,127.80000000000018,342.90000000000146,324,80,0]
[42970,"Idea",25.5,10,"Sprzedaż",3.0588235294117583E-2,1.9215686274509647E-2,-5.8823529411764719E-2,"Polityka",null,null,389824.97000000015,null,null,{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D171,$B$2:B171,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B171=\"MIL\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B171=\"PEKAO\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B171=\"PKOBP\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B171=\"ING\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B171=\"GETIN\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B171=\"Handlowy\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B171=\"SANTANDER\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B171=\"MBANK\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B171=\"Alior\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B171=\"Idea\")*($E$2:E171=\"Kupno\")*$C$2:C171*$D$2:D171)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B171=\"MIL\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":223.3},{"$f":"SUMPRODUCT(($B$2:B171=\"PEKAO\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B171=\"PKOBP\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B171=\"ING\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B171=\"GETIN\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B171=\"Handlowy\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B171=\"SANTANDER\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B171=\"MBANK\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B171=\"Alior\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B171=\"Idea\")*($E$2:E171=\"Sprzedaż\")*$C$2:C171*$D$2:D171)","v":1003.6000000000001},793.1,12541.1,3116.8799999999997,17436.600000000002,122.4,5943.69,31991.399999999998,37449,5615.1,2295,7129.2399999999852,-116.82999999998538,{"$f":"(VLOOKUP(A171,WIG_B[],2,TRUE)/VLOOKUP(A170,WIG_B[],2,TRUE)-1)*$L$1+BE170","v":80806.776264443324},-412.09709662587557,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":73677.536264443333},101.39999999999998,-351.70000000000255,259.3799999999992,2434.4000000000015,-58.000000000000028,-254.74000000000069,2086.4999999999964,3354.1000000000058,-600.69999999999891,158.59999999999945,-7.7000000000000455,-76.999999999998181,8.0099999999997635,163.80000000000291,6.2999999999999972,-22.140000000001237,-196.20000000000073,13.5,-5.3999999999996362,0]
[42971,"MIL",7.38,10,"Sprzedaż",-1.084010840108407E-2,-7.9945799457994515E-2,0.1449864498644986,"Sprawozdanie",null,null,389898.77000000014,null,null,{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D172,$B$2:B172,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B172=\"MIL\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B172=\"PEKAO\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B172=\"PKOBP\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B172=\"ING\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B172=\"GETIN\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B172=\"Handlowy\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B172=\"SANTANDER\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B172=\"MBANK\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B172=\"Alior\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B172=\"Idea\")*($E$2:E172=\"Kupno\")*$C$2:C172*$D$2:D172)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B172=\"MIL\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B172=\"PEKAO\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":3586.5},{"$f":"SUMPRODUCT(($B$2:B172=\"PKOBP\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B172=\"ING\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B172=\"GETIN\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B172=\"Handlowy\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B172=\"SANTANDER\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B172=\"MBANK\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B172=\"Alior\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B172=\"Idea\")*($E$2:E172=\"Sprzedaż\")*$C$2:C172*$D$2:D172)","v":1003.6000000000001},738,12797.4,3179.07,17503.2,121.50000000000001,5953.86,33534.9,38569.5,5718.6,2367,10381.79999999999,3252.5600000000049,{"$f":"(VLOOKUP(A172,WIG_B[],2,TRUE)/VLOOKUP(A171,WIG_B[],2,TRUE)-1)*$L$1+BE171","v":91982.180814634266},11175.404550190942,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81600.380814634278},120.09999999999991,-95.400000000003274,321.56999999999971,2501,-58.90000000000002,-244.57000000000062,3630,4474.6000000000058,-497.19999999999891,230.59999999999945,18.699999999999932,256.29999999999927,62.190000000000509,66.599999999998545,-0.89999999999999147,10.170000000000073,1543.5000000000036,1120.5,103.5,72]
[42972,"PEKAO",116.29,10,"Sprzedaż",0,1.3672714764811911E-2,4.0502192793877345E-2,"Makro",null,null,391061.67000000016,null,null,{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D173,$B$2:B173,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B173=\"MIL\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B173=\"PEKAO\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B173=\"PKOBP\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B173=\"ING\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B173=\"GETIN\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B173=\"Handlowy\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B173=\"SANTANDER\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B173=\"MBANK\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B173=\"Alior\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B173=\"Idea\")*($E$2:E173=\"Kupno\")*$C$2:C173*$D$2:D173)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B173=\"MIL\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B173=\"PEKAO\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B173=\"PKOBP\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":1420.9},{"$f":"SUMPRODUCT(($B$2:B173=\"ING\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B173=\"GETIN\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B173=\"Handlowy\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B173=\"SANTANDER\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B173=\"MBANK\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B173=\"Alior\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B173=\"Idea\")*($E$2:E173=\"Sprzedaż\")*$C$2:C173*$D$2:D173)","v":1003.6000000000001},730,11629,3196.8,17662.5,117.9,5965.02,33245.1,38862.9,5661.9,2365.2000000000003,10497.989999999985,116.18999999999505,{"$f":"(VLOOKUP(A173,WIG_B[],2,TRUE)/VLOOKUP(A172,WIG_B[],2,TRUE)-1)*$L$1+BE172","v":92301.443864678411},319.26305004414462,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81803.45386467842},112.09999999999991,-100.90000000000327,339.29999999999973,2660.2999999999993,-62.500000000000028,-233.40999999999985,3340.1999999999971,4768.0000000000073,-553.89999999999964,228.79999999999973,-8,-5.5,17.730000000000018,159.29999999999927,-3.6000000000000085,11.160000000000764,-289.80000000000291,293.40000000000146,-56.700000000000728,-1.7999999999997272]
[42975,"PKOBP",36.329000000000001,10,"Sprzedaż",2.4498334663767274E-3,-5.8933634286657988E-2,0.16546010074596063,"Polityka",null,null,391424.96000000014,null,null,{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D174,$B$2:B174,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B174=\"MIL\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B174=\"PEKAO\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B174=\"PKOBP\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B174=\"ING\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B174=\"GETIN\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B174=\"Handlowy\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B174=\"SANTANDER\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B174=\"MBANK\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B174=\"Alior\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B174=\"Idea\")*($E$2:E174=\"Kupno\")*$C$2:C174*$D$2:D174)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B174=\"MIL\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B174=\"PEKAO\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B174=\"PKOBP\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B174=\"ING\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":7504.2999999999993},{"$f":"SUMPRODUCT(($B$2:B174=\"GETIN\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B174=\"Handlowy\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B174=\"SANTANDER\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B174=\"MBANK\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B174=\"Alior\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B174=\"Idea\")*($E$2:E174=\"Sprzedaż\")*$C$2:C174*$D$2:D174)","v":1003.6000000000001},732,11871,2906.32,17706.600000000002,114.3,6058.71,34074,39218.400000000001,5856.2999999999993,2358,12320.590000000015,1822.6000000000295,{"$f":"(VLOOKUP(A174,WIG_B[],2,TRUE)/VLOOKUP(A173,WIG_B[],2,TRUE)-1)*$L$1+BE173","v":101843.85405748896},9542.410192810552,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89523.264057488952},114.09999999999991,141.09999999999673,412.10999999999967,2704.4000000000015,-66.100000000000037,-139.72000000000025,4169.0999999999985,5123.5000000000073,-359.5,221.59999999999945,2,242,72.809999999999945,44.100000000002183,-3.6000000000000085,93.6899999999996,828.90000000000146,355.5,194.39999999999964,-7.2000000000002728]
[42976,"ING",196.74,10,"Sprzedaż",1.8501575683643301E-2,2.2517027549049384E-2,1.5502693910744991E-2,"Sprawozdanie",null,null,393392.36000000016,null,null,{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D175,$B$2:B175,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B175=\"MIL\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B175=\"PEKAO\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B175=\"PKOBP\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B175=\"ING\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B175=\"GETIN\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B175=\"Handlowy\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B175=\"SANTANDER\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B175=\"MBANK\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B175=\"Alior\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B175=\"Idea\")*($E$2:E175=\"Kupno\")*$C$2:C175*$D$2:D175)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B175=\"MIL\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B175=\"PEKAO\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B175=\"PKOBP\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B175=\"ING\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B175=\"GETIN\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":54.8},{"$f":"SUMPRODUCT(($B$2:B175=\"Handlowy\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B175=\"SANTANDER\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B175=\"MBANK\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B175=\"Alior\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B175=\"Idea\")*($E$2:E175=\"Sprzedaż\")*$C$2:C175*$D$2:D175)","v":1003.6000000000001},735,11783,2847.9199999999996,15739.2,115.2,5970.9599999999991,32634.000000000004,39041.1,5805,2358,10421.740000000013,-1898.8500000000022,{"$f":"(VLOOKUP(A175,WIG_B[],2,TRUE)/VLOOKUP(A174,WIG_B[],2,TRUE)-1)*$L$1+BE174","v":94218.486118093744},-7625.3679393952189,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83796.746118093724},117.09999999999991,53.099999999996726,353.70999999999913,2704.3999999999996,-65.200000000000031,-227.47000000000116,2729.1000000000022,4946.2000000000044,-410.79999999999927,221.59999999999945,3,-88,-58.400000000000546,0,0.90000000000000568,-87.750000000000909,-1439.9999999999964,-177.30000000000291,-51.299999999999272,0]
[42977,"GETIN",1.33,10,"Sprzedaż",-3.007518796992481E-2,9.0225563909774431E-2,0.13533834586466154,"Makro",null,null,393405.66000000015,null,null,{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D176,$B$2:B176,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B176=\"MIL\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B176=\"PEKAO\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B176=\"PKOBP\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B176=\"ING\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B176=\"GETIN\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B176=\"Handlowy\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B176=\"SANTANDER\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B176=\"MBANK\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B176=\"Alior\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B176=\"Idea\")*($E$2:E176=\"Kupno\")*$C$2:C176*$D$2:D176)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B176=\"MIL\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B176=\"PEKAO\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B176=\"PKOBP\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B176=\"ING\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B176=\"GETIN\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B176=\"Handlowy\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":2610.4899999999998},{"$f":"SUMPRODUCT(($B$2:B176=\"SANTANDER\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B176=\"MBANK\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B176=\"Alior\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B176=\"Idea\")*($E$2:E176=\"Sprzedaż\")*$C$2:C176*$D$2:D176)","v":1003.6000000000001},733,11955,2913.44,15543.199999999999,106.4,5994.8099999999995,33467.4,38961,5974.2,2419.1999999999998,11473.310000000027,1051.5700000000143,{"$f":"(VLOOKUP(A176,WIG_B[],2,TRUE)/VLOOKUP(A175,WIG_B[],2,TRUE)-1)*$L$1+BE175","v":102153.50542686235},7935.0193087686057,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":90680.195426862323},115.09999999999991,225.09999999999673,419.22999999999956,2508.3999999999978,-60.700000000000045,-203.6200000000008,3562.5,4866.1000000000058,-241.59999999999945,282.79999999999927,-2,172,65.520000000000437,-196.00000000000182,4.4999999999999858,23.850000000000364,833.39999999999782,-80.099999999998545,169.19999999999982,61.199999999999818]
[42978,"Handlowy",67.224000000000004,10,"Sprzedaż",-1.3983101273356002E-3,-2.6761275734856649E-2,4.5073188147090271E-2,"Polityka",null,null,394077.90000000014,null,null,{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D177,$B$2:B177,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B177=\"MIL\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B177=\"PEKAO\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B177=\"PKOBP\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B177=\"ING\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B177=\"GETIN\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B177=\"Handlowy\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B177=\"SANTANDER\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B177=\"MBANK\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B177=\"Alior\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B177=\"Idea\")*($E$2:E177=\"Kupno\")*$C$2:C177*$D$2:D177)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B177=\"MIL\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B177=\"PEKAO\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B177=\"PKOBP\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B177=\"ING\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B177=\"GETIN\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B177=\"Handlowy\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B177=\"SANTANDER\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":14291.9},{"$f":"SUMPRODUCT(($B$2:B177=\"MBANK\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B177=\"Alior\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B177=\"Idea\")*($E$2:E177=\"Sprzedaż\")*$C$2:C177*$D$2:D177)","v":1003.6000000000001},745,11909,2896.08,15739.2,102.4,5377.92,32967.9,38952,5940,2416.5,11123.900000000045,-349.40999999998166,{"$f":"(VLOOKUP(A177,WIG_B[],2,TRUE)/VLOOKUP(A176,WIG_B[],2,TRUE)-1)*$L$1+BE176","v":100346.4208697094},-1807.0845571529499,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89222.520869709348},127.09999999999991,179.09999999999673,401.86999999999944,2704.3999999999996,-64.700000000000045,-148.27000000000044,3063,4857.1000000000058,-275.79999999999927,280.09999999999945,12,-46,-17.360000000000127,196.00000000000182,-4,55.350000000000364,-499.5,-9,-34.199999999999818,-2.6999999999998181]
[42979,"SANTANDER",363.24,10,"Sprzedaż",0,-4.69111331351173E-2,-4.6250412950116226E-3,"Sprawozdanie",null,null,397710.30000000016,null,null,{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D178,$B$2:B178,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B178=\"MIL\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B178=\"PEKAO\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B178=\"PKOBP\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B178=\"ING\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B178=\"GETIN\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B178=\"Handlowy\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B178=\"SANTANDER\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B178=\"MBANK\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B178=\"Alior\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B178=\"Idea\")*($E$2:E178=\"Kupno\")*$C$2:C178*$D$2:D178)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B178=\"MIL\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B178=\"PEKAO\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B178=\"PKOBP\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B178=\"ING\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B178=\"GETIN\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B178=\"Handlowy\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B178=\"SANTANDER\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B178=\"MBANK\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":17517.5},{"$f":"SUMPRODUCT(($B$2:B178=\"Alior\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B178=\"Idea\")*($E$2:E178=\"Sprzedaż\")*$C$2:C178*$D$2:D178)","v":1003.6000000000001},723,11876,2913.44,16030.4,103.2,5370.4,29059.200000000001,38253.599999999999,5953.5000000000009,2412,10405.040000000059,-718.85999999998603,{"$f":"(VLOOKUP(A178,WIG_B[],2,TRUE)/VLOOKUP(A177,WIG_B[],2,TRUE)-1)*$L$1+BE177","v":100052.69014784151},-293.73072186789068,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89647.650147841458},105.09999999999991,146.09999999999673,419.22999999999956,2995.5999999999985,-63.900000000000048,-155.79000000000087,2786.6999999999971,4158.7000000000044,-262.29999999999836,275.59999999999945,-22,-33,17.360000000000127,291.19999999999891,0.79999999999999716,-7.5200000000004366,-276.30000000000291,-698.40000000000146,13.500000000000909,-4.5]
[42982,"MBANK",431.81,10,"Sprzedaż",-3.0314258585952047E-2,-5.5487367129061327E-2,9.8168175818068137E-2,"Makro",null,null,402028.40000000014,null,null,{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D179,$B$2:B179,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B179=\"MIL\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B179=\"PEKAO\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B179=\"PKOBP\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B179=\"ING\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B179=\"GETIN\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B179=\"Handlowy\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B179=\"SANTANDER\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B179=\"MBANK\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B179=\"Alior\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B179=\"Idea\")*($E$2:E179=\"Kupno\")*$C$2:C179*$D$2:D179)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B179=\"MIL\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B179=\"PEKAO\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B179=\"PKOBP\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B179=\"ING\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B179=\"GETIN\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B179=\"Handlowy\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B179=\"SANTANDER\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B179=\"MBANK\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B179=\"Alior\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":2498.6},{"$f":"SUMPRODUCT(($B$2:B179=\"Idea\")*($E$2:E179=\"Sprzedaż\")*$C$2:C179*$D$2:D179)","v":1003.6000000000001},717,11876,2882.6400000000003,16117.6,103.2,5360.56,29099.200000000001,34544.800000000003,5958,2367,11054.400000000056,649.35999999999694,{"$f":"(VLOOKUP(A179,WIG_B[],2,TRUE)/VLOOKUP(A178,WIG_B[],2,TRUE)-1)*$L$1+BE178","v":98820.531463687075},-1232.158684154434,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87766.131463687023},99.099999999999909,146.09999999999673,388.42999999999984,3082.7999999999993,-63.900000000000048,-165.63000000000011,2826.6999999999971,4768.0000000000073,-257.79999999999927,230.59999999999945,-6,0,-30.799999999999727,87.200000000000728,0,-9.839999999999236,40,609.30000000000291,4.4999999999990905,-45]
[42983,"Alior",66,10,"Sprzedaż",-1.5151515151515138E-2,7.6363636363636411E-2,0.13666666666666671,"Polityka",null,null,402688.40000000014,null,null,{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D180,$B$2:B180,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B180=\"MIL\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B180=\"PEKAO\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B180=\"PKOBP\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B180=\"ING\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B180=\"GETIN\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B180=\"Handlowy\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B180=\"SANTANDER\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B180=\"MBANK\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B180=\"Alior\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B180=\"Idea\")*($E$2:E180=\"Kupno\")*$C$2:C180*$D$2:D180)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B180=\"MIL\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B180=\"PEKAO\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B180=\"PKOBP\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B180=\"ING\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B180=\"GETIN\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B180=\"Handlowy\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B180=\"SANTANDER\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B180=\"MBANK\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B180=\"Alior\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B180=\"Idea\")*($E$2:E180=\"Sprzedaż\")*$C$2:C180*$D$2:D180)","v":1003.6000000000001},721,11951,2882.6400000000003,16160.8,104.80000000000001,5415.8399999999992,28781.599999999999,33754.400000000001,5280,2367,10107.480000000054,-946.92000000000189,{"$f":"(VLOOKUP(A180,WIG_B[],2,TRUE)/VLOOKUP(A179,WIG_B[],2,TRUE)-1)*$L$1+BE179","v":98416.487064942048},-404.04439874502714,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":88309.007064941994},103.09999999999991,221.09999999999673,388.42999999999984,3125.9999999999982,-62.30000000000004,-110.35000000000127,2509.0999999999949,3977.6000000000058,-275.79999999999927,230.59999999999945,4,75,0,43.199999999998909,1.6000000000000085,55.279999999998836,-317.60000000000218,-790.40000000000146,-18,0]
[42984,"Idea",26,10,"Sprzedaż",-1.4615384615384586E-2,-5.4999999999999938E-2,-8.846153846153848E-2,"Sprawozdanie",null,null,402948.40000000014,null,null,{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D181,$B$2:B181,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B181=\"MIL\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B181=\"PEKAO\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B181=\"PKOBP\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B181=\"ING\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B181=\"GETIN\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B181=\"Handlowy\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B181=\"SANTANDER\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B181=\"MBANK\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B181=\"Alior\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B181=\"Idea\")*($E$2:E181=\"Kupno\")*$C$2:C181*$D$2:D181)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B181=\"MIL\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":297.10000000000002},{"$f":"SUMPRODUCT(($B$2:B181=\"PEKAO\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B181=\"PKOBP\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B181=\"ING\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B181=\"GETIN\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B181=\"Handlowy\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B181=\"SANTANDER\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B181=\"MBANK\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B181=\"Alior\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B181=\"Idea\")*($E$2:E181=\"Sprzedaż\")*$C$2:C181*$D$2:D181)","v":1263.6000000000001},713,11890,2866.08,16128.800000000001,102.4,5365.04,29095.200000000001,33200.800000000003,5248,2080,9637.720000000063,-469.75999999999112,{"$f":"(VLOOKUP(A181,WIG_B[],2,TRUE)/VLOOKUP(A180,WIG_B[],2,TRUE)-1)*$L$1+BE180","v":96165.069786881111},-2251.417278060937,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86527.349786881052},95.099999999999909,160.09999999999673,371.86999999999944,3094,-64.700000000000045,-161.15000000000055,2822.6999999999971,3424.0000000000073,-307.79999999999927,203.59999999999968,-8,-61,-16.5600000000004,-31.999999999998181,-2.4000000000000057,-50.799999999999272,313.60000000000218,-553.59999999999854,-32,-26.999999999999773]
[42985,"MIL",7.07,10,"Sprzedaż",-8.4865629420085575E-3,-2.2630834512022635E-2,0.19377652050919369,"Makro",null,null,403019.10000000015,null,null,{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D182,$B$2:B182,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B182=\"MIL\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B182=\"PEKAO\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B182=\"PKOBP\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B182=\"ING\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B182=\"GETIN\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B182=\"Handlowy\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B182=\"SANTANDER\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B182=\"MBANK\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B182=\"Alior\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B182=\"Idea\")*($E$2:E182=\"Kupno\")*$C$2:C182*$D$2:D182)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B182=\"MIL\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B182=\"PEKAO\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":4749.3999999999996},{"$f":"SUMPRODUCT(($B$2:B182=\"PKOBP\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B182=\"ING\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B182=\"GETIN\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B182=\"Handlowy\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B182=\"SANTANDER\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B182=\"MBANK\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B182=\"Alior\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B182=\"Idea\")*($E$2:E182=\"Sprzedaż\")*$C$2:C182*$D$2:D182)","v":1263.6000000000001},636.30000000000007,11746,2826.64,16132.8,102.4,5350.72,28623.200000000001,33240.800000000003,5231.2,2060,8969.1600000000399,-668.56000000002314,{"$f":"(VLOOKUP(A182,WIG_B[],2,TRUE)/VLOOKUP(A181,WIG_B[],2,TRUE)-1)*$L$1+BE181","v":91038.200139380744},-5126.8696475003671,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82069.040139380697},89.100000000000023,16.099999999996726,332.42999999999938,3097.9999999999982,-64.700000000000045,-175.47000000000025,2350.6999999999971,3464.0000000000073,-324.59999999999945,183.59999999999968,-5.9999999999998863,-144,-39.440000000000055,3.999999999998181,0,-14.319999999999709,-472,40,-16.800000000000182,-20]
[42986,"PEKAO",117.78,10,"Sprzedaż",0,6.3678043810493357E-3,0,"Polityka",null,null,404196.90000000014,null,null,{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D183,$B$2:B183,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B183=\"MIL\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B183=\"PEKAO\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B183=\"PKOBP\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B183=\"ING\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B183=\"GETIN\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B183=\"Handlowy\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B183=\"SANTANDER\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B183=\"MBANK\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B183=\"Alior\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B183=\"Idea\")*($E$2:E183=\"Kupno\")*$C$2:C183*$D$2:D183)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B183=\"MIL\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B183=\"PEKAO\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B183=\"PKOBP\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":1784.19},{"$f":"SUMPRODUCT(($B$2:B183=\"ING\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B183=\"GETIN\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B183=\"Handlowy\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B183=\"SANTANDER\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B183=\"MBANK\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B183=\"Alior\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B183=\"Idea\")*($E$2:E183=\"Sprzedaż\")*$C$2:C183*$D$2:D183)","v":1263.6000000000001},630.9,10600.2,2821.84,16128.800000000001,95.199999999999989,5352.16,28647.199999999997,33497.600000000006,5200,2049.6,9220.4000000000469,251.24000000000706,{"$f":"(VLOOKUP(A183,WIG_B[],2,TRUE)/VLOOKUP(A182,WIG_B[],2,TRUE)-1)*$L$1+BE182","v":90472.465829636858},-565.73430974388612,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81252.065829636806},83.699999999999932,48.099999999998545,327.62999999999965,3094,-71.900000000000063,-174.03000000000065,2374.6999999999935,3720.8000000000102,-355.79999999999927,173.19999999999959,-5.4000000000000909,32.000000000001819,-4.7999999999997272,-3.999999999998181,-7.2000000000000171,1.4399999999995998,23.999999999996362,256.80000000000291,-31.199999999999818,-10.400000000000091]
[42989,"PKOBP",35.045999999999999,10,"Sprzedaż",-2.140044512925865E-2,3.0987844547166521E-2,0.18333047994064944,"Sprawozdanie",null,null,404547.36000000016,null,null,{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D184,$B$2:B184,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B184=\"MIL\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B184=\"PEKAO\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B184=\"PKOBP\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B184=\"ING\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B184=\"GETIN\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B184=\"Handlowy\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B184=\"SANTANDER\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B184=\"MBANK\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B184=\"Alior\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B184=\"Idea\")*($E$2:E184=\"Kupno\")*$C$2:C184*$D$2:D184)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B184=\"MIL\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B184=\"PEKAO\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B184=\"PKOBP\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B184=\"ING\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":9471.6999999999989},{"$f":"SUMPRODUCT(($B$2:B184=\"GETIN\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B184=\"Handlowy\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B184=\"SANTANDER\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B184=\"MBANK\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B184=\"Alior\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B184=\"Idea\")*($E$2:E184=\"Sprzedaż\")*$C$2:C184*$D$2:D184)","v":1263.6000000000001},627.29999999999995,10805.4,2453.2199999999998,16132.8,94.399999999999991,5340.08,28544,33200.800000000003,5166.3999999999996,2068,8979.7600000000511,-240.63999999999578,{"$f":"(VLOOKUP(A184,WIG_B[],2,TRUE)/VLOOKUP(A183,WIG_B[],2,TRUE)-1)*$L$1+BE183","v":90811.62065046122},339.1548208243621,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81831.860650461167},80.099999999999909,253.29999999999745,309.46999999999935,3097.9999999999982,-72.70000000000006,-186.11000000000058,2271.4999999999964,3424.0000000000073,-389.39999999999964,191.59999999999968,-3.6000000000000227,205.19999999999891,-18.160000000000309,3.999999999998181,-0.79999999999999716,-12.079999999999927,-103.19999999999709,-296.80000000000291,-33.600000000000364,18.400000000000091]
[42990,"ING",201.66,10,"Sprzedaż",0,-3.4116830308439927E-2,-6.7936130120004323E-3,"Makro",null,null,406563.96000000014,null,null,{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D185,$B$2:B185,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B185=\"MIL\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B185=\"PEKAO\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B185=\"PKOBP\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B185=\"ING\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B185=\"GETIN\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B185=\"Handlowy\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B185=\"SANTANDER\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B185=\"MBANK\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B185=\"Alior\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B185=\"Idea\")*($E$2:E185=\"Kupno\")*$C$2:C185*$D$2:D185)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B185=\"MIL\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B185=\"PEKAO\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B185=\"PKOBP\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B185=\"ING\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B185=\"GETIN\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":68.099999999999994},{"$f":"SUMPRODUCT(($B$2:B185=\"Handlowy\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B185=\"SANTANDER\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B185=\"MBANK\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B185=\"Alior\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B185=\"Idea\")*($E$2:E185=\"Sprzedaż\")*$C$2:C185*$D$2:D185)","v":1263.6000000000001},623.69999999999993,10764,2411.7800000000002,14116.199999999999,97.6,5327.92,28544,33359.199999999997,5164,2096,9068.3600000000079,88.599999999956708,{"$f":"(VLOOKUP(A185,WIG_B[],2,TRUE)/VLOOKUP(A184,WIG_B[],2,TRUE)-1)*$L$1+BE184","v":87671.54150546297},-3140.0791449982498,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78603.18150546297},76.499999999999886,211.89999999999782,268.02999999999975,3097.9999999999982,-69.500000000000057,-198.27000000000044,2271.4999999999964,3582.4000000000015,-391.79999999999927,219.59999999999968,-3.6000000000000227,-41.399999999999636,-41.4399999999996,0,3.2000000000000028,-12.159999999999854,0,158.39999999999418,-2.3999999999996362,28]
[42991,"GETIN",1.19,10,"Sprzedaż",-2.5210084033613467E-2,0.31092436974789917,0.38655462184873945,"Polityka",null,null,406575.86000000016,null,null,{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D186,$B$2:B186,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B186=\"MIL\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B186=\"PEKAO\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B186=\"PKOBP\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B186=\"ING\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B186=\"GETIN\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B186=\"Handlowy\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B186=\"SANTANDER\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B186=\"MBANK\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B186=\"Alior\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B186=\"Idea\")*($E$2:E186=\"Kupno\")*$C$2:C186*$D$2:D186)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B186=\"MIL\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B186=\"PEKAO\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B186=\"PKOBP\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B186=\"ING\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B186=\"GETIN\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":80},{"$f":"SUMPRODUCT(($B$2:B186=\"Handlowy\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":3282.7299999999996},{"$f":"SUMPRODUCT(($B$2:B186=\"SANTANDER\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B186=\"MBANK\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B186=\"Alior\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B186=\"Idea\")*($E$2:E186=\"Sprzedaż\")*$C$2:C186*$D$2:D186)","v":1263.6000000000001},603,10764,2407.65,14116.199999999999,83.3,5262.7999999999993,29067.199999999997,33200.800000000003,5128.8,2079.1999999999998,9288.8100000000122,220.45000000000437,{"$f":"(VLOOKUP(A186,WIG_B[],2,TRUE)/VLOOKUP(A185,WIG_B[],2,TRUE)-1)*$L$1+BE185","v":87126.912971780941},-544.62853368202923,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":77838.102971780929},55.799999999999955,211.89999999999782,263.89999999999964,3097.9999999999982,-71.900000000000048,-263.39000000000124,2794.6999999999935,3424.0000000000073,-426.99999999999909,202.7999999999995,-20.699999999999932,0,-4.1300000000001091,0,-2.3999999999999915,-65.1200000000008,523.19999999999709,-158.39999999999418,-35.199999999999818,-16.800000000000182]
[42992,"Handlowy",63.521999999999998,10,"Sprzedaż",4.171783004313534E-3,3.4885551462485509E-2,0.13280438273354123,"Sprawozdanie",null,null,407211.08000000013,null,null,{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D187,$B$2:B187,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B187=\"MIL\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B187=\"PEKAO\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B187=\"PKOBP\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B187=\"ING\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B187=\"GETIN\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B187=\"Handlowy\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B187=\"SANTANDER\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B187=\"MBANK\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B187=\"Alior\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B187=\"Idea\")*($E$2:E187=\"Kupno\")*$C$2:C187*$D$2:D187)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B187=\"MIL\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B187=\"PEKAO\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B187=\"PKOBP\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B187=\"ING\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B187=\"GETIN\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":80},{"$f":"SUMPRODUCT(($B$2:B187=\"Handlowy\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B187=\"SANTANDER\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":17924.3},{"$f":"SUMPRODUCT(($B$2:B187=\"MBANK\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B187=\"Alior\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B187=\"Idea\")*($E$2:E187=\"Sprzedaż\")*$C$2:C187*$D$2:D187)","v":1263.6000000000001},594,10890,2438.0300000000002,14116.199999999999,81.899999999999991,4446.54,28627.199999999997,33497.600000000006,5080,2060,9042.5500000000175,-246.25999999999476,{"$f":"(VLOOKUP(A187,WIG_B[],2,TRUE)/VLOOKUP(A186,WIG_B[],2,TRUE)-1)*$L$1+BE186","v":88801.042707725996},1674.1297359450546,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79758.492707725978},46.799999999999955,337.89999999999782,294.27999999999975,3097.9999999999982,-73.300000000000054,-444.43000000000029,2354.6999999999935,3720.8000000000102,-475.79999999999927,183.59999999999968,-9,126,30.380000000000109,0,-1.4000000000000057,-181.03999999999905,-440,296.80000000000291,-48.800000000000182,-19.199999999999818]
[42993,"SANTANDER",355.96,10,"Sprzedaż",0,-7.0232610405662754E-4,6.7788515563546481E-2,"Makro",null,null,410770.68000000011,null,null,{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D188,$B$2:B188,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B188=\"MIL\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B188=\"PEKAO\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B188=\"PKOBP\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B188=\"ING\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B188=\"GETIN\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B188=\"Handlowy\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B188=\"SANTANDER\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B188=\"MBANK\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B188=\"Alior\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B188=\"Idea\")*($E$2:E188=\"Kupno\")*$C$2:C188*$D$2:D188)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B188=\"MIL\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B188=\"PEKAO\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B188=\"PKOBP\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B188=\"ING\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B188=\"GETIN\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":80},{"$f":"SUMPRODUCT(($B$2:B188=\"Handlowy\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B188=\"SANTANDER\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B188=\"MBANK\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":21835.599999999999},{"$f":"SUMPRODUCT(($B$2:B188=\"Alior\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B188=\"Idea\")*($E$2:E188=\"Sprzedaż\")*$C$2:C188*$D$2:D188)","v":1263.6000000000001},579.6,11010.6,2400.7199999999998,14116.199999999999,81.199999999999989,4465.09,24917.199999999997,33960,5024,2052.8000000000002,9378.090000000022,335.54000000000451,{"$f":"(VLOOKUP(A188,WIG_B[],2,TRUE)/VLOOKUP(A187,WIG_B[],2,TRUE)-1)*$L$1+BE187","v":86846.675106379291},-1954.3676013467048,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":77468.585106379265},32.399999999999977,458.49999999999818,256.96999999999935,3097.9999999999982,-74.000000000000057,-425.88000000000011,2204.299999999992,4183.2000000000044,-531.79999999999927,176.39999999999986,-14.399999999999977,120.60000000000036,-37.3100000000004,0,-0.70000000000000284,18.550000000000182,-150.40000000000146,462.39999999999418,-56,-7.1999999999998181]
[42996,"MBANK",419.21,10,"Sprzedaż",3.7141289568473956E-2,3.7379833496338444E-2,0.13849860451802209,"Polityka",null,null,414962.78000000009,null,null,{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D189,$B$2:B189,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B189=\"MIL\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B189=\"PEKAO\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B189=\"PKOBP\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B189=\"ING\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B189=\"GETIN\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B189=\"Handlowy\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B189=\"SANTANDER\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B189=\"MBANK\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B189=\"Alior\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B189=\"Idea\")*($E$2:E189=\"Kupno\")*$C$2:C189*$D$2:D189)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B189=\"MIL\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B189=\"PEKAO\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B189=\"PKOBP\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B189=\"ING\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B189=\"GETIN\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":80},{"$f":"SUMPRODUCT(($B$2:B189=\"Handlowy\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B189=\"SANTANDER\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B189=\"MBANK\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B189=\"Alior\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":3158.6},{"$f":"SUMPRODUCT(($B$2:B189=\"Idea\")*($E$2:E189=\"Sprzedaż\")*$C$2:C189*$D$2:D189)","v":1263.6000000000001},605.70000000000005,10989.9,2435.2999999999997,14254.1,86.1,4493.6499999999996,24837.399999999998,29344.699999999997,5042.3999999999996,2072,9124.0300000000007,-254.06000000002132,{"$f":"(VLOOKUP(A189,WIG_B[],2,TRUE)/VLOOKUP(A188,WIG_B[],2,TRUE)-1)*$L$1+BE188","v":90224.537985266492},3377.8628788872011,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81100.507985266493},58.5,437.79999999999745,291.54999999999927,3235.8999999999996,-69.100000000000051,-397.32000000000062,2124.4999999999927,3760,-513.39999999999964,195.59999999999968,26.100000000000023,-20.700000000000728,34.579999999999927,137.90000000000146,4.9000000000000057,28.559999999999491,-79.799999999999272,-423.20000000000437,18.399999999999636,19.199999999999818]
[42997,"Alior",65.7,10,"Sprzedaż",0,6.2404870624048536E-2,0.20243531202435316,"Sprawozdanie",null,null,415619.78000000009,null,null,{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D190,$B$2:B190,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B190=\"MIL\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B190=\"PEKAO\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B190=\"PKOBP\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B190=\"ING\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B190=\"GETIN\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B190=\"Handlowy\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B190=\"SANTANDER\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B190=\"MBANK\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B190=\"Alior\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B190=\"Idea\")*($E$2:E190=\"Kupno\")*$C$2:C190*$D$2:D190)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B190=\"MIL\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B190=\"PEKAO\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B190=\"PKOBP\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B190=\"ING\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B190=\"GETIN\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":80},{"$f":"SUMPRODUCT(($B$2:B190=\"Handlowy\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B190=\"SANTANDER\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B190=\"MBANK\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B190=\"Alior\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B190=\"Idea\")*($E$2:E190=\"Sprzedaż\")*$C$2:C190*$D$2:D190)","v":1263.6000000000001},607.5,10973.7,2469.81,14284.9,86.8,4500.2300000000005,24795.4,29593.899999999998,4599,2048,9579.020000000015,454.99000000001433,{"$f":"(VLOOKUP(A190,WIG_B[],2,TRUE)/VLOOKUP(A189,WIG_B[],2,TRUE)-1)*$L$1+BE189","v":94033.755217950616},3809.2172326841246,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":84454.735217950598},60.299999999999955,421.59999999999854,326.05999999999949,3266.6999999999989,-68.400000000000048,-390.73999999999978,2082.4999999999964,4009.2000000000007,-299.79999999999927,171.59999999999968,1.7999999999999545,-16.199999999998909,34.510000000000218,30.799999999999272,0.70000000000000284,6.5800000000008367,-41.999999999996362,249.20000000000073,213.60000000000036,-24]
[42998,"Idea",25.9,10,"Sprzedaż",3.4749034749035346E-3,-9.6911196911196873E-2,-7.9150579150578992E-2,"Makro",null,null,415878.78000000009,null,null,{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D191,$B$2:B191,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B191=\"MIL\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B191=\"PEKAO\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B191=\"PKOBP\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B191=\"ING\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B191=\"GETIN\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B191=\"Handlowy\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B191=\"SANTANDER\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B191=\"MBANK\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B191=\"Alior\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B191=\"Idea\")*($E$2:E191=\"Kupno\")*$C$2:C191*$D$2:D191)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B191=\"MIL\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":367.8},{"$f":"SUMPRODUCT(($B$2:B191=\"PEKAO\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B191=\"PKOBP\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B191=\"ING\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B191=\"GETIN\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":80},{"$f":"SUMPRODUCT(($B$2:B191=\"Handlowy\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B191=\"SANTANDER\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B191=\"MBANK\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B191=\"Alior\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B191=\"Idea\")*($E$2:E191=\"Sprzedaż\")*$C$2:C191*$D$2:D191)","v":1522.6000000000001},599.4,10809.9,2451.89,14322.7,89.600000000000009,4537.33,24768.1,29670.2,4557.7,1813,9498.5999999999985,-80.420000000016444,{"$f":"(VLOOKUP(A191,WIG_B[],2,TRUE)/VLOOKUP(A190,WIG_B[],2,TRUE)-1)*$L$1+BE190","v":90551.512525868195},-3482.2426920824219,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81052.912525868189},52.199999999999932,257.79999999999745,308.13999999999942,3304.5,-65.600000000000037,-353.64000000000033,2055.1999999999935,4085.5000000000036,-341.09999999999945,195.59999999999968,-8.1000000000000227,-163.80000000000109,-17.920000000000073,37.800000000001091,2.8000000000000114,37.099999999999454,-27.30000000000291,76.30000000000291,-41.300000000000182,24]
[42999,"MIL",6.73,10,"Sprzedaż",8.9153046062406816E-3,0.13670133729569089,0.28380386329866281,"Polityka",null,null,415946.08000000007,null,null,{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D192,$B$2:B192,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B192=\"MIL\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B192=\"PEKAO\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B192=\"PKOBP\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B192=\"ING\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B192=\"GETIN\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B192=\"Handlowy\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B192=\"SANTANDER\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B192=\"MBANK\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B192=\"Alior\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B192=\"Idea\")*($E$2:E192=\"Kupno\")*$C$2:C192*$D$2:D192)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B192=\"MIL\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B192=\"PEKAO\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":5927.2},{"$f":"SUMPRODUCT(($B$2:B192=\"PKOBP\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B192=\"ING\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B192=\"GETIN\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":80},{"$f":"SUMPRODUCT(($B$2:B192=\"Handlowy\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B192=\"SANTANDER\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B192=\"MBANK\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B192=\"Alior\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B192=\"Idea\")*($E$2:E192=\"Sprzedaż\")*$C$2:C192*$D$2:D192)","v":1522.6000000000001},538.40000000000009,10721.699999999999,2464.98,14309.4,95.2,4536.7,25069.8,29891.399999999998,4575.9000000000005,1823.5,9973.0600000000122,474.46000000001368,{"$f":"(VLOOKUP(A192,WIG_B[],2,TRUE)/VLOOKUP(A191,WIG_B[],2,TRUE)-1)*$L$1+BE191","v":92373.879042045039},1822.366516176844,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82400.819042045026},58.5,169.59999999999673,321.22999999999956,3291.1999999999989,-60.000000000000043,-354.27000000000044,2356.8999999999942,4306.7000000000007,-322.89999999999873,206.09999999999968,6.3000000000000682,-88.200000000000728,13.090000000000146,-13.300000000001091,5.5999999999999943,-0.63000000000010914,301.70000000000073,221.19999999999709,18.200000000000728,10.5]
[43000,"PEKAO",119.13,10,"Sprzedaż",0,-2.3419793502895914E-2,-8.9817846050532779E-3,"Sprawozdanie",null,null,417137.38000000006,null,null,{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D193,$B$2:B193,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B193=\"MIL\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B193=\"PEKAO\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B193=\"PKOBP\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B193=\"ING\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B193=\"GETIN\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B193=\"Handlowy\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B193=\"SANTANDER\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B193=\"MBANK\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B193=\"Alior\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B193=\"Idea\")*($E$2:E193=\"Kupno\")*$C$2:C193*$D$2:D193)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B193=\"MIL\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B193=\"PEKAO\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B193=\"PKOBP\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":2134.65},{"$f":"SUMPRODUCT(($B$2:B193=\"ING\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B193=\"GETIN\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":80},{"$f":"SUMPRODUCT(($B$2:B193=\"Handlowy\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B193=\"SANTANDER\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B193=\"MBANK\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B193=\"Alior\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B193=\"Idea\")*($E$2:E193=\"Sprzedaż\")*$C$2:C193*$D$2:D193)","v":1522.6000000000001},543.20000000000005,9530.4,2463.5800000000004,14171.5,94.5,4553.29,25461.8,30434.6,4599,1819.3,10808.55000000001,835.48999999999796,{"$f":"(VLOOKUP(A193,WIG_B[],2,TRUE)/VLOOKUP(A192,WIG_B[],2,TRUE)-1)*$L$1+BE192","v":93796.293353269284},1422.4143112242455,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82987.743353269267},63.299999999999955,169.59999999999673,319.82999999999993,3153.2999999999993,-60.700000000000045,-337.68000000000029,2748.8999999999942,4849.9000000000015,-299.79999999999927,201.89999999999964,4.7999999999999545,0,-1.3999999999996362,-137.89999999999964,-0.70000000000000284,16.590000000000146,392,543.20000000000073,23.099999999999454,-4.2000000000000455]
[43003,"PKOBP",34.887999999999998,10,"Sprzedaż",-5.4459986241683911E-4,3.5083696399908382E-2,0.22348658564549417,"Makro",null,null,417486.26000000007,null,null,{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D194,$B$2:B194,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B194=\"MIL\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B194=\"PEKAO\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B194=\"PKOBP\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B194=\"ING\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B194=\"GETIN\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B194=\"Handlowy\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B194=\"SANTANDER\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B194=\"MBANK\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B194=\"Alior\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B194=\"Idea\")*($E$2:E194=\"Kupno\")*$C$2:C194*$D$2:D194)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B194=\"MIL\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B194=\"PEKAO\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B194=\"PKOBP\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B194=\"ING\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":11488.3},{"$f":"SUMPRODUCT(($B$2:B194=\"GETIN\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":80},{"$f":"SUMPRODUCT(($B$2:B194=\"Handlowy\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B194=\"SANTANDER\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B194=\"MBANK\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B194=\"Alior\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B194=\"Idea\")*($E$2:E194=\"Sprzedaż\")*$C$2:C194*$D$2:D194)","v":1522.6000000000001},552.79999999999995,9430.4,2093.2799999999997,14116.199999999999,91,4559.8700000000008,24913.7,29887.9,4569.6000000000004,1806,9507.010000000022,-1301.5399999999881,{"$f":"(VLOOKUP(A194,WIG_B[],2,TRUE)/VLOOKUP(A193,WIG_B[],2,TRUE)-1)*$L$1+BE193","v":89123.632646903105},-4672.6607063661795,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79616.622646903081},{"$f":"Y194+AI194+AS194","v":72.899999999999864},{"$f":"Z194+AJ194+AT194","v":69.599999999996726},{"$f":"AA194+AK194+AU194","v":298.4099999999994},{"$f":"AB194+AL194+AV194","v":3097.9999999999982},{"$f":"AC194+AM194+AW194","v":-64.200000000000045},{"$f":"AD194+AN194+AX194","v":-331.09999999999945},{"$f":"AE194+AO194+AY194","v":2200.7999999999956},{"$f":"AF194+AP194+AZ194","v":4303.2000000000044},{"$f":"AG194+AQ194+BA194","v":-329.19999999999891},{"$f":"AH194+AR194+BB194","v":188.59999999999968},9.5999999999999091,-100,-21.420000000000528,-55.300000000001091,-3.5,6.5800000000008367,-548.09999999999854,-546.69999999999709,-29.399999999999636,-13.299999999999955]
[43004,"ING",{"$f":"VLOOKUP(A195,INDIRECT(B195),2,TRUE)","v":201.27},10,"Sprzedaż",{"$f":"VLOOKUP(A195+VLOOKUP(WEEKDAY(A195,2),$M$2:$N$6,2,FALSE),INDIRECT(B195),2,TRUE)/C195-1","v":-4.9684503403402136E-4},{"$f":"VLOOKUP(DATE(YEAR(A195),MONTH(A195)+1,DAY(A195)),INDIRECT(B195),2,TRUE)/C195-1","v":-4.9386396382968156E-2},{"$f":"VLOOKUP(DATE(YEAR(A195),MONTH(A195)+3,DAY(A195)),INDIRECT(B195),2,TRUE)/C195-1","v":1.6395886123118153E-2},"Polityka",null,null,419498.96000000008,null,null,{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D195,$B$2:B195,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B195=\"MIL\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B195=\"PEKAO\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B195=\"PKOBP\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B195=\"ING\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B195=\"GETIN\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B195=\"Handlowy\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B195=\"SANTANDER\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B195=\"MBANK\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B195=\"Alior\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B195=\"Idea\")*($E$2:E195=\"Kupno\")*$C$2:C195*$D$2:D195)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B195=\"MIL\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B195=\"PEKAO\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B195=\"PKOBP\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B195=\"ING\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":13501},{"$f":"SUMPRODUCT(($B$2:B195=\"GETIN\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":80},{"$f":"SUMPRODUCT(($B$2:B195=\"Handlowy\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B195=\"SANTANDER\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B195=\"MBANK\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B195=\"Alior\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B195=\"Idea\")*($E$2:E195=\"Sprzedaż\")*$C$2:C195*$D$2:D195)","v":1522.6000000000001},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"MIL\"),2,TRUE)*O195)","v":552},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"PEKAO\"),2,TRUE)*P195)","v":9408},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"PKOBP\"),2,TRUE)*Q195)","v":2072.58},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"ING\"),2,TRUE)*R195)","v":12076.2},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"GETIN\"),2,TRUE)*S195)","v":93.800000000000011},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"Handlowy\"),2,TRUE)*T195)","v":4589.0600000000004},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"SANTANDER\"),2,TRUE)*U195)","v":24213},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"MBANK\"),2,TRUE)*V195)","v":29677.199999999997},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"Alior\"),2,TRUE)*W195)","v":4582.2},{"$f":"ABS(VLOOKUP($A195,INDIRECT(\"Idea\"),2,TRUE)*X195)","v":1773.8},{"$f":"SUM(Y195:BB195)","v":8536.800000000032},-970.20999999999003,{"$f":"(VLOOKUP(A195,WIG_B[],2,TRUE)/VLOOKUP(A194,WIG_B[],2,TRUE)-1)*$L$1+BE194","v":85282.752887815179},{"$f":"BE195-BE194","v":-3840.8797590879258},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76745.952887815147},72.099999999999909,47.19999999999709,277.70999999999958,3070.7000000000007,-61.400000000000034,-301.90999999999985,1500.0999999999949,4092.5,-316.59999999999945,156.39999999999964,-0.79999999999995453,-22.399999999999636,-20.699999999999818,-27.299999999997453,2.8000000000000114,29.1899999999996,-700.70000000000073,-210.70000000000437,12.599999999999454,-32.200000000000045]
[43005,"GETIN",1.33,10,"Sprzedaż",9.0225563909774431E-2,0.19548872180451138,0.16541353383458635,"Sprawozdanie",null,null,{"$f":"L195+C196*D196","v":419512.26000000007},null,null,{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D196,$B$2:B196,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B196=\"MIL\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B196=\"PEKAO\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B196=\"PKOBP\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B196=\"ING\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B196=\"GETIN\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B196=\"Handlowy\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B196=\"SANTANDER\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B196=\"MBANK\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B196=\"Alior\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B196=\"Idea\")*($E$2:E196=\"Kupno\")*$C$2:C196*$D$2:D196)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B196=\"MIL\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B196=\"PEKAO\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B196=\"PKOBP\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B196=\"ING\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":13501},{"$f":"SUMPRODUCT(($B$2:B196=\"GETIN\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B196=\"Handlowy\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":3917.95},{"$f":"SUMPRODUCT(($B$2:B196=\"SANTANDER\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B196=\"MBANK\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B196=\"Alior\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B196=\"Idea\")*($E$2:E196=\"Sprzedaż\")*$C$2:C196*$D$2:D196)","v":1522.6000000000001},560,9359.1999999999989,2048.88,12073.2,79.800000000000011,4517.45,24282.3,29258.600000000002,4650.8,1757,8099.4900000000243,{"$f":"BC196-BC195","v":-437.31000000000768},{"$f":"(VLOOKUP(A196,WIG_B[],2,TRUE)/VLOOKUP(A195,WIG_B[],2,TRUE)-1)*$L$1+BE195","v":83117.133467824518},-2165.6194199906604,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75017.643467824499},80.099999999999909,-1.6000000000040018,254.00999999999976,3067.7000000000007,-62.100000000000023,-373.52000000000044,1569.3999999999942,3673.9000000000051,-247.99999999999909,139.59999999999968,{"$f":"BH196-BH195","v":8},{"$f":"BI196-BI195","v":-48.800000000001091},{"$f":"BJ196-BJ195","v":-23.699999999999818},{"$f":"BK196-BK195","v":-3},{"$f":"BL196-BL195","v":-0.69999999999998863},{"$f":"BM196-BM195","v":-71.610000000000582},{"$f":"BN196-BN195","v":69.299999999999272},{"$f":"BO196-BO195","v":-418.59999999999491},{"$f":"BP196-BP195","v":68.600000000000364},{"$f":"BQ196-BQ195","v":-16.799999999999955}]
[43006,"Handlowy",64.98,10,"Sprzedaż",6.8482610033855362E-3,3.9642967066789714E-2,0.17908587257617725,"Makro",null,null,420162.06000000006,null,null,{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D197,$B$2:B197,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B197=\"MIL\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B197=\"PEKAO\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B197=\"PKOBP\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B197=\"ING\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B197=\"GETIN\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B197=\"Handlowy\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B197=\"SANTANDER\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B197=\"MBANK\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B197=\"Alior\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B197=\"Idea\")*($E$2:E197=\"Kupno\")*$C$2:C197*$D$2:D197)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B197=\"MIL\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B197=\"PEKAO\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B197=\"PKOBP\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B197=\"ING\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":13501},{"$f":"SUMPRODUCT(($B$2:B197=\"GETIN\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B197=\"Handlowy\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B197=\"SANTANDER\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":21483.899999999998},{"$f":"SUMPRODUCT(($B$2:B197=\"MBANK\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B197=\"Alior\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B197=\"Idea\")*($E$2:E197=\"Sprzedaż\")*$C$2:C197*$D$2:D197)","v":1522.6000000000001},560,9419.1999999999989,2051.2800000000002,12159,80.400000000000006,3898.8,24101.7,29285.9,4774,1757,8249.3400000000147,149.84999999999036,{"$f":"(VLOOKUP(A197,WIG_B[],2,TRUE)/VLOOKUP(A196,WIG_B[],2,TRUE)-1)*$L$1+BE196","v":85000.9889150854},1883.8554472608812,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":76751.648915085389},80.099999999999909,58.399999999995998,256.40999999999985,3153.5,-61.500000000000028,-342.36999999999989,1388.7999999999956,3701.2000000000044,-124.79999999999927,139.59999999999968,0,60,2.4000000000000909,85.799999999999272,0.59999999999999432,31.150000000000546,-180.59999999999854,27.299999999999272,123.19999999999982,0]
[43007,"SANTANDER",346.2,10,"Sprzedaż",0,1.9930675909878293E-3,0.13440207972270368,"Polityka",null,null,423624.06000000006,null,null,{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D198,$B$2:B198,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B198=\"MIL\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B198=\"PEKAO\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B198=\"PKOBP\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B198=\"ING\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B198=\"GETIN\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B198=\"Handlowy\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B198=\"SANTANDER\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B198=\"MBANK\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B198=\"Alior\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B198=\"Idea\")*($E$2:E198=\"Kupno\")*$C$2:C198*$D$2:D198)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B198=\"MIL\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B198=\"PEKAO\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B198=\"PKOBP\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B198=\"ING\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":13501},{"$f":"SUMPRODUCT(($B$2:B198=\"GETIN\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B198=\"Handlowy\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B198=\"SANTANDER\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B198=\"MBANK\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":26027.699999999997},{"$f":"SUMPRODUCT(($B$2:B198=\"Alior\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B198=\"Idea\")*($E$2:E198=\"Sprzedaż\")*$C$2:C198*$D$2:D198)","v":1522.6000000000001},560.79999999999995,9530.4,2092.14,12070.199999999999,87,3925.5,20772,28982.1,4794.2999999999993,1792.7,8231.2000000000044,-18.140000000010332,{"$f":"(VLOOKUP(A198,WIG_B[],2,TRUE)/VLOOKUP(A197,WIG_B[],2,TRUE)-1)*$L$1+BE197","v":89984.735651554802},4983.7467364694021,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81753.53565155479},80.899999999999864,169.59999999999673,297.26999999999953,3064.6999999999989,-54.900000000000034,-315.67000000000007,1521.0999999999949,3397.4000000000015,-104.5,175.29999999999973,0.79999999999995453,111.20000000000073,40.859999999999673,-88.800000000001091,6.5999999999999943,26.699999999999818,132.29999999999927,-303.80000000000291,20.299999999999272,35.700000000000045]
[43010,"MBANK",410.07,10,"Sprzedaż",7.2426658863120608E-3,0.10349452532494441,0.12049162338137398,"Sprawozdanie",null,null,427724.76000000007,null,null,{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D199,$B$2:B199,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B199=\"MIL\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B199=\"PEKAO\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B199=\"PKOBP\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B199=\"ING\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B199=\"GETIN\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B199=\"Handlowy\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B199=\"SANTANDER\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B199=\"MBANK\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B199=\"Alior\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B199=\"Idea\")*($E$2:E199=\"Kupno\")*$C$2:C199*$D$2:D199)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B199=\"MIL\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B199=\"PEKAO\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B199=\"PKOBP\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B199=\"ING\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":13501},{"$f":"SUMPRODUCT(($B$2:B199=\"GETIN\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B199=\"Handlowy\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B199=\"SANTANDER\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B199=\"MBANK\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B199=\"Alior\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":3815.6},{"$f":"SUMPRODUCT(($B$2:B199=\"Idea\")*($E$2:E199=\"Sprzedaż\")*$C$2:C199*$D$2:D199)","v":1522.6000000000001},567.20000000000005,9400,2096.88,12040.800000000001,88.8,3959.64,20575.2,24604.2,4816.7,1756.3,7630.4800000000105,-600.71999999999389,{"$f":"(VLOOKUP(A199,WIG_B[],2,TRUE)/VLOOKUP(A198,WIG_B[],2,TRUE)-1)*$L$1+BE198","v":88304.984869393535},-1679.7507821612671,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80674.504869393524},87.299999999999955,39.19999999999709,302.00999999999976,3035.3000000000011,-53.100000000000037,-281.5300000000002,1324.2999999999956,3120.2000000000044,-82.099999999999454,138.89999999999964,6.4000000000000909,-130.39999999999964,4.7400000000002365,-29.399999999997817,1.7999999999999972,34.139999999999873,-196.79999999999927,-277.19999999999709,22.400000000000546,-36.400000000000091]
[43011,"Alior",69.86,10,"Sprzedaż",2.1328371027769855E-2,1.7463498425422275E-2,0.11580303464070996,"Makro",null,null,428423.36000000004,null,null,{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D200,$B$2:B200,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B200=\"MIL\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B200=\"PEKAO\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B200=\"PKOBP\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B200=\"ING\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B200=\"GETIN\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B200=\"Handlowy\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B200=\"SANTANDER\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B200=\"MBANK\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B200=\"Alior\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B200=\"Idea\")*($E$2:E200=\"Kupno\")*$C$2:C200*$D$2:D200)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B200=\"MIL\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B200=\"PEKAO\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B200=\"PKOBP\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B200=\"ING\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":13501},{"$f":"SUMPRODUCT(($B$2:B200=\"GETIN\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B200=\"Handlowy\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B200=\"SANTANDER\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B200=\"MBANK\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B200=\"Alior\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B200=\"Idea\")*($E$2:E200=\"Sprzedaż\")*$C$2:C200*$D$2:D200)","v":1522.6000000000001},544.79999999999995,9344.7999999999993,2090.34,12037.8,90,3959.64,20536.8,24518.399999999998,4191.6000000000004,1756.3,7493.8400000000029,-136.6400000000076,{"$f":"(VLOOKUP(A200,WIG_B[],2,TRUE)/VLOOKUP(A199,WIG_B[],2,TRUE)-1)*$L$1+BE199","v":86486.247225497136},-1818.7376438963984,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78992.40722549714},64.899999999999864,-16.000000000003638,295.4699999999998,3032.2999999999993,-51.900000000000034,-281.5300000000002,1285.8999999999942,3034.4000000000015,-8.5999999999994543,138.89999999999964,-22.400000000000091,-55.200000000000728,-6.5399999999999636,-3.000000000001819,1.2000000000000028,0,-38.400000000001455,-85.80000000000291,73.5,0]
[43012,"Idea",24.75,10,"Sprzedaż",-7.2727272727272085E-3,-2.0202020202020221E-2,-6.2626262626262696E-2,"Polityka",null,null,428670.86000000004,null,null,{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D201,$B$2:B201,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B201=\"MIL\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B201=\"PEKAO\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B201=\"PKOBP\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B201=\"ING\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B201=\"GETIN\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B201=\"Handlowy\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B201=\"SANTANDER\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B201=\"MBANK\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B201=\"Alior\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B201=\"Idea\")*($E$2:E201=\"Kupno\")*$C$2:C201*$D$2:D201)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B201=\"MIL\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":435.1},{"$f":"SUMPRODUCT(($B$2:B201=\"PEKAO\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B201=\"PKOBP\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B201=\"ING\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":13501},{"$f":"SUMPRODUCT(($B$2:B201=\"GETIN\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B201=\"Handlowy\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B201=\"SANTANDER\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B201=\"MBANK\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B201=\"Alior\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B201=\"Idea\")*($E$2:E201=\"Sprzedaż\")*$C$2:C201*$D$2:D201)","v":1770.1000000000001},533.6,9300,2084.4,12011.4,87.6,3953.94,20486.400000000001,24471,4308,1485,7392.2000000000116,-101.63999999999123,{"$f":"(VLOOKUP(A201,WIG_B[],2,TRUE)/VLOOKUP(A200,WIG_B[],2,TRUE)-1)*$L$1+BE200","v":85494.150210844105},-992.09701465303078,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78101.950210844094},53.699999999999932,-60.80000000000291,289.52999999999975,3005.8999999999996,-54.30000000000004,-287.23,1235.4999999999964,2987.0000000000036,107.80000000000018,115.09999999999968,-11.199999999999932,-44.799999999999272,-5.9400000000000546,-26.399999999999636,-2.4000000000000057,-5.6999999999998181,-50.399999999997817,-47.399999999997817,116.39999999999964,-23.799999999999955]
[43013,"MIL",6.8,10,"Sprzedaż",1.6176470588235237E-2,0.1485294117647058,0.38382352941176467,"Sprawozdanie",null,null,428738.86000000004,null,null,{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D202,$B$2:B202,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B202=\"MIL\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B202=\"PEKAO\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B202=\"PKOBP\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B202=\"ING\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B202=\"GETIN\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B202=\"Handlowy\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B202=\"SANTANDER\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B202=\"MBANK\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B202=\"Alior\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B202=\"Idea\")*($E$2:E202=\"Kupno\")*$C$2:C202*$D$2:D202)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B202=\"MIL\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B202=\"PEKAO\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":7118.5},{"$f":"SUMPRODUCT(($B$2:B202=\"PKOBP\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B202=\"ING\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":13501},{"$f":"SUMPRODUCT(($B$2:B202=\"GETIN\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B202=\"Handlowy\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B202=\"SANTANDER\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B202=\"MBANK\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B202=\"Alior\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B202=\"Idea\")*($E$2:E202=\"Sprzedaż\")*$C$2:C202*$D$2:D202)","v":1770.1000000000001},476,9415.2000000000007,2088.54,12011.4,85.8,3960.18,20331.600000000002,24604.2,4262.4000000000005,1503.6,7477.7800000000061,85.57999999999447,{"$f":"(VLOOKUP(A202,WIG_B[],2,TRUE)/VLOOKUP(A201,WIG_B[],2,TRUE)-1)*$L$1+BE201","v":86771.949281511042},1277.799070666937,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79294.169281511044},64.099999999999909,54.399999999997817,293.66999999999962,3005.8999999999996,-56.100000000000037,-280.99000000000024,1080.6999999999971,3120.2000000000044,62.200000000000728,133.69999999999959,10.399999999999977,115.20000000000073,4.1399999999998727,0,-1.7999999999999972,6.2399999999997817,-154.79999999999927,133.20000000000073,-45.599999999999454,18.599999999999909]
[43014,"PEKAO",118.53,10,"Sprzedaż",0,-4.6739222137855418E-2,5.4585337045473636E-2,"Makro",null,null,429924.16000000003,null,null,{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D203,$B$2:B203,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B203=\"MIL\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B203=\"PEKAO\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B203=\"PKOBP\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B203=\"ING\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B203=\"GETIN\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B203=\"Handlowy\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B203=\"SANTANDER\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B203=\"MBANK\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B203=\"Alior\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B203=\"Idea\")*($E$2:E203=\"Kupno\")*$C$2:C203*$D$2:D203)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B203=\"MIL\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B203=\"PEKAO\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B203=\"PKOBP\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":2483.5300000000002},{"$f":"SUMPRODUCT(($B$2:B203=\"ING\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":13501},{"$f":"SUMPRODUCT(($B$2:B203=\"GETIN\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B203=\"Handlowy\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B203=\"SANTANDER\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B203=\"MBANK\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B203=\"Alior\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B203=\"Idea\")*($E$2:E203=\"Sprzedaż\")*$C$2:C203*$D$2:D203)","v":1770.1000000000001},483.7,8297.1,2053.62,11863.8,83.399999999999991,3970.9800000000005,20355.599999999999,24782.400000000001,4281,1474.2,7569.9599999999946,92.179999999988468,{"$f":"(VLOOKUP(A203,WIG_B[],2,TRUE)/VLOOKUP(A202,WIG_B[],2,TRUE)-1)*$L$1+BE202","v":84784.150301144487},-1987.798980366555,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":77214.190301144496},71.799999999999898,121.59999999999673,258.74999999999955,2858.2999999999993,-58.500000000000043,-270.1899999999996,1104.6999999999935,3298.4000000000051,80.800000000000182,104.29999999999973,7.6999999999999886,67.199999999998909,-34.920000000000073,-147.60000000000036,-2.4000000000000057,10.800000000000637,23.999999999996362,178.20000000000073,18.599999999999454,-29.399999999999864]
[43017,"PKOBP",34.523000000000003,10,"Sprzedaż",4.6027286157054759E-2,0.1106508704342033,0.28789502650406962,"Polityka",null,null,430269.39,null,null,{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D204,$B$2:B204,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B204=\"MIL\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B204=\"PEKAO\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B204=\"PKOBP\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B204=\"ING\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B204=\"GETIN\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B204=\"Handlowy\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B204=\"SANTANDER\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B204=\"MBANK\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B204=\"Alior\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B204=\"Idea\")*($E$2:E204=\"Kupno\")*$C$2:C204*$D$2:D204)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B204=\"MIL\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B204=\"PEKAO\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B204=\"PKOBP\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B204=\"ING\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":13501},{"$f":"SUMPRODUCT(($B$2:B204=\"GETIN\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B204=\"Handlowy\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B204=\"SANTANDER\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B204=\"MBANK\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B204=\"Alior\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B204=\"Idea\")*($E$2:E204=\"Sprzedaż\")*$C$2:C204*$D$2:D204)","v":1770.1000000000001},487.9,8287.2999999999993,1726.15,11922.6,81.600000000000009,3976.6800000000003,20905.8,25149.600000000002,4365,1463.4,8635.4199999999964,1065.4600000000019,{"$f":"(VLOOKUP(A204,WIG_B[],2,TRUE)/VLOOKUP(A203,WIG_B[],2,TRUE)-1)*$L$1+BE203","v":89387.967081578579},4603.8167804340919,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":80752.547081578581},75.999999999999886,111.79999999999563,276.50999999999976,2917.1000000000004,-60.300000000000026,-264.48999999999978,1654.8999999999942,3665.6000000000058,164.80000000000018,93.499999999999773,4.1999999999999886,-9.8000000000010914,17.760000000000218,58.800000000001091,-1.7999999999999829,5.6999999999998181,550.20000000000073,367.20000000000073,84,-10.799999999999955]
[43018,"ING",197.73,10,"Sprzedaż",-7.4849542305163164E-3,-9.963080968998117E-3,7.7125372983361196E-2,"Sprawozdanie",null,null,432246.69,null,null,{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D205,$B$2:B205,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B205=\"MIL\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B205=\"PEKAO\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B205=\"PKOBP\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B205=\"ING\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B205=\"GETIN\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B205=\"Handlowy\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B205=\"SANTANDER\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B205=\"MBANK\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B205=\"Alior\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B205=\"Idea\")*($E$2:E205=\"Kupno\")*$C$2:C205*$D$2:D205)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B205=\"MIL\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B205=\"PEKAO\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B205=\"PKOBP\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B205=\"ING\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B205=\"GETIN\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":93.3},{"$f":"SUMPRODUCT(($B$2:B205=\"Handlowy\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B205=\"SANTANDER\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B205=\"MBANK\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B205=\"Alior\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B205=\"Idea\")*($E$2:E205=\"Sprzedaż\")*$C$2:C205*$D$2:D205)","v":1770.1000000000001},507.5,8274,1772.55,9886.5,89.4,3999.3600000000006,21467.4,26024.400000000001,4342.7999999999993,1470,10080.599999999995,1445.1799999999985,{"$f":"(VLOOKUP(A205,WIG_B[],2,TRUE)/VLOOKUP(A204,WIG_B[],2,TRUE)-1)*$L$1+BE204","v":97431.783066269083},8043.8159846905037,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87351.183066269092},95.599999999999909,98.499999999996362,322.90999999999963,2858.2999999999993,-52.500000000000028,-241.80999999999949,2216.4999999999964,4540.4000000000051,142.59999999999945,100.09999999999968,19.600000000000023,-13.299999999999272,46.399999999999864,-58.800000000001091,7.7999999999999972,22.680000000000291,561.60000000000218,874.79999999999927,-22.200000000000728,6.5999999999999091]
[43019,"GETIN",1.53,10,"Sprzedaż",1.9607843137254832E-2,0,0.15032679738562083,"Makro",null,null,432261.99,null,null,{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D206,$B$2:B206,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B206=\"MIL\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B206=\"PEKAO\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B206=\"PKOBP\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B206=\"ING\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B206=\"GETIN\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B206=\"Handlowy\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B206=\"SANTANDER\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B206=\"MBANK\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B206=\"Alior\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B206=\"Idea\")*($E$2:E206=\"Kupno\")*$C$2:C206*$D$2:D206)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B206=\"MIL\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B206=\"PEKAO\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B206=\"PKOBP\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B206=\"ING\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B206=\"GETIN\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B206=\"Handlowy\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":4567.75},{"$f":"SUMPRODUCT(($B$2:B206=\"SANTANDER\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B206=\"MBANK\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B206=\"Alior\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B206=\"Idea\")*($E$2:E206=\"Sprzedaż\")*$C$2:C206*$D$2:D206)","v":1770.1000000000001},508.2,8339.1,1806.6,9837,76.5,4006.74,21631.199999999997,26572.799999999999,4315.2,1422,10777.329999999994,696.72999999999956,{"$f":"(VLOOKUP(A206,WIG_B[],2,TRUE)/VLOOKUP(A205,WIG_B[],2,TRUE)-1)*$L$1+BE205","v":102255.98887436159},4824.2058080925053,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":91478.658874361601},96.299999999999898,163.59999999999673,356.95999999999958,2808.7999999999993,-50.100000000000051,-234.43000000000029,2380.299999999992,5088.8000000000029,115,52.099999999999682,0.69999999999998863,65.100000000000364,34.049999999999955,-49.5,2.3999999999999773,7.3799999999991996,163.79999999999563,548.39999999999782,-27.599999999999454,-48]
[43020,"Handlowy",66.798000000000002,10,"Sprzedaż",-1.5868738584987607E-2,0.11907542141980287,0.17506512171023081,"Polityka",null,null,432929.97,null,null,{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D207,$B$2:B207,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B207=\"MIL\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B207=\"PEKAO\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B207=\"PKOBP\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B207=\"ING\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B207=\"GETIN\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B207=\"Handlowy\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B207=\"SANTANDER\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B207=\"MBANK\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B207=\"Alior\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B207=\"Idea\")*($E$2:E207=\"Kupno\")*$C$2:C207*$D$2:D207)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B207=\"MIL\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B207=\"PEKAO\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B207=\"PKOBP\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B207=\"ING\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B207=\"GETIN\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B207=\"Handlowy\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B207=\"SANTANDER\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":24945.899999999998},{"$f":"SUMPRODUCT(($B$2:B207=\"MBANK\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B207=\"Alior\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B207=\"Idea\")*($E$2:E207=\"Sprzedaż\")*$C$2:C207*$D$2:D207)","v":1770.1000000000001},541.80000000000007,8407.7000000000007,1817.95,9739,79.5,3339.9,21408,27094.2,4306.8,1433.4,11098.22,320.89000000000487,{"$f":"(VLOOKUP(A207,WIG_B[],2,TRUE)/VLOOKUP(A206,WIG_B[],2,TRUE)-1)*$L$1+BE206","v":105443.79360543842},3187.8047310768306,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":94345.573605438418},129.89999999999998,232.19999999999709,368.30999999999972,2710.7999999999993,-47.100000000000051,-233.29000000000042,2157.0999999999949,5610.2000000000044,106.60000000000036,63.499999999999773,33.60000000000008,68.600000000000364,11.350000000000136,-98,3,1.1399999999998727,-223.19999999999709,521.40000000000146,-8.3999999999996362,11.400000000000091]
[43021,"SANTANDER",355.71,10,"Sprzedaż",0,3.3707233420483096E-2,0.13123049675297294,"Sprawozdanie",null,null,436487.06999999995,null,null,{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D208,$B$2:B208,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B208=\"MIL\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B208=\"PEKAO\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B208=\"PKOBP\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B208=\"ING\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B208=\"GETIN\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B208=\"Handlowy\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B208=\"SANTANDER\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B208=\"MBANK\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B208=\"Alior\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B208=\"Idea\")*($E$2:E208=\"Kupno\")*$C$2:C208*$D$2:D208)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B208=\"MIL\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B208=\"PEKAO\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B208=\"PKOBP\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B208=\"ING\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B208=\"GETIN\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B208=\"Handlowy\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B208=\"SANTANDER\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B208=\"MBANK\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":30128.399999999998},{"$f":"SUMPRODUCT(($B$2:B208=\"Alior\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B208=\"Idea\")*($E$2:E208=\"Sprzedaż\")*$C$2:C208*$D$2:D208)","v":1770.1000000000001},541.1,8450.4,1805.6000000000001,9812.5,78,3286.9,17785.5,26940.6,4271.3999999999996,1438.1999999999998,10897.269999999997,-200.95000000000255,{"$f":"(VLOOKUP(A208,WIG_B[],2,TRUE)/VLOOKUP(A207,WIG_B[],2,TRUE)-1)*$L$1+BE207","v":104024.32455585142},-1419.4690495870018,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":93127.054555851413},129.19999999999993,274.899999999996,355.95999999999981,2784.2999999999993,-48.600000000000051,-286.29000000000042,2091.6999999999935,5456.6000000000022,71.199999999999818,68.2999999999995,-0.70000000000004547,42.699999999998909,-12.349999999999909,73.5,-1.5,-53,-65.400000000001455,-153.60000000000218,-35.400000000000546,4.7999999999997272]
[43024,"MBANK",459.33,10,"Sprzedaż",-3.3244072888772735E-2,-1.1516774432325239E-2,9.820825985674797E-2,"Makro",null,null,441080.36999999994,null,null,{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D209,$B$2:B209,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B209=\"MIL\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B209=\"PEKAO\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B209=\"PKOBP\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B209=\"ING\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B209=\"GETIN\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B209=\"Handlowy\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B209=\"SANTANDER\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B209=\"MBANK\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B209=\"Alior\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B209=\"Idea\")*($E$2:E209=\"Kupno\")*$C$2:C209*$D$2:D209)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B209=\"MIL\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B209=\"PEKAO\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B209=\"PKOBP\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B209=\"ING\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B209=\"GETIN\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B209=\"Handlowy\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B209=\"SANTANDER\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B209=\"MBANK\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B209=\"Alior\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":4514.2},{"$f":"SUMPRODUCT(($B$2:B209=\"Idea\")*($E$2:E209=\"Sprzedaż\")*$C$2:C209*$D$2:D209)","v":1770.1000000000001},536.9,8313.2000000000007,1799.2,9886.5,78.5,3309.1500000000005,17939,22966.5,4224,1428,11561.32,664.05000000000291,{"$f":"(VLOOKUP(A209,WIG_B[],2,TRUE)/VLOOKUP(A208,WIG_B[],2,TRUE)-1)*$L$1+BE208","v":102637.36471959755},-1386.9598362538673,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":91076.044719597558},124.99999999999989,137.69999999999709,349.55999999999972,2858.2999999999993,-48.100000000000051,-264.03999999999996,2245.1999999999935,6075.8000000000029,23.800000000000182,58.099999999999682,-4.2000000000000455,-137.19999999999891,-6.4000000000000909,74,0.5,22.250000000000455,153.5,619.20000000000073,-47.399999999999636,-10.199999999999818]
[43025,"Alior",70.31,10,"Sprzedaż",-3.4134547006117177E-3,1.7067273503057923E-2,0.19897596358981651,"Polityka",null,null,441783.46999999991,null,null,{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D210,$B$2:B210,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B210=\"MIL\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B210=\"PEKAO\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B210=\"PKOBP\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B210=\"ING\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B210=\"GETIN\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B210=\"Handlowy\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B210=\"SANTANDER\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B210=\"MBANK\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B210=\"Alior\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B210=\"Idea\")*($E$2:E210=\"Kupno\")*$C$2:C210*$D$2:D210)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B210=\"MIL\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B210=\"PEKAO\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B210=\"PKOBP\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B210=\"ING\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B210=\"GETIN\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B210=\"Handlowy\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B210=\"SANTANDER\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B210=\"MBANK\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B210=\"Alior\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B210=\"Idea\")*($E$2:E210=\"Sprzedaż\")*$C$2:C210*$D$2:D210)","v":1770.1000000000001},522.9,8274,1815.95,9490.5,75.5,3295.4,17914.5,22265,3515.5,1432.8,10385.520000000008,-1175.799999999992,{"$f":"(VLOOKUP(A210,WIG_B[],2,TRUE)/VLOOKUP(A209,WIG_B[],2,TRUE)-1)*$L$1+BE209","v":100163.99969961558},-2473.3650199819676,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89778.479699615578},110.99999999999989,98.499999999996362,366.30999999999972,2462.2999999999993,-51.100000000000051,-277.79000000000042,2220.6999999999935,5374.3000000000029,18.400000000000546,62.899999999999636,-14,-39.200000000000728,16.75,-396,-3,-13.750000000000455,-24.5,-701.5,-5.3999999999996362,4.7999999999999545]
[43026,"Idea",23.87,10,"Sprzedaż",-2.01089233347298E-2,-3.3514872224550407E-3,-9.9287808965228375E-2,"Sprawozdanie",null,null,442022.16999999993,null,null,{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D211,$B$2:B211,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B211=\"MIL\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B211=\"PEKAO\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B211=\"PKOBP\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B211=\"ING\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B211=\"GETIN\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B211=\"Handlowy\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B211=\"SANTANDER\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B211=\"MBANK\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B211=\"Alior\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B211=\"Idea\")*($E$2:E211=\"Kupno\")*$C$2:C211*$D$2:D211)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B211=\"MIL\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":503.1},{"$f":"SUMPRODUCT(($B$2:B211=\"PEKAO\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B211=\"PKOBP\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B211=\"ING\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B211=\"GETIN\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B211=\"Handlowy\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B211=\"SANTANDER\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B211=\"MBANK\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B211=\"Alior\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B211=\"Idea\")*($E$2:E211=\"Sprzedaż\")*$C$2:C211*$D$2:D211)","v":2008.8000000000002},521.5,8267.7000000000007,1801.15,9392,74.5,3284.55,17914.5,21744,3525,1193.5,9740.5700000000143,-644.94999999999345,{"$f":"(VLOOKUP(A211,WIG_B[],2,TRUE)/VLOOKUP(A210,WIG_B[],2,TRUE)-1)*$L$1+BE210","v":97468.514538596835},-2695.485161018747,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87727.944538596814},109.59999999999991,92.19999999999709,351.50999999999976,2363.7999999999993,-52.100000000000051,-288.64000000000033,2220.6999999999935,4853.3000000000029,27.900000000000546,62.299999999999727,-1.3999999999999773,-6.2999999999992724,-14.799999999999955,-98.5,-1,-10.849999999999909,0,-521,9.5,-0.59999999999990905]
[43027,"MIL",7.61,10,"Sprzedaż",5.2562417871222511E-3,8.8042049934296873E-2,0.25098554533508532,"Makro",null,null,442098.2699999999,null,null,{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D212,$B$2:B212,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B212=\"MIL\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B212=\"PEKAO\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B212=\"PKOBP\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B212=\"ING\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B212=\"GETIN\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B212=\"Handlowy\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B212=\"SANTANDER\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B212=\"MBANK\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B212=\"Alior\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B212=\"Idea\")*($E$2:E212=\"Kupno\")*$C$2:C212*$D$2:D212)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B212=\"MIL\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B212=\"PEKAO\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":8303.7999999999993},{"$f":"SUMPRODUCT(($B$2:B212=\"PKOBP\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B212=\"ING\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B212=\"GETIN\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B212=\"Handlowy\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B212=\"SANTANDER\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B212=\"MBANK\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B212=\"Alior\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B212=\"Idea\")*($E$2:E212=\"Sprzedaż\")*$C$2:C212*$D$2:D212)","v":2008.8000000000002},456.6,8271.1999999999989,1845.1000000000001,9345.5,75,3258.9500000000003,17939,22223,3490,1169.5,10172.12000000001,431.54999999999563,{"$f":"(VLOOKUP(A212,WIG_B[],2,TRUE)/VLOOKUP(A211,WIG_B[],2,TRUE)-1)*$L$1+BE211","v":102392.7138767463},4924.1993381494685,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":92220.593876746294},120.79999999999995,95.699999999995271,395.45999999999981,2317.2999999999993,-51.600000000000051,-314.24000000000024,2245.1999999999935,5332.3000000000029,-7.0999999999994543,38.299999999999727,11.200000000000045,3.499999999998181,43.950000000000045,-46.5,0.5,-25.599999999999909,24.5,479,-35,-24]
[43028,"PEKAO",116.34,10,"Sprzedaż",0,-1.5987622485817421E-2,8.002406738868828E-2,"Polityka",null,null,443261.66999999993,null,null,{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D213,$B$2:B213,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B213=\"MIL\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B213=\"PEKAO\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B213=\"PKOBP\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B213=\"ING\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B213=\"GETIN\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B213=\"Handlowy\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B213=\"SANTANDER\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B213=\"MBANK\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B213=\"Alior\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B213=\"Idea\")*($E$2:E213=\"Kupno\")*$C$2:C213*$D$2:D213)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B213=\"MIL\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B213=\"PEKAO\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B213=\"PKOBP\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":2828.76},{"$f":"SUMPRODUCT(($B$2:B213=\"ING\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B213=\"GETIN\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B213=\"Handlowy\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B213=\"SANTANDER\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B213=\"MBANK\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B213=\"Alior\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B213=\"Idea\")*($E$2:E213=\"Sprzedaż\")*$C$2:C213*$D$2:D213)","v":2008.8000000000002},459,6980.4000000000005,1833.25,9345.5,76.5,3349.85,17840,22203,3503.4999999999995,1169.5,10022.170000000042,-149.94999999996799,{"$f":"(VLOOKUP(A213,WIG_B[],2,TRUE)/VLOOKUP(A212,WIG_B[],2,TRUE)-1)*$L$1+BE212","v":99917.297771086654},-2475.4161056596495,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89895.127771086612},123.19999999999993,-31.700000000003456,383.60999999999967,2317.2999999999993,-50.100000000000051,-223.3400000000006,2146.1999999999935,5312.3000000000029,6.4000000000000909,38.299999999999727,2.3999999999999773,-127.39999999999873,-11.850000000000136,0,1.5,90.899999999999636,-99,-20,13.499999999999545,0]
[43031,"PKOBP",36.191000000000003,10,"Sprzedaż",5.1946616562126291E-3,0.15081097510430763,0.27979331878091229,"Sprawozdanie",null,null,443623.5799999999,null,null,{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D214,$B$2:B214,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B214=\"MIL\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B214=\"PEKAO\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B214=\"PKOBP\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B214=\"ING\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B214=\"GETIN\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B214=\"Handlowy\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B214=\"SANTANDER\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B214=\"MBANK\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B214=\"Alior\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B214=\"Idea\")*($E$2:E214=\"Kupno\")*$C$2:C214*$D$2:D214)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B214=\"MIL\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B214=\"PEKAO\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B214=\"PKOBP\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B214=\"ING\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":15478.3},{"$f":"SUMPRODUCT(($B$2:B214=\"GETIN\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B214=\"Handlowy\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B214=\"SANTANDER\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B214=\"MBANK\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B214=\"Alior\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B214=\"Idea\")*($E$2:E214=\"Sprzedaż\")*$C$2:C214*$D$2:D214)","v":2008.8000000000002},453,6991.8,1447.64,9404.5,76.5,3313.9,17642,22356.5,3509.0000000000005,1145,9963.4200000000492,-58.749999999992724,{"$f":"(VLOOKUP(A214,WIG_B[],2,TRUE)/VLOOKUP(A213,WIG_B[],2,TRUE)-1)*$L$1+BE213","v":97088.653835362304},-2828.6439357243507,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87125.233835362247},117.19999999999993,-20.30000000000382,359.90999999999963,2376.2999999999993,-50.100000000000051,-259.29000000000042,1948.1999999999935,5465.8000000000029,11.900000000001,13.799999999999727,-6,11.399999999999636,-23.700000000000045,59,0,-35.949999999999818,-198,153.5,5.5000000000009095,-24.5]
[43032,"ING",183.46,10,"Sprzedaż",5.0964787964678848E-2,9.3862422326392636E-2,0.17965769104981999,"Makro",null,null,445458.17999999988,null,null,{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D215,$B$2:B215,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B215=\"MIL\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B215=\"PEKAO\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B215=\"PKOBP\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B215=\"ING\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B215=\"GETIN\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B215=\"Handlowy\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B215=\"SANTANDER\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B215=\"MBANK\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B215=\"Alior\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B215=\"Idea\")*($E$2:E215=\"Kupno\")*$C$2:C215*$D$2:D215)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B215=\"MIL\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B215=\"PEKAO\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B215=\"PKOBP\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B215=\"ING\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B215=\"GETIN\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":108.6},{"$f":"SUMPRODUCT(($B$2:B215=\"Handlowy\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B215=\"SANTANDER\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B215=\"MBANK\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B215=\"Alior\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B215=\"Idea\")*($E$2:E215=\"Sprzedaż\")*$C$2:C215*$D$2:D215)","v":2008.8000000000002},442.2,6603.6,1425.52,7338.4000000000005,73.5,3266.55,17540,22410.5,3370.0000000000005,1144,9072.450000000048,-890.97000000000116,{"$f":"(VLOOKUP(A215,WIG_B[],2,TRUE)/VLOOKUP(A214,WIG_B[],2,TRUE)-1)*$L$1+BE214","v":84879.051357303455},-12209.602478058849,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":75806.601357303414},106.39999999999992,-408.50000000000364,337.78999999999951,2144.7999999999984,-53.100000000000051,-306.64000000000033,1846.1999999999935,5519.8000000000029,-127.099999999999,12.799999999999727,-10.800000000000011,-388.19999999999982,-22.120000000000118,-231.50000000000091,-3,-47.349999999999909,-102,54,-139,-1]
[43033,"GETIN",1.54,10,"Sprzedaż",3.2467532467532534E-2,-1.9480519480519543E-2,0.11038961038961026,"Polityka",null,null,445473.5799999999,null,null,{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D216,$B$2:B216,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B216=\"MIL\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B216=\"PEKAO\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B216=\"PKOBP\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B216=\"ING\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B216=\"GETIN\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B216=\"Handlowy\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B216=\"SANTANDER\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B216=\"MBANK\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B216=\"Alior\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B216=\"Idea\")*($E$2:E216=\"Kupno\")*$C$2:C216*$D$2:D216)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B216=\"MIL\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B216=\"PEKAO\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B216=\"PKOBP\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B216=\"ING\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B216=\"GETIN\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":124},{"$f":"SUMPRODUCT(($B$2:B216=\"Handlowy\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":5235.7299999999996},{"$f":"SUMPRODUCT(($B$2:B216=\"SANTANDER\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B216=\"MBANK\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B216=\"Alior\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B216=\"Idea\")*($E$2:E216=\"Sprzedaż\")*$C$2:C216*$D$2:D216)","v":2008.8000000000002},450,6595.2,1444.48,7515.5999999999995,61.6,3337.55,17245.5,21894.5,3434.5,1167.5,8620.0100000000457,-452.44000000000233,{"$f":"(VLOOKUP(A216,WIG_B[],2,TRUE)/VLOOKUP(A215,WIG_B[],2,TRUE)-1)*$L$1+BE215","v":87806.527296368513},2927.4759390650579,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":79186.51729636846},114.19999999999993,-416.90000000000418,356.74999999999955,2321.9999999999973,-49.600000000000044,-235.64000000000033,1551.6999999999935,5003.8000000000029,-62.599999999999454,36.299999999999727,7.8000000000000114,-8.4000000000005457,18.960000000000036,177.19999999999891,3.5000000000000071,71,-294.5,-516,64.499999999999545,23.5]
[43034,"Handlowy",66.751000000000005,10,"Sprzedaż",1.2059744423304375E-2,6.6815478419798957E-2,0.18297853215682158,"Sprawozdanie",null,null,446141.08999999991,null,null,{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D217,$B$2:B217,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B217=\"MIL\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B217=\"PEKAO\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B217=\"PKOBP\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B217=\"ING\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B217=\"GETIN\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B217=\"Handlowy\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B217=\"SANTANDER\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B217=\"MBANK\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B217=\"Alior\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B217=\"Idea\")*($E$2:E217=\"Kupno\")*$C$2:C217*$D$2:D217)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B217=\"MIL\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B217=\"PEKAO\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B217=\"PKOBP\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B217=\"ING\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B217=\"GETIN\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":124},{"$f":"SUMPRODUCT(($B$2:B217=\"Handlowy\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B217=\"SANTANDER\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":28502.999999999996},{"$f":"SUMPRODUCT(($B$2:B217=\"MBANK\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B217=\"Alior\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B217=\"Idea\")*($E$2:E217=\"Sprzedaż\")*$C$2:C217*$D$2:D217)","v":2008.8000000000002},460.2,6550.2,1427.52,7653.2000000000007,61.6,2670.04,17686.5,21716.5,3438.0000000000005,1157.5,8962.3500000000495,342.34000000000378,{"$f":"(VLOOKUP(A217,WIG_B[],2,TRUE)/VLOOKUP(A216,WIG_B[],2,TRUE)-1)*$L$1+BE216","v":87539.428234992447},-267.09906137606595,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":78577.078234992397},124.39999999999992,-461.90000000000418,339.78999999999951,2459.5999999999985,-49.600000000000044,-235.64000000000033,1992.6999999999935,4825.8000000000029,-59.099999999999,26.299999999999727,10.199999999999989,-45,-16.960000000000036,137.60000000000127,0,0,441,-178,3.5000000000004547,-10]
[43035,"SANTANDER",346.89,10,"Sprzedaż",0,7.884343740090527E-2,0.22857389950704832,"Makro",null,null,449609.98999999993,null,null,{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"MBANK\")","v":-50},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D218,$B$2:B218,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B218=\"MIL\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B218=\"PEKAO\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B218=\"PKOBP\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B218=\"ING\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B218=\"GETIN\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B218=\"Handlowy\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B218=\"SANTANDER\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B218=\"MBANK\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-51612.399999999994},{"$f":"SUMPRODUCT(($B$2:B218=\"Alior\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B218=\"Idea\")*($E$2:E218=\"Kupno\")*$C$2:C218*$D$2:D218)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B218=\"MIL\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B218=\"PEKAO\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B218=\"PKOBP\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B218=\"ING\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B218=\"GETIN\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":124},{"$f":"SUMPRODUCT(($B$2:B218=\"Handlowy\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B218=\"SANTANDER\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B218=\"MBANK\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B218=\"Alior\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B218=\"Idea\")*($E$2:E218=\"Sprzedaż\")*$C$2:C218*$D$2:D218)","v":2008.8000000000002},463.8,6595.2,1455.1599999999999,7712.4,63.6,2702.24,13875.599999999999,21887,3475,1160,8999.9900000000489,37.639999999999418,{"$f":"(VLOOKUP(A218,WIG_B[],2,TRUE)/VLOOKUP(A217,WIG_B[],2,TRUE)-1)*$L$1+BE217","v":91841.616648574767},4302.1884135823202,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":82841.626648574718},127.99999999999994,-416.90000000000418,367.42999999999938,2518.7999999999975,-47.600000000000044,-203.44000000000051,1650.6999999999898,4996.3000000000029,-22.099999999999454,28.799999999999727,3.6000000000000227,45,27.639999999999873,59.199999999998909,2,32.199999999999818,-342.00000000000364,170.5,36.999999999999545,2.5]
[43038,"MBANK",447.13,-10,"Kupno",-8.6328360879386334E-3,3.8668843513072204E-2,0.13591125623420486,"Polityka",null,null,445138.68999999994,null,null,{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D219,$B$2:B219,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B219=\"MIL\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B219=\"PEKAO\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B219=\"PKOBP\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B219=\"ING\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B219=\"GETIN\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B219=\"Handlowy\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B219=\"SANTANDER\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B219=\"MBANK\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B219=\"Alior\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-8714.4},{"$f":"SUMPRODUCT(($B$2:B219=\"Idea\")*($E$2:E219=\"Kupno\")*$C$2:C219*$D$2:D219)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B219=\"MIL\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B219=\"PEKAO\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B219=\"PKOBP\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B219=\"ING\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B219=\"GETIN\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":124},{"$f":"SUMPRODUCT(($B$2:B219=\"Handlowy\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B219=\"SANTANDER\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B219=\"MBANK\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B219=\"Alior\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B219=\"Idea\")*($E$2:E219=\"Sprzedaż\")*$C$2:C219*$D$2:D219)","v":2008.8000000000002},472.8,6673.2,1515.96,7751.5999999999995,65.599999999999994,2780.24,14301.6,26827.8,3568.5,1200,10295.990000000023,1295.9999999999745,{"$f":"(VLOOKUP(A219,WIG_B[],2,TRUE)/VLOOKUP(A218,WIG_B[],2,TRUE)-1)*$L$1+BE218","v":105195.4332386746},13353.816590099828,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":94899.443238674576},136.99999999999994,-338.90000000000418,428.22999999999956,2557.9999999999973,-45.600000000000051,-125.44000000000051,2076.6999999999916,5465.7999999999993,71.400000000000546,68.799999999999727,9,78,60.800000000000182,39.199999999999818,1.9999999999999929,78,426.00000000000182,469.49999999999636,93.5,40]
[43039,"Alior",72.33,-10,"Kupno",-1.7281902391815263E-2,6.9127609567254389E-4,0.18208212360016596,"Sprawozdanie",null,null,444415.38999999996,null,null,{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D220,$B$2:B220,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B220=\"MIL\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B220=\"PEKAO\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B220=\"PKOBP\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B220=\"ING\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B220=\"GETIN\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B220=\"Handlowy\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B220=\"SANTANDER\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B220=\"MBANK\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B220=\"Alior\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B220=\"Idea\")*($E$2:E220=\"Kupno\")*$C$2:C220*$D$2:D220)","v":-3140.0000000000005},{"$f":"SUMPRODUCT(($B$2:B220=\"MIL\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B220=\"PEKAO\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B220=\"PKOBP\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B220=\"ING\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B220=\"GETIN\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":124},{"$f":"SUMPRODUCT(($B$2:B220=\"Handlowy\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B220=\"SANTANDER\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B220=\"MBANK\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B220=\"Alior\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B220=\"Idea\")*($E$2:E220=\"Sprzedaż\")*$C$2:C220*$D$2:D220)","v":2008.8000000000002},478.8,6639.5999999999995,1529.76,7791.2,64.400000000000006,2818.8799999999997,14482,27298.800000000003,4339.8,1230,11088.630000000016,792.63999999999214,{"$f":"(VLOOKUP(A220,WIG_B[],2,TRUE)/VLOOKUP(A219,WIG_B[],2,TRUE)-1)*$L$1+BE219","v":108774.51917714193},3579.0859384673386,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":97685.889177141915},142.99999999999994,-372.50000000000455,442.02999999999952,2597.5999999999976,-46.80000000000004,-86.800000000000637,2257.0999999999913,5936.8000000000029,119.40000000000146,98.799999999999727,6,-33.600000000000364,13.799999999999955,39.600000000000364,-1.1999999999999886,38.639999999999873,180.39999999999964,471.00000000000364,48.000000000000909,30]
[43040,"Idea",24.6,-10,"Kupno",-1.4227642276422814E-2,-3.4146341463414664E-2,-0.17073170731707332,"Makro",null,null,444169.38999999996,null,null,{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D221,$B$2:B221,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B221=\"MIL\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-915.00000000000011},{"$f":"SUMPRODUCT(($B$2:B221=\"PEKAO\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B221=\"PKOBP\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B221=\"ING\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B221=\"GETIN\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B221=\"Handlowy\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B221=\"SANTANDER\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B221=\"MBANK\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B221=\"Alior\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B221=\"Idea\")*($E$2:E221=\"Kupno\")*$C$2:C221*$D$2:D221)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B221=\"MIL\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B221=\"PEKAO\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B221=\"PKOBP\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B221=\"ING\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B221=\"GETIN\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":124},{"$f":"SUMPRODUCT(($B$2:B221=\"Handlowy\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B221=\"SANTANDER\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B221=\"MBANK\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B221=\"Alior\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B221=\"Idea\")*($E$2:E221=\"Sprzedaż\")*$C$2:C221*$D$2:D221)","v":2008.8000000000002},478.8,6639.5999999999995,1529.76,7791.2,64.400000000000006,2818.8799999999997,14482,27298.800000000003,4339.8,1476,11088.630000000016,0,{"$f":"(VLOOKUP(A221,WIG_B[],2,TRUE)/VLOOKUP(A220,WIG_B[],2,TRUE)-1)*$L$1+BE220","v":108774.51917714193},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":97685.889177141915},142.99999999999994,-372.50000000000455,442.02999999999952,2597.5999999999976,-46.80000000000004,-86.800000000000637,2257.0999999999913,5936.8000000000029,119.40000000000146,98.799999999999727,0,0,0,0,0,0,0,0,0,0]
[43041,"MIL",7.87,-10,"Kupno",-7.6238881829733263E-3,6.0991105463786388E-2,0.19440914866581949,"Polityka",null,null,444090.68999999994,null,null,{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D222,$B$2:B222,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B222=\"MIL\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B222=\"PEKAO\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-16479.300000000003},{"$f":"SUMPRODUCT(($B$2:B222=\"PKOBP\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B222=\"ING\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B222=\"GETIN\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B222=\"Handlowy\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B222=\"SANTANDER\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B222=\"MBANK\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B222=\"Alior\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B222=\"Idea\")*($E$2:E222=\"Kupno\")*$C$2:C222*$D$2:D222)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B222=\"MIL\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B222=\"PEKAO\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B222=\"PKOBP\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B222=\"ING\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B222=\"GETIN\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":124},{"$f":"SUMPRODUCT(($B$2:B222=\"Handlowy\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B222=\"SANTANDER\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B222=\"MBANK\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B222=\"Alior\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B222=\"Idea\")*($E$2:E222=\"Sprzedaż\")*$C$2:C222*$D$2:D222)","v":2008.8000000000002},550.9,6617.4000000000005,1492.2399999999998,7869.6,64.400000000000006,2764.3599999999997,14212.4,27150.6,4222.2000000000007,1470,10504.790000000005,-583.84000000001106,{"$f":"(VLOOKUP(A222,WIG_B[],2,TRUE)/VLOOKUP(A221,WIG_B[],2,TRUE)-1)*$L$1+BE221","v":101377.34009578459},-7397.1790813573461,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":90872.55009578458},136.39999999999986,-394.70000000000346,404.50999999999931,2675.9999999999982,-46.80000000000004,-141.32000000000062,1987.4999999999909,5788.5999999999985,1.8000000000020009,92.799999999999727,-6.6000000000000796,-22.199999999998909,-37.520000000000209,78.400000000000546,0,-54.519999999999982,-269.60000000000036,-148.20000000000437,-117.59999999999945,-6]
[43042,"PEKAO",111.87,-10,"Kupno",0,5.6583534459640594E-2,0.11111111111111094,"Sprawozdanie",null,null,442971.98999999993,null,null,{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D223,$B$2:B223,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B223=\"MIL\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B223=\"PEKAO\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B223=\"PKOBP\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-4278.4000000000005},{"$f":"SUMPRODUCT(($B$2:B223=\"ING\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B223=\"GETIN\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B223=\"Handlowy\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B223=\"SANTANDER\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B223=\"MBANK\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B223=\"Alior\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B223=\"Idea\")*($E$2:E223=\"Kupno\")*$C$2:C223*$D$2:D223)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B223=\"MIL\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B223=\"PEKAO\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B223=\"PKOBP\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B223=\"ING\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B223=\"GETIN\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":124},{"$f":"SUMPRODUCT(($B$2:B223=\"Handlowy\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B223=\"SANTANDER\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B223=\"MBANK\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B223=\"Alior\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B223=\"Idea\")*($E$2:E223=\"Sprzedaż\")*$C$2:C223*$D$2:D223)","v":2008.8000000000002},546.69999999999993,7830.9000000000005,1500.5600000000002,7928.8,64.800000000000011,2762.0800000000004,14149.2,26596.199999999997,4264.8,1455,10071.030000000021,-433.75999999998385,{"$f":"(VLOOKUP(A223,WIG_B[],2,TRUE)/VLOOKUP(A222,WIG_B[],2,TRUE)-1)*$L$1+BE222","v":103262.94291729266},1885.6028215080732,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":93191.912917292648},132.19999999999982,-299.90000000000418,412.8299999999997,2735.199999999998,-46.400000000000034,-143.59999999999991,1924.299999999992,5234.1999999999971,44.400000000001455,77.799999999999727,-4.2000000000000455,94.799999999999272,8.3200000000003911,59.199999999999818,0.40000000000000568,-2.2799999999992906,-63.199999999998909,-554.40000000000146,42.599999999999454,-15]
[43045,"PKOBP",38.54,-10,"Kupno",-7.1613907628437223E-3,3.9699014011416844E-2,0.10550077841203942,"Makro",null,null,442586.58999999991,null,null,{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D224,$B$2:B224,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B224=\"MIL\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B224=\"PEKAO\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B224=\"PKOBP\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B224=\"ING\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-22506.5},{"$f":"SUMPRODUCT(($B$2:B224=\"GETIN\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B224=\"Handlowy\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B224=\"SANTANDER\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B224=\"MBANK\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B224=\"Alior\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B224=\"Idea\")*($E$2:E224=\"Kupno\")*$C$2:C224*$D$2:D224)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B224=\"MIL\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B224=\"PEKAO\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B224=\"PKOBP\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B224=\"ING\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B224=\"GETIN\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":124},{"$f":"SUMPRODUCT(($B$2:B224=\"Handlowy\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B224=\"SANTANDER\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B224=\"MBANK\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B224=\"Alior\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B224=\"Idea\")*($E$2:E224=\"Sprzedaż\")*$C$2:C224*$D$2:D224)","v":2008.8000000000002},553.70000000000005,7909.2999999999993,1927,7948.4000000000005,64.800000000000011,2815.84,14591.199999999999,27112.2,4389,1440,11338.030000000017,1266.9999999999964,{"$f":"(VLOOKUP(A224,WIG_B[],2,TRUE)/VLOOKUP(A223,WIG_B[],2,TRUE)-1)*$L$1+BE223","v":113363.49698538784},10100.554068095182,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":102025.46698538783},139.19999999999993,-221.50000000000546,453.86999999999989,2754.7999999999984,-46.400000000000034,-89.840000000000146,2366.2999999999902,5750.2000000000007,168.60000000000127,62.799999999999727,7.0000000000001137,78.399999999998727,41.040000000000191,19.600000000000364,0,53.759999999999764,441.99999999999818,516.00000000000364,124.19999999999982,-15]
[43046,"ING",199.7,-10,"Kupno",-1.9729594391587391E-2,-2.9544316474711119E-3,3.4451677516274426E-2,"Polityka",null,null,440589.58999999991,null,null,{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D225,$B$2:B225,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B225=\"MIL\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B225=\"PEKAO\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B225=\"PKOBP\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B225=\"ING\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B225=\"GETIN\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-235.20000000000005},{"$f":"SUMPRODUCT(($B$2:B225=\"Handlowy\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B225=\"SANTANDER\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B225=\"MBANK\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B225=\"Alior\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B225=\"Idea\")*($E$2:E225=\"Kupno\")*$C$2:C225*$D$2:D225)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B225=\"MIL\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B225=\"PEKAO\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B225=\"PKOBP\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B225=\"ING\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B225=\"GETIN\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":124},{"$f":"SUMPRODUCT(($B$2:B225=\"Handlowy\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B225=\"SANTANDER\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B225=\"MBANK\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B225=\"Alior\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B225=\"Idea\")*($E$2:E225=\"Sprzedaż\")*$C$2:C225*$D$2:D225)","v":2008.8000000000002},591.5,8017.1,1968.9499999999998,9985,64.400000000000006,2945,15263.199999999999,28398.6,4364.3999999999996,1455,13642.740000000003,2304.7099999999864,{"$f":"(VLOOKUP(A225,WIG_B[],2,TRUE)/VLOOKUP(A224,WIG_B[],2,TRUE)-1)*$L$1+BE224","v":125456.83166983625},12093.334684448404,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":111814.09166983624},176.99999999999989,-113.70000000000437,495.81999999999971,2794.3999999999978,-46.80000000000004,39.319999999999709,3038.2999999999902,7036.5999999999985,144.00000000000091,77.799999999999727,37.799999999999955,107.80000000000109,41.949999999999818,39.599999999999454,-0.40000000000000568,129.15999999999985,672,1286.3999999999978,-24.600000000000364,15]
[43047,"GETIN",1.56,-10,"Kupno",-1.9230769230769273E-2,-3.8461538461538547E-2,3.8461538461538547E-2,"Sprawozdanie",null,null,440573.98999999993,null,null,{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D226,$B$2:B226,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B226=\"MIL\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B226=\"PEKAO\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B226=\"PKOBP\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B226=\"ING\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B226=\"GETIN\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B226=\"Handlowy\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-8808.92},{"$f":"SUMPRODUCT(($B$2:B226=\"SANTANDER\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B226=\"MBANK\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B226=\"Alior\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B226=\"Idea\")*($E$2:E226=\"Kupno\")*$C$2:C226*$D$2:D226)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B226=\"MIL\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B226=\"PEKAO\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B226=\"PKOBP\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B226=\"ING\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B226=\"GETIN\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":124},{"$f":"SUMPRODUCT(($B$2:B226=\"Handlowy\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B226=\"SANTANDER\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B226=\"MBANK\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B226=\"Alior\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B226=\"Idea\")*($E$2:E226=\"Sprzedaż\")*$C$2:C226*$D$2:D226)","v":2008.8000000000002},584.5,7980.7000000000007,1964,9935.5,78,2991.96,15223.599999999999,27604.2,4330.2,1436.4,12703.050000000001,-939.69000000000233,{"$f":"(VLOOKUP(A226,WIG_B[],2,TRUE)/VLOOKUP(A225,WIG_B[],2,TRUE)-1)*$L$1+BE225","v":122654.55879170474},-2802.2728781315091,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":109951.50879170473},169.99999999999989,-150.100000000004,490.86999999999989,2744.8999999999978,-48.80000000000004,86.279999999999745,2998.6999999999898,6242.2000000000007,109.80000000000109,59.199999999999818,-7,-36.399999999999636,-4.9499999999998181,-49.5,-2,46.960000000000036,-39.600000000000364,-794.39999999999782,-34.199999999999818,-18.599999999999909]
[43048,"Handlowy",74.515000000000001,-10,"Kupno",3.180567670938661E-3,-5.9719519559820244E-2,1.7781654700395944E-2,"Makro",null,null,439828.83999999991,null,null,{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D227,$B$2:B227,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B227=\"MIL\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B227=\"PEKAO\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B227=\"PKOBP\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B227=\"ING\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B227=\"GETIN\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B227=\"Handlowy\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B227=\"SANTANDER\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-44196.800000000003},{"$f":"SUMPRODUCT(($B$2:B227=\"MBANK\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B227=\"Alior\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B227=\"Idea\")*($E$2:E227=\"Kupno\")*$C$2:C227*$D$2:D227)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B227=\"MIL\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B227=\"PEKAO\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B227=\"PKOBP\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B227=\"ING\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B227=\"GETIN\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":124},{"$f":"SUMPRODUCT(($B$2:B227=\"Handlowy\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B227=\"SANTANDER\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B227=\"MBANK\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B227=\"Alior\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B227=\"Idea\")*($E$2:E227=\"Sprzedaż\")*$C$2:C227*$D$2:D227)","v":2008.8000000000002},582.4,8046.5,1917.15,9982.5,77.5,3725.75,15152,26991,4272,1427.3999999999999,12003.040000000014,-700.00999999998749,{"$f":"(VLOOKUP(A227,WIG_B[],2,TRUE)/VLOOKUP(A226,WIG_B[],2,TRUE)-1)*$L$1+BE226","v":117758.36440995398},-4896.1943817507563,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":105755.32440995397},167.89999999999986,-84.300000000004729,444.02,2791.8999999999978,-49.30000000000004,74.920000000000073,2927.0999999999913,5629,51.600000000001273,50.199999999999591,-2.1000000000000227,65.799999999999272,-46.849999999999909,47,-0.5,-11.359999999999673,-71.599999999998545,-613.20000000000073,-58.199999999999818,-9.0000000000002274]
[43049,"SANTANDER",366.12,-10,"Kupno",0,-6.7737353873047468E-3,7.199825193925502E-2,"Polityka",null,null,436167.6399999999,null,null,{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D228,$B$2:B228,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B228=\"MIL\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B228=\"PEKAO\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B228=\"PKOBP\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B228=\"ING\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B228=\"GETIN\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B228=\"Handlowy\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B228=\"SANTANDER\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B228=\"MBANK\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-56083.7},{"$f":"SUMPRODUCT(($B$2:B228=\"Alior\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B228=\"Idea\")*($E$2:E228=\"Kupno\")*$C$2:C228*$D$2:D228)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B228=\"MIL\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B228=\"PEKAO\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B228=\"PKOBP\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B228=\"ING\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B228=\"GETIN\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":124},{"$f":"SUMPRODUCT(($B$2:B228=\"Handlowy\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B228=\"SANTANDER\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B228=\"MBANK\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B228=\"Alior\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B228=\"Idea\")*($E$2:E228=\"Sprzedaż\")*$C$2:C228*$D$2:D228)","v":2008.8000000000002},572.6,7952,1913.2,9788,76.5,3737.6,18306,27049.8,4201.8,1427.3999999999999,11192.539999999992,-810.50000000002183,{"$f":"(VLOOKUP(A228,WIG_B[],2,TRUE)/VLOOKUP(A227,WIG_B[],2,TRUE)-1)*$L$1+BE227","v":112413.09362317843},-5345.2707867755526,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":101220.55362317844},158.09999999999991,-178.80000000000473,440.06999999999994,2597.3999999999978,-50.30000000000004,86.769999999999982,2419.8999999999942,5687.7999999999993,-18.599999999998545,50.199999999999591,-9.7999999999999545,-94.5,-3.9500000000000455,-194.5,-1,11.849999999999909,-507.19999999999709,58.799999999999272,-70.199999999999818,0]
[43052,"MBANK",459.48,-10,"Kupno",-6.1373726821624119E-3,1.7193349003221003E-2,3.6563071297988969E-2,"Sprawozdanie",null,null,431572.83999999991,null,null,{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D229,$B$2:B229,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B229=\"MIL\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B229=\"PEKAO\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B229=\"PKOBP\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B229=\"ING\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B229=\"GETIN\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B229=\"Handlowy\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B229=\"SANTANDER\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B229=\"MBANK\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B229=\"Alior\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-9437.6999999999989},{"$f":"SUMPRODUCT(($B$2:B229=\"Idea\")*($E$2:E229=\"Kupno\")*$C$2:C229*$D$2:D229)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B229=\"MIL\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B229=\"PEKAO\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B229=\"PKOBP\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B229=\"ING\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B229=\"GETIN\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":124},{"$f":"SUMPRODUCT(($B$2:B229=\"Handlowy\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B229=\"SANTANDER\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B229=\"MBANK\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B229=\"Alior\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B229=\"Idea\")*($E$2:E229=\"Sprzedaż\")*$C$2:C229*$D$2:D229)","v":2008.8000000000002},574.70000000000005,8046.5,1962.55,9962.5,77,3720.55,18385,32163.600000000002,4282.7999999999993,1427.3999999999999,12175.440000000015,982.90000000002328,{"$f":"(VLOOKUP(A229,WIG_B[],2,TRUE)/VLOOKUP(A228,WIG_B[],2,TRUE)-1)*$L$1+BE228","v":120523.74874966277},8110.6551264843438,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":108348.30874966276},160.19999999999993,-84.300000000004729,489.41999999999985,2771.8999999999978,-49.80000000000004,69.720000000000255,2498.8999999999942,6206.7999999999993,62.400000000000546,50.199999999999591,2.1000000000000227,94.5,49.349999999999909,174.5,0.5,-17.049999999999727,79,519,80.999999999999091,0]
[43053,"Alior",71.5,-10,"Kupno",1.3986013986011514E-4,8.7692307692307736E-2,0.16013986013986026,"Makro",null,null,430857.83999999991,null,null,{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D230,$B$2:B230,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B230=\"MIL\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B230=\"PEKAO\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B230=\"PKOBP\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B230=\"ING\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B230=\"GETIN\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B230=\"Handlowy\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B230=\"SANTANDER\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B230=\"MBANK\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B230=\"Alior\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B230=\"Idea\")*($E$2:E230=\"Kupno\")*$C$2:C230*$D$2:D230)","v":-3386.0000000000005},{"$f":"SUMPRODUCT(($B$2:B230=\"MIL\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B230=\"PEKAO\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B230=\"PKOBP\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B230=\"ING\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B230=\"GETIN\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":124},{"$f":"SUMPRODUCT(($B$2:B230=\"Handlowy\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B230=\"SANTANDER\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B230=\"MBANK\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B230=\"Alior\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B230=\"Idea\")*($E$2:E230=\"Sprzedaż\")*$C$2:C230*$D$2:D230)","v":2008.8000000000002},576.1,8033.2000000000007,1976.85,9935.5,76.5,3660.4,18298.5,32225.9,5005,1427.3999999999999,12073.190000000015,-102.25,{"$f":"(VLOOKUP(A230,WIG_B[],2,TRUE)/VLOOKUP(A229,WIG_B[],2,TRUE)-1)*$L$1+BE229","v":121294.2242304509},770.47548078812542,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":109221.03423045088},161.59999999999991,-97.600000000004002,503.7199999999998,2744.8999999999978,-50.30000000000004,9.5700000000001637,2412.3999999999942,6269.0999999999985,69.600000000001273,50.199999999999591,1.3999999999999773,-13.299999999999272,14.299999999999955,-27,-0.5,-60.150000000000091,-86.5,62.299999999999272,7.2000000000007276,0]
[43054,"Idea",23.79,-10,"Kupno",0,8.8272383354350836E-3,-0.24337957124842369,"Polityka",null,null,430619.93999999989,null,null,{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D231,$B$2:B231,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B231=\"MIL\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-993.70000000000016},{"$f":"SUMPRODUCT(($B$2:B231=\"PEKAO\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B231=\"PKOBP\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B231=\"ING\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B231=\"GETIN\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B231=\"Handlowy\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B231=\"SANTANDER\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B231=\"MBANK\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B231=\"Alior\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B231=\"Idea\")*($E$2:E231=\"Kupno\")*$C$2:C231*$D$2:D231)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B231=\"MIL\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B231=\"PEKAO\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B231=\"PKOBP\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B231=\"ING\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B231=\"GETIN\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":124},{"$f":"SUMPRODUCT(($B$2:B231=\"Handlowy\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B231=\"SANTANDER\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B231=\"MBANK\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B231=\"Alior\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B231=\"Idea\")*($E$2:E231=\"Sprzedaż\")*$C$2:C231*$D$2:D231)","v":2008.8000000000002},573.29999999999995,7922.6,1954.1499999999999,9935.5,76.5,3654.75,18063,31199,4935,1665.3,10599.040000000019,-1474.149999999996,{"$f":"(VLOOKUP(A231,WIG_B[],2,TRUE)/VLOOKUP(A230,WIG_B[],2,TRUE)-1)*$L$1+BE230","v":115302.85695319444},-5991.3672772564605,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":104703.81695319441},158.79999999999984,-208.20000000000437,481.01999999999975,2744.8999999999978,-50.30000000000004,3.9200000000000728,2176.8999999999942,5242.1999999999971,-0.39999999999872671,50.199999999999591,-2.8000000000000682,-110.60000000000036,-22.700000000000045,0,0,-5.6500000000000909,-235.5,-1026.9000000000015,-70,0]
[43055,"MIL",8.2200000000000006,-10,"Kupno",7.2992700729925808E-3,1.9464720194647178E-2,9.2457420924574096E-2,"Sprawozdanie",null,null,430537.73999999987,null,null,{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D232,$B$2:B232,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B232=\"MIL\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B232=\"PEKAO\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-17598.000000000004},{"$f":"SUMPRODUCT(($B$2:B232=\"PKOBP\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B232=\"ING\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B232=\"GETIN\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B232=\"Handlowy\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B232=\"SANTANDER\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B232=\"MBANK\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B232=\"Alior\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B232=\"Idea\")*($E$2:E232=\"Kupno\")*$C$2:C232*$D$2:D232)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B232=\"MIL\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B232=\"PEKAO\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B232=\"PKOBP\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B232=\"ING\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B232=\"GETIN\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":124},{"$f":"SUMPRODUCT(($B$2:B232=\"Handlowy\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B232=\"SANTANDER\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B232=\"MBANK\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B232=\"Alior\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B232=\"Idea\")*($E$2:E232=\"Sprzedaż\")*$C$2:C232*$D$2:D232)","v":2008.8000000000002},657.6,7997.5,1973.9,9935.5,74.5,3663.25,18781.5,31782.800000000003,4963.7,1665.3,12033.290000000015,1434.2499999999964,{"$f":"(VLOOKUP(A232,WIG_B[],2,TRUE)/VLOOKUP(A231,WIG_B[],2,TRUE)-1)*$L$1+BE231","v":121273.5557806617},5970.6988274672622,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":109240.26578066169},160.89999999999998,-133.30000000000473,500.77,2744.8999999999978,-52.30000000000004,12.420000000000073,2895.3999999999942,5826,28.300000000001091,50.199999999999591,2.1000000000001364,74.899999999999636,19.750000000000227,0,-2,8.5,718.5,583.80000000000291,28.699999999999818,0]
[43056,"PEKAO",114.85,-10,"Kupno",0,4.3360905528950777E-2,4.4579886808881142E-2,"Makro",null,null,429389.23999999987,null,null,{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D233,$B$2:B233,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B233=\"MIL\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B233=\"PEKAO\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B233=\"PKOBP\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-4663.8},{"$f":"SUMPRODUCT(($B$2:B233=\"ING\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B233=\"GETIN\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B233=\"Handlowy\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B233=\"SANTANDER\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B233=\"MBANK\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B233=\"Alior\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B233=\"Idea\")*($E$2:E233=\"Kupno\")*$C$2:C233*$D$2:D233)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B233=\"MIL\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B233=\"PEKAO\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B233=\"PKOBP\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B233=\"ING\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B233=\"GETIN\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":124},{"$f":"SUMPRODUCT(($B$2:B233=\"Handlowy\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B233=\"SANTANDER\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B233=\"MBANK\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B233=\"Alior\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B233=\"Idea\")*($E$2:E233=\"Sprzedaż\")*$C$2:C233*$D$2:D233)","v":2008.8000000000002},662.4,9188,2011.9,9935.5,75,3645.25,19108.5,31966.2,5005.7000000000007,1665.3,12652.990000000002,619.69999999998618,{"$f":"(VLOOKUP(A233,WIG_B[],2,TRUE)/VLOOKUP(A232,WIG_B[],2,TRUE)-1)*$L$1+BE232","v":127072.09095406182},5798.535173400116,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":114419.10095406181},165.69999999999993,-91.300000000004729,538.77,2744.8999999999978,-51.80000000000004,-5.5799999999999272,3222.3999999999942,6009.3999999999978,70.300000000002001,50.199999999999591,4.7999999999999545,42,38,0,0.5,-18,327,183.39999999999782,42.000000000000909,0]
[43059,"PKOBP",40.710999999999999,-10,"Kupno",1.8201468890471917E-2,6.5215789344403197E-2,4.2445530691950673E-2,"Polityka",null,null,428982.12999999989,null,null,{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D234,$B$2:B234,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B234=\"MIL\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B234=\"PEKAO\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B234=\"PKOBP\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B234=\"ING\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-24503.5},{"$f":"SUMPRODUCT(($B$2:B234=\"GETIN\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B234=\"Handlowy\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B234=\"SANTANDER\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B234=\"MBANK\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B234=\"Alior\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B234=\"Idea\")*($E$2:E234=\"Kupno\")*$C$2:C234*$D$2:D234)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B234=\"MIL\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B234=\"PEKAO\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B234=\"PKOBP\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B234=\"ING\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B234=\"GETIN\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":124},{"$f":"SUMPRODUCT(($B$2:B234=\"Handlowy\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B234=\"SANTANDER\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B234=\"MBANK\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B234=\"Alior\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B234=\"Idea\")*($E$2:E234=\"Sprzedaż\")*$C$2:C234*$D$2:D234)","v":2008.8000000000002},674.4,9158.4,2442.66,9935.5,77,3673.65,19210,33270.300000000003,5145,1683.5,14252.540000000015,1599.5500000000138,{"$f":"(VLOOKUP(A234,WIG_B[],2,TRUE)/VLOOKUP(A233,WIG_B[],2,TRUE)-1)*$L$1+BE233","v":132173.43082856716},5101.3398745053419,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":117920.89082856715},177.69999999999993,-120.90000000000509,562.42000000000007,2744.8999999999978,-49.80000000000004,22.820000000000164,3323.8999999999942,7313.5,209.60000000000127,68.399999999999636,12,-29.600000000000364,23.650000000000091,0,2,28.400000000000091,101.5,1304.1000000000022,139.29999999999927,18.200000000000045]
[43060,"ING",197.53,-10,"Kupno",1.5946944767883497E-2,4.8296461297018034E-2,-1.5946944767883386E-2,"Sprawozdanie",null,null,427006.8299999999,null,null,{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D235,$B$2:B235,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B235=\"MIL\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B235=\"PEKAO\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B235=\"PKOBP\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B235=\"ING\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B235=\"GETIN\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-250.80000000000004},{"$f":"SUMPRODUCT(($B$2:B235=\"Handlowy\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B235=\"SANTANDER\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B235=\"MBANK\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B235=\"Alior\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B235=\"Idea\")*($E$2:E235=\"Kupno\")*$C$2:C235*$D$2:D235)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B235=\"MIL\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B235=\"PEKAO\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B235=\"PKOBP\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B235=\"ING\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B235=\"GETIN\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":124},{"$f":"SUMPRODUCT(($B$2:B235=\"Handlowy\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B235=\"SANTANDER\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B235=\"MBANK\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B235=\"Alior\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B235=\"Idea\")*($E$2:E235=\"Sprzedaż\")*$C$2:C235*$D$2:D235)","v":2008.8000000000002},683.19999999999993,9530.4,2453.94,11851.8,76.5,3678.4,19019.5,32824.400000000001,5159,1689.8,13973.77,-278.77000000001499,{"$f":"(VLOOKUP(A235,WIG_B[],2,TRUE)/VLOOKUP(A234,WIG_B[],2,TRUE)-1)*$L$1+BE234","v":136402.93947118043},4229.5086426132766,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122429.16947118043},186.49999999999989,251.09999999999491,573.70000000000027,2685.8999999999978,-50.30000000000004,27.570000000000164,3133.3999999999942,6867.5999999999985,223.60000000000127,74.699999999999591,8.7999999999999545,372,11.2800000000002,-59,-0.5,4.75,-190.5,-445.90000000000146,14,6.2999999999999545]
[43061,"GETIN",1.48,-10,"Kupno",2.0270270270270396E-2,3.3783783783783772E-2,4.7297297297297369E-2,"Makro",null,null,426992.02999999991,null,null,{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D236,$B$2:B236,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B236=\"MIL\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B236=\"PEKAO\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B236=\"PKOBP\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B236=\"ING\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B236=\"GETIN\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B236=\"Handlowy\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-9554.07},{"$f":"SUMPRODUCT(($B$2:B236=\"SANTANDER\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B236=\"MBANK\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B236=\"Alior\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B236=\"Idea\")*($E$2:E236=\"Kupno\")*$C$2:C236*$D$2:D236)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B236=\"MIL\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B236=\"PEKAO\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B236=\"PKOBP\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B236=\"ING\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B236=\"GETIN\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":124},{"$f":"SUMPRODUCT(($B$2:B236=\"Handlowy\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B236=\"SANTANDER\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B236=\"MBANK\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B236=\"Alior\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B236=\"Idea\")*($E$2:E236=\"Sprzedaż\")*$C$2:C236*$D$2:D236)","v":2008.8000000000002},683.19999999999993,9519.1999999999989,2477.64,11887.2,88.8,3681.7,19195.5,32858.700000000004,5250,1694,14327.970000000008,354.200000000008,{"$f":"(VLOOKUP(A236,WIG_B[],2,TRUE)/VLOOKUP(A235,WIG_B[],2,TRUE)-1)*$L$1+BE235","v":139180.36648633215},2777.4270151517121,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":124852.39648633215},186.49999999999989,239.89999999999418,597.40000000000009,2721.2999999999993,-52.800000000000026,30.869999999999891,3309.3999999999942,6901.9000000000015,314.60000000000127,78.899999999999636,0,-11.200000000000728,23.699999999999818,35.400000000001455,-2.4999999999999858,3.2999999999997272,176,34.30000000000291,91,4.2000000000000455]
[43062,"Handlowy",71.39,-10,"Kupno",-2.5073539711444326E-3,3.3422047905869112E-2,0.11406359434094404,"Polityka",null,null,426278.12999999989,null,null,{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D237,$B$2:B237,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B237=\"MIL\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B237=\"PEKAO\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B237=\"PKOBP\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B237=\"ING\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B237=\"GETIN\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B237=\"Handlowy\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B237=\"SANTANDER\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-47858},{"$f":"SUMPRODUCT(($B$2:B237=\"MBANK\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B237=\"Alior\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B237=\"Idea\")*($E$2:E237=\"Kupno\")*$C$2:C237*$D$2:D237)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B237=\"MIL\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B237=\"PEKAO\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B237=\"PKOBP\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B237=\"ING\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B237=\"GETIN\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":124},{"$f":"SUMPRODUCT(($B$2:B237=\"Handlowy\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B237=\"SANTANDER\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B237=\"MBANK\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B237=\"Alior\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B237=\"Idea\")*($E$2:E237=\"Sprzedaż\")*$C$2:C237*$D$2:D237)","v":2008.8000000000002},679.2,9776.7999999999993,2498.94,11958,88.2,4283.3999999999996,19252.5,32648,5244.4000000000005,1680,14387.570000000022,59.600000000013097,{"$f":"(VLOOKUP(A237,WIG_B[],2,TRUE)/VLOOKUP(A236,WIG_B[],2,TRUE)-1)*$L$1+BE236","v":143207.36431860525},4026.997832273104,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":128819.79431860523},182.5,497.49999999999454,618.70000000000027,2792.0999999999985,-53.40000000000002,-81.329999999999927,3366.3999999999942,6691.1999999999971,309.00000000000182,64.899999999999636,-3.9999999999998863,257.60000000000036,21.300000000000182,70.799999999999272,-0.59999999999999432,-112.19999999999982,57,-210.70000000000437,-5.5999999999994543,-14]
[43063,"SANTANDER",378.26,-10,"Kupno",0,3.235869507745992E-2,6.1597842753660093E-3,"Sprawozdanie",null,null,422495.52999999991,null,null,{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D238,$B$2:B238,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B238=\"MIL\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B238=\"PEKAO\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B238=\"PKOBP\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B238=\"ING\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B238=\"GETIN\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B238=\"Handlowy\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B238=\"SANTANDER\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B238=\"MBANK\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-60678.5},{"$f":"SUMPRODUCT(($B$2:B238=\"Alior\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B238=\"Idea\")*($E$2:E238=\"Kupno\")*$C$2:C238*$D$2:D238)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B238=\"MIL\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B238=\"PEKAO\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B238=\"PKOBP\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B238=\"ING\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B238=\"GETIN\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":124},{"$f":"SUMPRODUCT(($B$2:B238=\"Handlowy\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B238=\"SANTANDER\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B238=\"MBANK\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B238=\"Alior\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B238=\"Idea\")*($E$2:E238=\"Sprzedaż\")*$C$2:C238*$D$2:D238)","v":2008.8000000000002},676,9680,2487.12,12040.800000000001,90.6,4272.66,22695.599999999999,32315.5,5148.5,1678.6000000000001,13580.91000000002,-806.66000000000167,{"$f":"(VLOOKUP(A238,WIG_B[],2,TRUE)/VLOOKUP(A237,WIG_B[],2,TRUE)-1)*$L$1+BE237","v":139479.22518312221},-3728.1391354830412,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":125898.31518312219},179.29999999999995,400.69999999999527,606.88000000000011,2874.8999999999996,-51.000000000000028,-92.069999999999709,3026.8999999999942,6358.6999999999971,213.10000000000127,63.499999999999773,-3.2000000000000455,-96.799999999999272,-11.820000000000164,82.800000000001091,2.3999999999999915,-10.739999999999782,-339.5,-332.5,-95.900000000000546,-1.3999999999998636]
[43066,"MBANK",471.73,-10,"Kupno",-2.6498208721090433E-2,1.8018781930341454E-2,-3.7288279312318595E-2,"Makro",null,null,417778.22999999992,null,null,{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D239,$B$2:B239,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B239=\"MIL\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B239=\"PEKAO\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B239=\"PKOBP\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B239=\"ING\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B239=\"GETIN\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B239=\"Handlowy\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B239=\"SANTANDER\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B239=\"MBANK\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B239=\"Alior\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-10152.699999999999},{"$f":"SUMPRODUCT(($B$2:B239=\"Idea\")*($E$2:E239=\"Kupno\")*$C$2:C239*$D$2:D239)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B239=\"MIL\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B239=\"PEKAO\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B239=\"PKOBP\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B239=\"ING\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B239=\"GETIN\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":124},{"$f":"SUMPRODUCT(($B$2:B239=\"Handlowy\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B239=\"SANTANDER\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B239=\"MBANK\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B239=\"Alior\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B239=\"Idea\")*($E$2:E239=\"Sprzedaż\")*$C$2:C239*$D$2:D239)","v":2008.8000000000002},670.40000000000009,9899.1999999999989,2516.6999999999998,11799,91.2,4263.54,22454.400000000001,37738.400000000001,5278,1666,14155.069999999985,574.15999999996529,{"$f":"(VLOOKUP(A239,WIG_B[],2,TRUE)/VLOOKUP(A238,WIG_B[],2,TRUE)-1)*$L$1+BE238","v":144051.79221799073},4572.5670348685235,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":129896.72221799075},173.70000000000005,619.89999999999418,636.46,2633.0999999999985,-50.40000000000002,-101.1899999999996,2785.6999999999971,7064.2999999999956,342.60000000000127,50.899999999999636,-5.5999999999999091,219.19999999999891,29.579999999999927,-241.80000000000109,0.60000000000000853,-9.1199999999998909,-241.19999999999709,705.59999999999854,129.5,-12.600000000000136]
[43067,"Alior",73.989999999999995,-10,"Kupno",-2.1759697256386046E-2,7.4469522908501284E-2,0.12650358156507635,"Polityka",null,null,417038.3299999999,null,null,{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D240,$B$2:B240,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B240=\"MIL\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B240=\"PEKAO\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B240=\"PKOBP\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B240=\"ING\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B240=\"GETIN\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B240=\"Handlowy\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B240=\"SANTANDER\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B240=\"MBANK\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B240=\"Alior\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B240=\"Idea\")*($E$2:E240=\"Kupno\")*$C$2:C240*$D$2:D240)","v":-3623.9000000000005},{"$f":"SUMPRODUCT(($B$2:B240=\"MIL\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B240=\"PEKAO\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B240=\"PKOBP\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B240=\"ING\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B240=\"GETIN\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":124},{"$f":"SUMPRODUCT(($B$2:B240=\"Handlowy\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B240=\"SANTANDER\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B240=\"MBANK\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B240=\"Alior\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B240=\"Idea\")*($E$2:E240=\"Sprzedaż\")*$C$2:C240*$D$2:D240)","v":2008.8000000000002},672,9653.6,2540.4,12040.800000000001,90,4281.7199999999993,22656.600000000002,38548.800000000003,5919.2,1652.7,15094.150000000012,939.08000000002721,{"$f":"(VLOOKUP(A240,WIG_B[],2,TRUE)/VLOOKUP(A239,WIG_B[],2,TRUE)-1)*$L$1+BE239","v":144401.36234936622},349.57013137548347,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":129307.21234936621},175.29999999999995,374.29999999999563,660.16000000000031,2874.8999999999996,-51.600000000000023,-83.010000000000218,2987.8999999999978,7874.6999999999971,243.90000000000146,37.599999999999682,1.5999999999999091,-245.59999999999854,23.700000000000273,241.80000000000109,-1.2000000000000028,18.179999999999382,202.20000000000073,810.40000000000146,-98.699999999999818,-13.299999999999955]
[43068,"Idea",23.54,-10,"Kupno",9.3457943925234765E-3,-1.6992353440951513E-2,-0.243840271877655,"Sprawozdanie",null,null,416802.92999999988,null,null,{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D241,$B$2:B241,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B241=\"MIL\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-1075.9000000000001},{"$f":"SUMPRODUCT(($B$2:B241=\"PEKAO\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B241=\"PKOBP\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B241=\"ING\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B241=\"GETIN\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B241=\"Handlowy\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B241=\"SANTANDER\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B241=\"MBANK\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B241=\"Alior\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B241=\"Idea\")*($E$2:E241=\"Kupno\")*$C$2:C241*$D$2:D241)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B241=\"MIL\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B241=\"PEKAO\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B241=\"PKOBP\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B241=\"ING\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B241=\"GETIN\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":124},{"$f":"SUMPRODUCT(($B$2:B241=\"Handlowy\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B241=\"SANTANDER\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B241=\"MBANK\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B241=\"Alior\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B241=\"Idea\")*($E$2:E241=\"Sprzedaż\")*$C$2:C241*$D$2:D241)","v":2008.8000000000002},669.59999999999991,9545.5999999999985,2487.12,11987.4,91.2,4186.26,22576.799999999999,37292,5732,1883.1999999999998,13254.11,-1840.0400000000118,{"$f":"(VLOOKUP(A241,WIG_B[],2,TRUE)/VLOOKUP(A240,WIG_B[],2,TRUE)-1)*$L$1+BE240","v":136550.27774975169},-7851.0845996145217,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":123296.16774975169},172.89999999999986,266.29999999999382,606.88000000000011,2821.4999999999982,-50.40000000000002,-178.46999999999935,2908.0999999999949,6617.8999999999942,56.700000000001637,32.699999999999363,-2.4000000000000909,-108.00000000000182,-53.2800000000002,-53.400000000001455,1.2000000000000028,-95.459999999999127,-79.80000000000291,-1256.8000000000029,-187.19999999999982,-4.9000000000003183]
[43069,"MIL",8.2100000000000009,-10,"Kupno",1.7052375152253108E-2,8.8915956151035092E-2,4.872107186357999E-3,"Makro",null,null,416720.8299999999,null,null,{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D242,$B$2:B242,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B242=\"MIL\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B242=\"PEKAO\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-18746.500000000004},{"$f":"SUMPRODUCT(($B$2:B242=\"PKOBP\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B242=\"ING\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B242=\"GETIN\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B242=\"Handlowy\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B242=\"SANTANDER\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B242=\"MBANK\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B242=\"Alior\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B242=\"Idea\")*($E$2:E242=\"Kupno\")*$C$2:C242*$D$2:D242)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B242=\"MIL\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B242=\"PEKAO\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B242=\"PKOBP\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B242=\"ING\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B242=\"GETIN\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":124},{"$f":"SUMPRODUCT(($B$2:B242=\"Handlowy\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B242=\"SANTANDER\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B242=\"MBANK\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B242=\"Alior\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B242=\"Idea\")*($E$2:E242=\"Sprzedaż\")*$C$2:C242*$D$2:D242)","v":2008.8000000000002},738.90000000000009,9530.4,2504.8799999999997,11982,90.6,4147.08,22002.6,37153.599999999999,5764,1920,12554.890000000021,-699.21999999997934,{"$f":"(VLOOKUP(A242,WIG_B[],2,TRUE)/VLOOKUP(A241,WIG_B[],2,TRUE)-1)*$L$1+BE241","v":135618.59235539136},-931.68539436033461,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":123063.70235539135},160.10000000000014,251.09999999999491,624.63999999999987,2816.0999999999985,-51.000000000000028,-217.64999999999964,2333.8999999999942,6479.4999999999927,88.700000000001637,69.499999999999545,-12.799999999999727,-15.199999999998909,17.759999999999764,-5.3999999999996362,-0.60000000000000853,-39.180000000000291,-574.20000000000073,-138.40000000000146,32,36.800000000000182]
[43070,"PEKAO",118.2,-10,"Kupno",0,1.9712351945854412E-2,2.3688663282571909E-2,"Polityka",null,null,415538.8299999999,null,null,{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D243,$B$2:B243,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B243=\"MIL\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B243=\"PEKAO\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B243=\"PKOBP\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-5070.91},{"$f":"SUMPRODUCT(($B$2:B243=\"ING\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B243=\"GETIN\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B243=\"Handlowy\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B243=\"SANTANDER\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B243=\"MBANK\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B243=\"Alior\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B243=\"Idea\")*($E$2:E243=\"Kupno\")*$C$2:C243*$D$2:D243)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B243=\"MIL\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B243=\"PEKAO\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B243=\"PKOBP\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B243=\"ING\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B243=\"GETIN\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":124},{"$f":"SUMPRODUCT(($B$2:B243=\"Handlowy\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B243=\"SANTANDER\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B243=\"MBANK\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B243=\"Alior\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B243=\"Idea\")*($E$2:E243=\"Sprzedaż\")*$C$2:C243*$D$2:D243)","v":2008.8000000000002},751.5,10638,2485.3199999999997,11982,89.4,4215.2400000000007,21693.599999999999,36738.400000000001,5790.4,1900.8000000000002,11823.490000000023,-731.39999999999782,{"$f":"(VLOOKUP(A243,WIG_B[],2,TRUE)/VLOOKUP(A242,WIG_B[],2,TRUE)-1)*$L$1+BE242","v":132764.2778453042},-2854.3145100871625,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":120940.78784530418},172.70000000000005,176.69999999999527,605.07999999999993,2816.0999999999985,-52.200000000000017,-149.48999999999887,2024.8999999999942,6064.2999999999956,115.10000000000127,50.299999999999727,12.599999999999909,-74.399999999999636,-19.559999999999945,0,-1.1999999999999886,68.160000000000764,-309,-415.19999999999709,26.399999999999636,-19.199999999999818]
[43073,"PKOBP",41.067,-10,"Kupno",8.6444103538119155E-3,5.8635887695716704E-2,1.4171962889911516E-2,"Sprawozdanie",null,null,415128.15999999992,null,null,{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D244,$B$2:B244,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B244=\"MIL\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B244=\"PEKAO\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B244=\"PKOBP\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B244=\"ING\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-26478.799999999999},{"$f":"SUMPRODUCT(($B$2:B244=\"GETIN\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B244=\"Handlowy\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B244=\"SANTANDER\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B244=\"MBANK\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B244=\"Alior\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B244=\"Idea\")*($E$2:E244=\"Kupno\")*$C$2:C244*$D$2:D244)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B244=\"MIL\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B244=\"PEKAO\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B244=\"PKOBP\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B244=\"ING\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B244=\"GETIN\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":124},{"$f":"SUMPRODUCT(($B$2:B244=\"Handlowy\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B244=\"SANTANDER\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B244=\"MBANK\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B244=\"Alior\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B244=\"Idea\")*($E$2:E244=\"Sprzedaż\")*$C$2:C244*$D$2:D244)","v":2008.8000000000002},755.1,10675.800000000001,2874.69,12099.6,90,4260.12,21824.400000000001,37936,6023.2000000000007,1920,13587.070000000032,1763.580000000009,{"$f":"(VLOOKUP(A244,WIG_B[],2,TRUE)/VLOOKUP(A243,WIG_B[],2,TRUE)-1)*$L$1+BE243","v":134701.13721794952},1936.8593726453255,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121114.06721794949},176.30000000000007,214.49999999999636,583.7800000000002,2933.6999999999989,-51.600000000000023,-104.60999999999967,2155.6999999999971,7261.8999999999942,347.90000000000236,69.499999999999545,3.6000000000000227,37.800000000001091,-21.299999999999727,117.60000000000036,0.59999999999999432,44.8799999999992,130.80000000000291,1197.5999999999985,232.80000000000109,19.199999999999818]
[43074,"ING",202.16,-10,"Kupno",-2.4732884843687852E-3,4.6201028888009477E-2,-5.1098140087059707E-2,"Makro",null,null,413106.55999999994,null,null,{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D245,$B$2:B245,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B245=\"MIL\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B245=\"PEKAO\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B245=\"PKOBP\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B245=\"ING\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B245=\"GETIN\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-265.60000000000002},{"$f":"SUMPRODUCT(($B$2:B245=\"Handlowy\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B245=\"SANTANDER\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B245=\"MBANK\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B245=\"Alior\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B245=\"Idea\")*($E$2:E245=\"Kupno\")*$C$2:C245*$D$2:D245)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B245=\"MIL\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B245=\"PEKAO\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B245=\"PKOBP\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B245=\"ING\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B245=\"GETIN\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":124},{"$f":"SUMPRODUCT(($B$2:B245=\"Handlowy\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B245=\"SANTANDER\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B245=\"MBANK\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B245=\"Alior\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B245=\"Idea\")*($E$2:E245=\"Sprzedaż\")*$C$2:C245*$D$2:D245)","v":2008.8000000000002},746.09999999999991,10638,2874.69,14151.199999999999,90,4276.0199999999995,21937.200000000001,37106.400000000001,6001.5999999999995,1927.2,12854.970000000016,-732.10000000001673,{"$f":"(VLOOKUP(A245,WIG_B[],2,TRUE)/VLOOKUP(A244,WIG_B[],2,TRUE)-1)*$L$1+BE244","v":133863.79868708798},-837.33853086153977,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121008.82868708797},167.29999999999995,176.69999999999527,583.7800000000002,2963.6999999999989,-51.600000000000023,-88.710000000000036,2268.4999999999964,6432.2999999999956,326.30000000000109,76.699999999999591,-9.0000000000001137,-37.800000000001091,0,30,0,15.899999999999636,112.79999999999927,-829.59999999999854,-21.600000000001273,7.2000000000000455]
[43075,"GETIN",1.5,-10,"Kupno",0,0.1399999999999999,-4.6666666666666745E-2,"Polityka",null,null,413091.55999999994,null,null,{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D246,$B$2:B246,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B246=\"MIL\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B246=\"PEKAO\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B246=\"PKOBP\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B246=\"ING\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B246=\"GETIN\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B246=\"Handlowy\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-10267.969999999999},{"$f":"SUMPRODUCT(($B$2:B246=\"SANTANDER\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B246=\"MBANK\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B246=\"Alior\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B246=\"Idea\")*($E$2:E246=\"Kupno\")*$C$2:C246*$D$2:D246)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B246=\"MIL\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B246=\"PEKAO\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B246=\"PKOBP\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B246=\"ING\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B246=\"GETIN\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":124},{"$f":"SUMPRODUCT(($B$2:B246=\"Handlowy\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B246=\"SANTANDER\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B246=\"MBANK\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B246=\"Alior\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B246=\"Idea\")*($E$2:E246=\"Sprzedaż\")*$C$2:C246*$D$2:D246)","v":2008.8000000000002},747.90000000000009,10366.200000000001,2804.9,14081.9,105,4269.24,21556.799999999999,36339.199999999997,6038.4000000000005,1896,11297.099999999999,-1557.8700000000172,{"$f":"(VLOOKUP(A246,WIG_B[],2,TRUE)/VLOOKUP(A245,WIG_B[],2,TRUE)-1)*$L$1+BE245","v":125133.72114802574},-8730.0775390622439,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":113836.62114802573},169.10000000000014,-95.100000000004002,513.99000000000024,2894.3999999999996,-51.600000000000023,-95.489999999999782,1888.0999999999949,5665.0999999999913,363.10000000000218,45.499999999999545,1.8000000000001819,-271.79999999999927,-69.789999999999964,-69.299999999999272,0,-6.7799999999997453,-380.40000000000146,-767.20000000000437,36.800000000001091,-31.200000000000045]
[43076,"Handlowy",68.691999999999993,-10,"Kupno",1.9987771501776219E-2,0.14403423979502716,0.13576544575787586,"Sprawozdanie",null,null,412404.63999999996,null,null,{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D247,$B$2:B247,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B247=\"MIL\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B247=\"PEKAO\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B247=\"PKOBP\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B247=\"ING\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B247=\"GETIN\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B247=\"Handlowy\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B247=\"SANTANDER\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-51640.6},{"$f":"SUMPRODUCT(($B$2:B247=\"MBANK\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B247=\"Alior\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B247=\"Idea\")*($E$2:E247=\"Kupno\")*$C$2:C247*$D$2:D247)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B247=\"MIL\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B247=\"PEKAO\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B247=\"PKOBP\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B247=\"ING\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B247=\"GETIN\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":124},{"$f":"SUMPRODUCT(($B$2:B247=\"Handlowy\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B247=\"SANTANDER\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B247=\"MBANK\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B247=\"Alior\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B247=\"Idea\")*($E$2:E247=\"Sprzedaż\")*$C$2:C247*$D$2:D247)","v":2008.8000000000002},759.59999999999991,10361.699999999999,2851.17,13937.7,104.3,4808.4399999999996,21684.600000000002,35446.400000000001,5847.2000000000007,1917.6,10123.35000000004,-1173.7499999999582,{"$f":"(VLOOKUP(A247,WIG_B[],2,TRUE)/VLOOKUP(A246,WIG_B[],2,TRUE)-1)*$L$1+BE246","v":126166.12715580073},1032.4060077749891,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":116042.77715580069},180.79999999999995,-99.600000000005821,560.26000000000022,2750.2000000000007,-52.300000000000026,-243.21000000000004,2015.8999999999978,4772.2999999999956,171.90000000000236,67.099999999999454,11.699999999999818,-4.500000000001819,46.269999999999982,-144.19999999999891,-0.70000000000000284,-147.72000000000025,127.80000000000291,-892.79999999999563,-191.19999999999982,21.599999999999909]
[43077,"SANTANDER",363.64,-10,"Kupno",0,0.12619623803761959,-1.3364866351336491E-2,"Makro",null,null,408768.23999999993,null,null,{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D248,$B$2:B248,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B248=\"MIL\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B248=\"PEKAO\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B248=\"PKOBP\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B248=\"ING\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B248=\"GETIN\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B248=\"Handlowy\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B248=\"SANTANDER\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B248=\"MBANK\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-65395.8},{"$f":"SUMPRODUCT(($B$2:B248=\"Alior\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B248=\"Idea\")*($E$2:E248=\"Kupno\")*$C$2:C248*$D$2:D248)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B248=\"MIL\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B248=\"PEKAO\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B248=\"PKOBP\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B248=\"ING\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B248=\"GETIN\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":124},{"$f":"SUMPRODUCT(($B$2:B248=\"Handlowy\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B248=\"SANTANDER\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B248=\"MBANK\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B248=\"Alior\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B248=\"Idea\")*($E$2:E248=\"Sprzedaż\")*$C$2:C248*$D$2:D248)","v":2008.8000000000002},756,10600.2,2899.54,14116.199999999999,105,4904.55,25454.799999999999,36600,5920,1919.1999999999998,12043.729999999996,1920.3799999999555,{"$f":"(VLOOKUP(A248,WIG_B[],2,TRUE)/VLOOKUP(A247,WIG_B[],2,TRUE)-1)*$L$1+BE247","v":134260.63738535382},8094.510229553096,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122216.90738535383},177.20000000000005,138.899999999996,608.63000000000011,2928.6999999999989,-51.600000000000023,-147.09999999999945,2149.6999999999935,5925.8999999999942,244.70000000000164,68.699999999999363,-3.5999999999999091,238.50000000000182,48.369999999999891,178.49999999999818,0.70000000000000284,96.110000000000582,133.79999999999563,1153.5999999999985,72.799999999999272,1.5999999999999091]
[43080,"MBANK",455.43,-10,"Kupno",1.7456030564521496E-2,6.1392530136354706E-2,-2.0178732187163817E-2,"Polityka",null,null,404213.93999999994,null,null,{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D249,$B$2:B249,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B249=\"MIL\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B249=\"PEKAO\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B249=\"PKOBP\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B249=\"ING\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B249=\"GETIN\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B249=\"Handlowy\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B249=\"SANTANDER\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B249=\"MBANK\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B249=\"Alior\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-10892.599999999999},{"$f":"SUMPRODUCT(($B$2:B249=\"Idea\")*($E$2:E249=\"Kupno\")*$C$2:C249*$D$2:D249)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B249=\"MIL\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B249=\"PEKAO\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B249=\"PKOBP\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B249=\"ING\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B249=\"GETIN\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":124},{"$f":"SUMPRODUCT(($B$2:B249=\"Handlowy\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B249=\"SANTANDER\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B249=\"MBANK\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B249=\"Alior\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B249=\"Idea\")*($E$2:E249=\"Sprzedaż\")*$C$2:C249*$D$2:D249)","v":2008.8000000000002},755.1,10454.4,2902.97,14051.099999999999,103.6,4957.54,25323.200000000001,40988.699999999997,6048,1927.2,11725.750000000018,-317.97999999997774,{"$f":"(VLOOKUP(A249,WIG_B[],2,TRUE)/VLOOKUP(A248,WIG_B[],2,TRUE)-1)*$L$1+BE248","v":133188.25628045024},-1072.3811049035867,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121462.50628045022},176.30000000000007,-6.9000000000050932,612.05999999999995,2863.5999999999985,-53.000000000000028,-94.109999999999673,2018.0999999999949,5760.2999999999884,372.70000000000164,76.699999999999591,-0.89999999999997726,-145.80000000000109,3.4299999999998363,-65.100000000000364,-1.4000000000000057,52.989999999999782,-131.59999999999854,-165.60000000000582,128,8.0000000000002274]
[43081,"Alior",77,-10,"Kupno",-1.2987012987012991E-2,3.766233766233773E-2,1.298701298701288E-2,"Sprawozdanie",null,null,403443.93999999994,null,null,{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D250,$B$2:B250,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B250=\"MIL\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B250=\"PEKAO\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B250=\"PKOBP\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B250=\"ING\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B250=\"GETIN\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B250=\"Handlowy\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B250=\"SANTANDER\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B250=\"MBANK\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B250=\"Alior\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B250=\"Idea\")*($E$2:E250=\"Kupno\")*$C$2:C250*$D$2:D250)","v":-3859.3000000000006},{"$f":"SUMPRODUCT(($B$2:B250=\"MIL\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B250=\"PEKAO\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B250=\"PKOBP\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B250=\"ING\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B250=\"GETIN\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":124},{"$f":"SUMPRODUCT(($B$2:B250=\"Handlowy\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B250=\"SANTANDER\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B250=\"MBANK\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B250=\"Alior\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B250=\"Idea\")*($E$2:E250=\"Sprzedaż\")*$C$2:C250*$D$2:D250)","v":2008.8000000000002},761.40000000000009,10638,2920.26,14020.3,108.5,4978.75,25951.100000000002,41868.9,6930,1927.2,13548.350000000017,1822.5999999999985,{"$f":"(VLOOKUP(A250,WIG_B[],2,TRUE)/VLOOKUP(A249,WIG_B[],2,TRUE)-1)*$L$1+BE249","v":139144.39970690248},5956.1434264522395,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":125596.04970690246},182.60000000000014,176.69999999999527,629.35000000000036,2832.7999999999993,-48.100000000000023,-72.899999999999636,2645.9999999999964,6640.4999999999927,484.70000000000164,76.699999999999591,6.3000000000000682,183.60000000000036,17.290000000000418,-30.799999999999272,4.9000000000000057,21.210000000000036,627.90000000000146,880.20000000000437,112,0]
[43082,"Idea",24.05,-10,"Kupno",-2.0790020790021346E-3,-4.7817047817047875E-2,-0.33679833679833682,"Makro",null,null,403203.43999999994,null,null,{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D251,$B$2:B251,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B251=\"MIL\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-1158},{"$f":"SUMPRODUCT(($B$2:B251=\"PEKAO\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B251=\"PKOBP\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B251=\"ING\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B251=\"GETIN\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B251=\"Handlowy\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B251=\"SANTANDER\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B251=\"MBANK\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B251=\"Alior\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B251=\"Idea\")*($E$2:E251=\"Kupno\")*$C$2:C251*$D$2:D251)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B251=\"MIL\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B251=\"PEKAO\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B251=\"PKOBP\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B251=\"ING\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B251=\"GETIN\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":124},{"$f":"SUMPRODUCT(($B$2:B251=\"Handlowy\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B251=\"SANTANDER\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B251=\"MBANK\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B251=\"Alior\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B251=\"Idea\")*($E$2:E251=\"Sprzedaż\")*$C$2:C251*$D$2:D251)","v":2008.8000000000002},759.59999999999991,10721.699999999999,2925.09,14171.5,115.5,5001.99,25555.599999999999,42064.2,6853.5000000000009,2164.5,13536.62000000001,-11.730000000006839,{"$f":"(VLOOKUP(A251,WIG_B[],2,TRUE)/VLOOKUP(A250,WIG_B[],2,TRUE)-1)*$L$1+BE250","v":139634.85115403915},490.45144713667105,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":126098.23115403914},180.79999999999995,260.39999999999418,634.18000000000029,2984,-41.100000000000023,-49.659999999999854,2250.4999999999927,6835.7999999999884,408.20000000000255,73.499999999999091,-1.8000000000001819,83.699999999998909,4.8299999999999272,151.20000000000073,7,23.239999999999782,-395.50000000000364,195.29999999999563,-76.499999999999091,-3.2000000000005002]
[43083,"MIL",8.39,-10,"Kupno",-1.1918951132300348E-3,0.11442193087008334,2.3837902264600697E-2,"Polityka",null,null,403119.53999999992,null,null,{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D252,$B$2:B252,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B252=\"MIL\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B252=\"PEKAO\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-19928.500000000004},{"$f":"SUMPRODUCT(($B$2:B252=\"PKOBP\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B252=\"ING\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B252=\"GETIN\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B252=\"Handlowy\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B252=\"SANTANDER\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B252=\"MBANK\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B252=\"Alior\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B252=\"Idea\")*($E$2:E252=\"Kupno\")*$C$2:C252*$D$2:D252)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B252=\"MIL\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B252=\"PEKAO\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B252=\"PKOBP\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B252=\"ING\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B252=\"GETIN\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":124},{"$f":"SUMPRODUCT(($B$2:B252=\"Handlowy\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B252=\"SANTANDER\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B252=\"MBANK\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B252=\"Alior\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B252=\"Idea\")*($E$2:E252=\"Sprzedaż\")*$C$2:C252*$D$2:D252)","v":2008.8000000000002},839,10781.1,2970.73,14047.6,114.1,5037.0599999999995,27310.5,43380.9,6999.2999999999993,2168.1,16767.930000000033,3231.3100000000231,{"$f":"(VLOOKUP(A252,WIG_B[],2,TRUE)/VLOOKUP(A251,WIG_B[],2,TRUE)-1)*$L$1+BE251","v":148253.21872235782},8618.3675683186739,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":131485.2887223578},176.29999999999995,319.79999999999563,679.82000000000016,2860.1000000000004,-42.500000000000028,-14.590000000000146,4005.3999999999942,8152.4999999999927,554.00000000000091,77.099999999999,-4.5,59.400000000001455,45.639999999999873,-123.89999999999964,-1.4000000000000057,35.069999999999709,1754.9000000000015,1316.7000000000044,145.79999999999836,3.5999999999999091]
[43084,"PEKAO",119.83,-10,"Kupno",0,1.7524826838020591E-2,-5.1656513393974812E-2,"Sprawozdanie",null,null,401921.23999999993,null,null,{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D253,$B$2:B253,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B253=\"MIL\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B253=\"PEKAO\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B253=\"PKOBP\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-5481.58},{"$f":"SUMPRODUCT(($B$2:B253=\"ING\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B253=\"GETIN\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B253=\"Handlowy\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B253=\"SANTANDER\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B253=\"MBANK\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B253=\"Alior\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B253=\"Idea\")*($E$2:E253=\"Kupno\")*$C$2:C253*$D$2:D253)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B253=\"MIL\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B253=\"PEKAO\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B253=\"PKOBP\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B253=\"ING\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B253=\"GETIN\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":124},{"$f":"SUMPRODUCT(($B$2:B253=\"Handlowy\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B253=\"SANTANDER\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B253=\"MBANK\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B253=\"Alior\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B253=\"Idea\")*($E$2:E253=\"Sprzedaż\")*$C$2:C253*$D$2:D253)","v":2008.8000000000002},838.00000000000011,11983,2987.9500000000003,13979,113.4,5163.6899999999996,26606.3,41704.199999999997,6840,2160,14296.779999999999,-2471.1500000000342,{"$f":"(VLOOKUP(A253,WIG_B[],2,TRUE)/VLOOKUP(A252,WIG_B[],2,TRUE)-1)*$L$1+BE252","v":145753.21572690731},-2500.0029954505153,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":131456.43572690731},175.30000000000007,323.399999999996,697.04000000000042,2791.5,-43.200000000000017,112.03999999999996,3301.1999999999935,6475.7999999999884,394.70000000000164,68.999999999999091,-0.99999999999988631,3.6000000000003638,17.220000000000255,-68.600000000000364,-0.69999999999998863,126.63000000000011,-704.20000000000073,-1676.7000000000044,-159.29999999999927,-8.0999999999999091]
[43087,"PKOBP",42.893000000000001,-10,"Kupno",-4.8492761056582179E-3,6.9941482293148116E-2,-7.4091343575874768E-2,"Makro",null,null,401492.30999999994,null,null,{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D254,$B$2:B254,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B254=\"MIL\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B254=\"PEKAO\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B254=\"PKOBP\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B254=\"ING\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-28500.399999999998},{"$f":"SUMPRODUCT(($B$2:B254=\"GETIN\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B254=\"Handlowy\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B254=\"SANTANDER\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B254=\"MBANK\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B254=\"Alior\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B254=\"Idea\")*($E$2:E254=\"Kupno\")*$C$2:C254*$D$2:D254)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B254=\"MIL\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B254=\"PEKAO\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B254=\"PKOBP\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B254=\"ING\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B254=\"GETIN\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":124},{"$f":"SUMPRODUCT(($B$2:B254=\"Handlowy\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B254=\"SANTANDER\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B254=\"MBANK\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B254=\"Alior\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B254=\"Idea\")*($E$2:E254=\"Sprzedaż\")*$C$2:C254*$D$2:D254)","v":2008.8000000000002},853.99999999999989,11969,3431.44,14254.1,112.7,5165.0200000000004,27022.800000000003,42954.299999999996,7065,2151,16471.67000000002,2174.8900000000212,{"$f":"(VLOOKUP(A254,WIG_B[],2,TRUE)/VLOOKUP(A253,WIG_B[],2,TRUE)-1)*$L$1+BE253","v":150693.45122049731},4940.2354935900075,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":134221.7812204973},191.29999999999984,309.399999999996,711.59999999999991,3066.6000000000004,-43.90000000000002,113.3700000000008,3717.6999999999971,7725.8999999999869,619.70000000000164,59.999999999999091,15.999999999999773,-14,14.559999999999491,275.10000000000036,-0.70000000000000284,1.3300000000008367,416.50000000000364,1250.0999999999985,225,-9]
[43088,"ING",205.6,-10,"Kupno",-5.0097276264591262E-3,4.0661478599221867E-2,-2.8696498054474717E-2,"Polityka",null,null,399436.30999999994,null,null,{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D255,$B$2:B255,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B255=\"MIL\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B255=\"PEKAO\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B255=\"PKOBP\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B255=\"ING\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B255=\"GETIN\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-280.60000000000002},{"$f":"SUMPRODUCT(($B$2:B255=\"Handlowy\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B255=\"SANTANDER\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B255=\"MBANK\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B255=\"Alior\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B255=\"Idea\")*($E$2:E255=\"Kupno\")*$C$2:C255*$D$2:D255)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B255=\"MIL\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B255=\"PEKAO\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B255=\"PKOBP\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B255=\"ING\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B255=\"GETIN\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":124},{"$f":"SUMPRODUCT(($B$2:B255=\"Handlowy\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B255=\"SANTANDER\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B255=\"MBANK\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B255=\"Alior\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B255=\"Idea\")*($E$2:E255=\"Sprzedaż\")*$C$2:C255*$D$2:D255)","v":2008.8000000000002},877.99999999999989,11932,3410.88,16448,109.9,5182.9400000000005,26960.5,43122.6,7110,2145.6,16736.73000000001,265.0599999999904,{"$f":"(VLOOKUP(A255,WIG_B[],2,TRUE)/VLOOKUP(A254,WIG_B[],2,TRUE)-1)*$L$1+BE254","v":150460.92940816269},-232.52181233462761,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":133724.19940816268},215.29999999999984,272.399999999996,691.04,3204.5,-46.700000000000017,131.29000000000087,3655.3999999999942,7894.1999999999898,664.70000000000164,54.599999999999,24,-37,-20.559999999999945,137.89999999999964,-2.7999999999999972,17.920000000000073,-62.30000000000291,168.30000000000291,45,-5.4000000000000909]
[43089,"GETIN",1.51,-10,"Kupno",1.3245033112582849E-2,0.13245033112582782,-0.11920529801324498,"Sprawozdanie",null,null,399421.20999999996,null,null,{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D256,$B$2:B256,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B256=\"MIL\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B256=\"PEKAO\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B256=\"PKOBP\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B256=\"ING\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B256=\"GETIN\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B256=\"Handlowy\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-10954.89},{"$f":"SUMPRODUCT(($B$2:B256=\"SANTANDER\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B256=\"MBANK\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B256=\"Alior\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B256=\"Idea\")*($E$2:E256=\"Kupno\")*$C$2:C256*$D$2:D256)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B256=\"MIL\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B256=\"PEKAO\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B256=\"PKOBP\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B256=\"ING\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B256=\"GETIN\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":124},{"$f":"SUMPRODUCT(($B$2:B256=\"Handlowy\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B256=\"SANTANDER\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B256=\"MBANK\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B256=\"Alior\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B256=\"Idea\")*($E$2:E256=\"Sprzedaż\")*$C$2:C256*$D$2:D256)","v":2008.8000000000002},877,12113,3469.2799999999997,16526.400000000001,120.8,5222.7,26758.899999999998,43198.200000000004,7056.0000000000009,2146.5,16909.990000000042,173.26000000003114,{"$f":"(VLOOKUP(A256,WIG_B[],2,TRUE)/VLOOKUP(A255,WIG_B[],2,TRUE)-1)*$L$1+BE255","v":154376.86766458291},3915.9382564202242,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":137466.87766458286},214.29999999999995,453.399999999996,749.4399999999996,3282.9000000000015,-50.900000000000048,171.05000000000018,3453.799999999992,7969.7999999999956,610.70000000000255,55.499999999999091,-0.99999999999988631,181,58.399999999999636,78.400000000001455,-4.2000000000000313,39.759999999999309,-201.60000000000218,75.600000000005821,-53.999999999999091,0.90000000000009095]
[43090,"Handlowy",74.239999999999995,-10,"Kupno",-6.2499999999999778E-3,7.2575431034482829E-2,2.6656788793103514E-2,"Makro",null,null,398678.80999999994,null,null,{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D257,$B$2:B257,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B257=\"MIL\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B257=\"PEKAO\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B257=\"PKOBP\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B257=\"ING\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B257=\"GETIN\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B257=\"Handlowy\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B257=\"SANTANDER\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-55277},{"$f":"SUMPRODUCT(($B$2:B257=\"MBANK\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B257=\"Alior\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B257=\"Idea\")*($E$2:E257=\"Kupno\")*$C$2:C257*$D$2:D257)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B257=\"MIL\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B257=\"PEKAO\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B257=\"PKOBP\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B257=\"ING\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B257=\"GETIN\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":124},{"$f":"SUMPRODUCT(($B$2:B257=\"Handlowy\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B257=\"SANTANDER\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B257=\"MBANK\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B257=\"Alior\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B257=\"Idea\")*($E$2:E257=\"Sprzedaż\")*$C$2:C257*$D$2:D257)","v":2008.8000000000002},864,12030,3458.2400000000002,16565.599999999999,124.80000000000001,5939.2,27036.799999999999,42597.9,7097.4,2146.5,16539.250000000029,-370.74000000001251,{"$f":"(VLOOKUP(A257,WIG_B[],2,TRUE)/VLOOKUP(A256,WIG_B[],2,TRUE)-1)*$L$1+BE256","v":153074.79357893483},-1302.0740856480843,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":136535.5435789348},201.29999999999995,370.399999999996,738.40000000000009,3322.0999999999985,-46.900000000000034,145.15000000000055,3731.6999999999935,7369.4999999999927,652.10000000000127,55.499999999999091,-13,-83,-11.039999999999509,39.19999999999709,4.0000000000000142,-25.899999999999636,277.90000000000146,-600.30000000000291,41.399999999998727,0]
[43091,"SANTANDER",390.5,-10,"Kupno",0,7.1574903969270132E-2,-4.1638924455825843E-2,"Polityka",null,null,394773.80999999994,null,null,{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D258,$B$2:B258,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B258=\"MIL\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B258=\"PEKAO\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B258=\"PKOBP\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B258=\"ING\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B258=\"GETIN\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B258=\"Handlowy\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B258=\"SANTANDER\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B258=\"MBANK\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-69950.100000000006},{"$f":"SUMPRODUCT(($B$2:B258=\"Alior\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B258=\"Idea\")*($E$2:E258=\"Kupno\")*$C$2:C258*$D$2:D258)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B258=\"MIL\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B258=\"PEKAO\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B258=\"PKOBP\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B258=\"ING\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B258=\"GETIN\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":124},{"$f":"SUMPRODUCT(($B$2:B258=\"Handlowy\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B258=\"SANTANDER\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B258=\"MBANK\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B258=\"Alior\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B258=\"Idea\")*($E$2:E258=\"Sprzedaż\")*$C$2:C258*$D$2:D258)","v":2008.8000000000002},865,11806,3414.8,16365.599999999999,122.4,5902.08,31240,42420.6,7083,2145.6,16138.890000000016,-400.36000000001332,{"$f":"(VLOOKUP(A258,WIG_B[],2,TRUE)/VLOOKUP(A257,WIG_B[],2,TRUE)-1)*$L$1+BE257","v":148876.50873406071},-4198.2848448741133,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":132737.6187340607},{"$f":"Y258+AI258+AS258","v":202.29999999999995},{"$f":"Z258+AJ258+AT258","v":146.399999999996},{"$f":"AA258+AK258+AU258","v":694.96},{"$f":"AB258+AL258+AV258","v":3122.0999999999985},{"$f":"AC258+AM258+AW258","v":-49.30000000000004},{"$f":"AD258+AN258+AX258","v":108.03000000000065},{"$f":"AE258+AO258+AY258","v":4029.8999999999942},{"$f":"AF258+AP258+AZ258","v":7192.1999999999898},{"$f":"AG258+AQ258+BA258","v":637.70000000000164},{"$f":"AH258+AR258+BB258","v":54.599999999999},1,-224,-43.440000000000055,-200,-2.4000000000000057,-37.119999999999891,298.20000000000073,-177.30000000000291,-14.399999999999636,-0.90000000000009095]
[43094,"MBANK",{"$f":"VLOOKUP(A259,INDIRECT(B259),2,TRUE)","v":471.34},-10,"Kupno",{"$f":"VLOOKUP(A259+VLOOKUP(WEEKDAY(A259,2),$M$2:$N$6,2,FALSE),INDIRECT(B259),2,TRUE)/C259-1","v":-2.5162303220604976E-2},{"$f":"VLOOKUP(DATE(YEAR(A259),MONTH(A259)+1,DAY(A259)),INDIRECT(B259),2,TRUE)/C259-1","v":9.4326812916366132E-2},{"$f":"VLOOKUP(DATE(YEAR(A259),MONTH(A259)+3,DAY(A259)),INDIRECT(B259),2,TRUE)/C259-1","v":-0.11195739805660454},"Sprawozdanie",null,null,390060.40999999992,null,null,{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D259,$B$2:B259,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B259=\"MIL\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B259=\"PEKAO\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B259=\"PKOBP\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B259=\"ING\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B259=\"GETIN\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B259=\"Handlowy\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B259=\"SANTANDER\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B259=\"MBANK\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B259=\"Alior\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-11662.599999999999},{"$f":"SUMPRODUCT(($B$2:B259=\"Idea\")*($E$2:E259=\"Kupno\")*$C$2:C259*$D$2:D259)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B259=\"MIL\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B259=\"PEKAO\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B259=\"PKOBP\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B259=\"ING\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B259=\"GETIN\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":124},{"$f":"SUMPRODUCT(($B$2:B259=\"Handlowy\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B259=\"SANTANDER\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B259=\"MBANK\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B259=\"Alior\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B259=\"Idea\")*($E$2:E259=\"Sprzedaż\")*$C$2:C259*$D$2:D259)","v":2008.8000000000002},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"MIL\"),2,TRUE)*O259)","v":865},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"PEKAO\"),2,TRUE)*P259)","v":11806},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"PKOBP\"),2,TRUE)*Q259)","v":3414.8},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"ING\"),2,TRUE)*R259)","v":16365.599999999999},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"GETIN\"),2,TRUE)*S259)","v":122.4},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"Handlowy\"),2,TRUE)*T259)","v":5902.08},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"SANTANDER\"),2,TRUE)*U259)","v":31240},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"MBANK\"),2,TRUE)*V259)","v":47134},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"Alior\"),2,TRUE)*W259)","v":7083},{"$f":"ABS(VLOOKUP($A259,INDIRECT(\"Idea\"),2,TRUE)*X259)","v":2145.6},{"$f":"SUM(Y259:BB259)","v":16138.890000000052},3.637978807091713E-11,{"$f":"(VLOOKUP(A259,WIG_B[],2,TRUE)/VLOOKUP(A258,WIG_B[],2,TRUE)-1)*$L$1+BE258","v":148876.50873406071},{"$f":"BE259-BE258","v":0},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":132737.61873406067},202.29999999999995,146.399999999996,694.96,3122.0999999999985,-49.30000000000004,108.03000000000065,4029.8999999999942,7192.1999999999971,637.70000000000164,54.599999999999,0,0,0,0,0,0,0,7.2759576141834259E-12,0,0]
[43095,"Alior",78.7,-10,"Kupno",1.0165184243964287E-2,0.11054637865311312,-3.8119440914866631E-2,"Makro",null,null,{"$f":"L259+C260*D260","v":389273.40999999992},null,null,{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D260,$B$2:B260,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B260=\"MIL\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B260=\"PEKAO\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B260=\"PKOBP\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B260=\"ING\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B260=\"GETIN\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B260=\"Handlowy\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B260=\"SANTANDER\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B260=\"MBANK\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B260=\"Alior\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B260=\"Idea\")*($E$2:E260=\"Kupno\")*$C$2:C260*$D$2:D260)","v":-4099.8000000000011},{"$f":"SUMPRODUCT(($B$2:B260=\"MIL\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B260=\"PEKAO\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B260=\"PKOBP\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B260=\"ING\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B260=\"GETIN\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":124},{"$f":"SUMPRODUCT(($B$2:B260=\"Handlowy\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B260=\"SANTANDER\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B260=\"MBANK\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B260=\"Alior\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B260=\"Idea\")*($E$2:E260=\"Sprzedaż\")*$C$2:C260*$D$2:D260)","v":2008.8000000000002},865,11806,3414.8,16365.599999999999,122.4,5902.08,31240,47134,7870,2145.6,16138.890000000052,{"$f":"BC260-BC259","v":0},{"$f":"(VLOOKUP(A260,WIG_B[],2,TRUE)/VLOOKUP(A259,WIG_B[],2,TRUE)-1)*$L$1+BE259","v":148876.50873406071},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":132737.61873406067},202.29999999999995,146.399999999996,694.96,3122.0999999999985,-49.30000000000004,108.03000000000065,4029.8999999999942,7192.1999999999971,637.70000000000164,54.599999999999,{"$f":"BH260-BH259","v":0},{"$f":"BI260-BI259","v":0},{"$f":"BJ260-BJ259","v":0},{"$f":"BK260-BK259","v":0},{"$f":"BL260-BL259","v":0},{"$f":"BM260-BM259","v":0},{"$f":"BN260-BN259","v":0},{"$f":"BO260-BO259","v":0},{"$f":"BP260-BP259","v":0},{"$f":"BQ260-BQ259","v":0}]
[43096,"Idea",23.8,-10,"Kupno",-2.7731092436974802E-2,-0.11764705882352944,-0.3571428571428571,"Polityka",null,null,389035.40999999992,null,null,{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D261,$B$2:B261,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B261=\"MIL\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-1241.9000000000001},{"$f":"SUMPRODUCT(($B$2:B261=\"PEKAO\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B261=\"PKOBP\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B261=\"ING\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B261=\"GETIN\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B261=\"Handlowy\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B261=\"SANTANDER\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B261=\"MBANK\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B261=\"Alior\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B261=\"Idea\")*($E$2:E261=\"Kupno\")*$C$2:C261*$D$2:D261)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B261=\"MIL\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B261=\"PEKAO\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B261=\"PKOBP\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B261=\"ING\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B261=\"GETIN\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":124},{"$f":"SUMPRODUCT(($B$2:B261=\"Handlowy\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B261=\"SANTANDER\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B261=\"MBANK\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B261=\"Alior\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B261=\"Idea\")*($E$2:E261=\"Sprzedaż\")*$C$2:C261*$D$2:D261)","v":2008.8000000000002},889,11965,3497.76,16448,124,6058.16,31715.200000000001,48023,7930,2380,18065.530000000042,1926.6399999999903,{"$f":"(VLOOKUP(A261,WIG_B[],2,TRUE)/VLOOKUP(A260,WIG_B[],2,TRUE)-1)*$L$1+BE260","v":157553.02702003697},8676.5182859762572,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":139487.49702003691},226.29999999999995,305.399999999996,777.92000000000007,3204.5,-47.700000000000045,264.11000000000058,4505.0999999999949,8081.1999999999971,697.70000000000164,50.999999999999091,24,159,82.960000000000036,82.400000000001455,1.5999999999999943,156.07999999999993,475.20000000000073,889,60,-3.5999999999999091]
[43097,"MIL",8.89,-10,"Kupno",5.6242969628794715E-3,9.6737907761529796E-2,-7.9865016872890937E-2,"Sprawozdanie",null,null,388946.50999999989,null,null,{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D262,$B$2:B262,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B262=\"MIL\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B262=\"PEKAO\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-21126.800000000003},{"$f":"SUMPRODUCT(($B$2:B262=\"PKOBP\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B262=\"ING\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B262=\"GETIN\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B262=\"Handlowy\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B262=\"SANTANDER\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B262=\"MBANK\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B262=\"Alior\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B262=\"Idea\")*($E$2:E262=\"Kupno\")*$C$2:C262*$D$2:D262)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B262=\"MIL\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B262=\"PEKAO\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B262=\"PKOBP\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B262=\"ING\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B262=\"GETIN\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":124},{"$f":"SUMPRODUCT(($B$2:B262=\"Handlowy\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B262=\"SANTANDER\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B262=\"MBANK\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B262=\"Alior\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B262=\"Idea\")*($E$2:E262=\"Sprzedaż\")*$C$2:C262*$D$2:D262)","v":2008.8000000000002},977.90000000000009,12100,3531.6800000000003,16731.199999999997,130.39999999999998,6129.3600000000006,31362.399999999998,46936,7950,2311,17106.450000000012,-959.08000000003085,{"$f":"(VLOOKUP(A262,WIG_B[],2,TRUE)/VLOOKUP(A261,WIG_B[],2,TRUE)-1)*$L$1+BE261","v":160017.64591584069},2464.6188958037237,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":142911.19591584068},226.29999999999995,440.399999999996,811.84000000000015,3487.6999999999971,-41.300000000000068,335.31000000000131,4152.299999999992,6994.1999999999971,717.70000000000164,-18.000000000000909,0,135,33.920000000000073,283.19999999999709,6.3999999999999773,71.200000000000728,-352.80000000000291,-1087,20,-69]
[43098,"PEKAO",120.53,-10,"Kupno",0,4.7125197046378409E-2,-4.7871899112254201E-2,"Makro",null,null,387741.2099999999,null,null,{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D263,$B$2:B263,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B263=\"MIL\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B263=\"PEKAO\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B263=\"PKOBP\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-5910.51},{"$f":"SUMPRODUCT(($B$2:B263=\"ING\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B263=\"GETIN\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B263=\"Handlowy\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B263=\"SANTANDER\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B263=\"MBANK\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B263=\"Alior\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B263=\"Idea\")*($E$2:E263=\"Kupno\")*$C$2:C263*$D$2:D263)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B263=\"MIL\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B263=\"PEKAO\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B263=\"PKOBP\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B263=\"ING\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B263=\"GETIN\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":124},{"$f":"SUMPRODUCT(($B$2:B263=\"Handlowy\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B263=\"SANTANDER\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B263=\"MBANK\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B263=\"Alior\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B263=\"Idea\")*($E$2:E263=\"Sprzedaż\")*$C$2:C263*$D$2:D263)","v":2008.8000000000002},983.4,13258.3,3498.48,16180,129.60000000000002,6202.08,31418.400000000001,45948,7950,2314,15623.470000000038,-1482.9799999999741,{"$f":"(VLOOKUP(A263,WIG_B[],2,TRUE)/VLOOKUP(A262,WIG_B[],2,TRUE)-1)*$L$1+BE262","v":156492.20750419021},-3525.4384116504807,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140868.73750419018},231.79999999999984,393.399999999996,778.63999999999987,2936.5,-42.100000000000023,408.03000000000065,4208.2999999999956,6006.1999999999971,717.70000000000164,-15.000000000000909,5.4999999999998863,-47,-33.200000000000273,-551.19999999999709,-0.79999999999995453,72.719999999999345,56.000000000003638,-988,0,3]
[43101,"PKOBP",43.731000000000002,-10,"Kupno",-8.9181587432263232E-4,1.648716013811713E-2,-8.7329354462509445E-2,"Polityka",null,null,387303.89999999991,null,null,{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D264,$B$2:B264,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B264=\"MIL\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B264=\"PEKAO\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B264=\"PKOBP\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B264=\"ING\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-30556.399999999998},{"$f":"SUMPRODUCT(($B$2:B264=\"GETIN\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B264=\"Handlowy\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B264=\"SANTANDER\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B264=\"MBANK\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B264=\"Alior\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B264=\"Idea\")*($E$2:E264=\"Kupno\")*$C$2:C264*$D$2:D264)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B264=\"MIL\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B264=\"PEKAO\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B264=\"PKOBP\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B264=\"ING\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B264=\"GETIN\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":124},{"$f":"SUMPRODUCT(($B$2:B264=\"Handlowy\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B264=\"SANTANDER\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B264=\"MBANK\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B264=\"Alior\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B264=\"Idea\")*($E$2:E264=\"Sprzedaż\")*$C$2:C264*$D$2:D264)","v":2008.8000000000002},983.4,13258.3,3935.79,16180,129.60000000000002,6202.08,31418.400000000001,45948,7950,2314,15623.470000000038,0,{"$f":"(VLOOKUP(A264,WIG_B[],2,TRUE)/VLOOKUP(A263,WIG_B[],2,TRUE)-1)*$L$1+BE263","v":156492.20750419021},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140868.73750419018},231.79999999999984,393.399999999996,778.63999999999942,2936.5,-42.100000000000023,408.03000000000065,4208.2999999999956,6006.1999999999971,717.70000000000164,-15.000000000000909,0,0,0,0,0,0,0,0,0,0]
[43102,"ING",202.25,-10,"Kupno",4.573547589616811E-2,6.7639060568603249E-2,-4.2768850432632899E-2,"Sprawozdanie",null,null,385281.39999999991,null,null,{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D265,$B$2:B265,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B265=\"MIL\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B265=\"PEKAO\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B265=\"PKOBP\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B265=\"ING\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B265=\"GETIN\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-295.70000000000005},{"$f":"SUMPRODUCT(($B$2:B265=\"Handlowy\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B265=\"SANTANDER\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B265=\"MBANK\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B265=\"Alior\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B265=\"Idea\")*($E$2:E265=\"Kupno\")*$C$2:C265*$D$2:D265)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B265=\"MIL\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B265=\"PEKAO\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B265=\"PKOBP\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B265=\"ING\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B265=\"GETIN\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":124},{"$f":"SUMPRODUCT(($B$2:B265=\"Handlowy\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B265=\"SANTANDER\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B265=\"MBANK\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B265=\"Alior\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B265=\"Idea\")*($E$2:E265=\"Sprzedaż\")*$C$2:C265*$D$2:D265)","v":2008.8000000000002},983.4,13258.3,3935.79,18202.5,129.60000000000002,6202.08,31418.400000000001,45948,7950,2314,15623.470000000038,0,{"$f":"(VLOOKUP(A265,WIG_B[],2,TRUE)/VLOOKUP(A264,WIG_B[],2,TRUE)-1)*$L$1+BE264","v":156492.20750419021},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140868.73750419018},231.79999999999984,393.399999999996,778.63999999999942,2936.5,-42.100000000000023,408.03000000000065,4208.2999999999956,6006.1999999999971,717.70000000000164,-15.000000000000909,0,0,0,0,0,0,0,0,0,0]
[43103,"GETIN",1.66,-10,"Kupno",3.0120481927710774E-2,5.4216867469879526E-2,-0.19277108433734935,"Makro",null,null,385264.79999999993,null,null,{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D266,$B$2:B266,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B266=\"MIL\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B266=\"PEKAO\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B266=\"PKOBP\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B266=\"ING\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B266=\"GETIN\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B266=\"Handlowy\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-11697.289999999999},{"$f":"SUMPRODUCT(($B$2:B266=\"SANTANDER\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B266=\"MBANK\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B266=\"Alior\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B266=\"Idea\")*($E$2:E266=\"Kupno\")*$C$2:C266*$D$2:D266)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B266=\"MIL\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B266=\"PEKAO\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B266=\"PKOBP\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B266=\"ING\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B266=\"GETIN\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":124},{"$f":"SUMPRODUCT(($B$2:B266=\"Handlowy\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B266=\"SANTANDER\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B266=\"MBANK\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B266=\"Alior\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B266=\"Idea\")*($E$2:E266=\"Sprzedaż\")*$C$2:C266*$D$2:D266)","v":2008.8000000000002},979,13462.9,3849.66,18592.2,149.4,6324.8,31715.200000000001,47430,7795,2340,17902.960000000021,2279.4899999999834,{"$f":"(VLOOKUP(A266,WIG_B[],2,TRUE)/VLOOKUP(A265,WIG_B[],2,TRUE)-1)*$L$1+BE265","v":156230.4758545853},-261.73164960491704,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":138327.51585458528},227.39999999999986,597.99999999999636,692.50999999999931,3326.2000000000007,-38.900000000000063,530.75000000000091,4505.0999999999949,7488.1999999999971,562.70000000000164,10.999999999999091,-4.3999999999999773,204.60000000000036,-86.130000000000109,389.70000000000073,3.1999999999999602,122.72000000000025,296.79999999999927,1482,-155,26]
[43104,"Handlowy",79.248999999999995,-10,"Kupno",-8.3660361644941617E-3,1.7918207169806522E-2,-7.7653976706330674E-2,"Polityka",null,null,384472.30999999994,null,null,{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D267,$B$2:B267,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B267=\"MIL\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B267=\"PEKAO\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B267=\"PKOBP\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B267=\"ING\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B267=\"GETIN\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B267=\"Handlowy\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B267=\"SANTANDER\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-59182},{"$f":"SUMPRODUCT(($B$2:B267=\"MBANK\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B267=\"Alior\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B267=\"Idea\")*($E$2:E267=\"Kupno\")*$C$2:C267*$D$2:D267)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B267=\"MIL\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B267=\"PEKAO\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B267=\"PKOBP\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B267=\"ING\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B267=\"GETIN\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":124},{"$f":"SUMPRODUCT(($B$2:B267=\"Handlowy\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B267=\"SANTANDER\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B267=\"MBANK\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B267=\"Alior\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B267=\"Idea\")*($E$2:E267=\"Sprzedaż\")*$C$2:C267*$D$2:D267)","v":2008.8000000000002},1019.6999999999999,13769.800000000001,3912.75,19035,155.69999999999999,7132.41,33761.599999999999,48814,7809.9999999999991,2320,22203.270000000011,4300.3099999999904,{"$f":"(VLOOKUP(A267,WIG_B[],2,TRUE)/VLOOKUP(A266,WIG_B[],2,TRUE)-1)*$L$1+BE266","v":168895.72150986455},12665.245655279257,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":146692.45150986454},268.0999999999998,904.89999999999782,755.59999999999945,3769,-32.60000000000008,545.8700000000008,6551.4999999999927,8872.1999999999971,577.70000000000073,-9.0000000000009095,40.699999999999932,306.90000000000146,63.090000000000146,442.79999999999927,6.2999999999999829,15.119999999999891,2046.3999999999978,1384,14.999999999999091,-20]
[43105,"SANTANDER",404.77,-10,"Kupno",0,3.9676853521753097E-2,-0.1371149047607283,"Sprawozdanie",null,null,380424.60999999993,null,null,{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D268,$B$2:B268,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B268=\"MIL\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B268=\"PEKAO\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B268=\"PKOBP\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B268=\"ING\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B268=\"GETIN\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B268=\"Handlowy\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B268=\"SANTANDER\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B268=\"MBANK\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-74663.5},{"$f":"SUMPRODUCT(($B$2:B268=\"Alior\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B268=\"Idea\")*($E$2:E268=\"Kupno\")*$C$2:C268*$D$2:D268)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B268=\"MIL\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B268=\"PEKAO\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B268=\"PKOBP\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B268=\"ING\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B268=\"GETIN\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":124},{"$f":"SUMPRODUCT(($B$2:B268=\"Handlowy\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B268=\"SANTANDER\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B268=\"MBANK\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B268=\"Alior\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B268=\"Idea\")*($E$2:E268=\"Sprzedaż\")*$C$2:C268*$D$2:D268)","v":2008.8000000000002},1035.0999999999999,13750,3932.28,19035,153.9,7072.74,36429.299999999996,49011,7800,2320,20963.930000000029,-1239.339999999982,{"$f":"(VLOOKUP(A268,WIG_B[],2,TRUE)/VLOOKUP(A267,WIG_B[],2,TRUE)-1)*$L$1+BE267","v":167331.68817910051},-1564.0333307640394,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":146367.75817910049},283.49999999999977,885.09999999999673,775.12999999999965,3769,-34.400000000000063,486.20000000000073,5171.4999999999927,9069.1999999999971,567.70000000000164,-9.0000000000009095,15.399999999999977,-19.800000000001091,19.5300000000002,0,-1.7999999999999829,-59.670000000000073,-1380,197,-9.9999999999990905,0]
[43108,"MBANK",497.03,-10,"Kupno",-3.3800776613081562E-2,-3.5390217894292086E-2,-0.14315031285837876,"Makro",null,null,375454.30999999994,null,null,{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D269,$B$2:B269,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B269=\"MIL\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B269=\"PEKAO\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B269=\"PKOBP\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B269=\"ING\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B269=\"GETIN\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B269=\"Handlowy\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B269=\"SANTANDER\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B269=\"MBANK\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B269=\"Alior\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-12449.599999999999},{"$f":"SUMPRODUCT(($B$2:B269=\"Idea\")*($E$2:E269=\"Kupno\")*$C$2:C269*$D$2:D269)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B269=\"MIL\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B269=\"PEKAO\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B269=\"PKOBP\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B269=\"ING\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B269=\"GETIN\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":124},{"$f":"SUMPRODUCT(($B$2:B269=\"Handlowy\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B269=\"SANTANDER\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B269=\"MBANK\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B269=\"Alior\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B269=\"Idea\")*($E$2:E269=\"Sprzedaż\")*$C$2:C269*$D$2:D269)","v":2008.8000000000002},1045,13775.300000000001,4005.0899999999997,19168.2,153,7072.74,36857.699999999997,54673.299999999996,7734.9999999999991,2330,22269.640000000021,1305.7099999999919,{"$f":"(VLOOKUP(A269,WIG_B[],2,TRUE)/VLOOKUP(A268,WIG_B[],2,TRUE)-1)*$L$1+BE268","v":172245.66473788585},4913.9765587853326,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":149976.02473788583},293.39999999999986,910.39999999999782,847.93999999999915,3902.2000000000007,-35.300000000000068,486.20000000000073,5599.8999999999942,9761.1999999999898,502.70000000000073,0.99999999999909051,9.9000000000000909,25.300000000001091,72.809999999999491,133.20000000000073,-0.90000000000000568,0,428.40000000000146,691.99999999999272,-65.000000000000909,10]
[43109,"Alior",76.599999999999994,-10,"Kupno",4.3080939947780728E-2,7.7023498694517079E-2,-8.0287206266318467E-2,"Polityka",null,null,374688.30999999994,null,null,{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D270,$B$2:B270,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B270=\"MIL\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B270=\"PEKAO\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B270=\"PKOBP\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B270=\"ING\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B270=\"GETIN\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B270=\"Handlowy\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B270=\"SANTANDER\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B270=\"MBANK\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B270=\"Alior\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B270=\"Idea\")*($E$2:E270=\"Kupno\")*$C$2:C270*$D$2:D270)","v":-4337.8000000000011},{"$f":"SUMPRODUCT(($B$2:B270=\"MIL\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B270=\"PEKAO\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B270=\"PKOBP\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B270=\"ING\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B270=\"GETIN\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":124},{"$f":"SUMPRODUCT(($B$2:B270=\"Handlowy\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B270=\"SANTANDER\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B270=\"MBANK\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B270=\"Alior\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B270=\"Idea\")*($E$2:E270=\"Sprzedaż\")*$C$2:C270*$D$2:D270)","v":2008.8000000000002},1014.2,13678.5,4001.5800000000004,19123.2,153.9,6979.05,35840.700000000004,53216.9,8426,2290,19412.340000000026,-2857.2999999999956,{"$f":"(VLOOKUP(A270,WIG_B[],2,TRUE)/VLOOKUP(A269,WIG_B[],2,TRUE)-1)*$L$1+BE269","v":167373.79836622058},-4871.8663716652663,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":147961.45836622056},262.59999999999991,813.59999999999673,844.42999999999984,3857.2000000000007,-34.400000000000063,392.51000000000113,4582.9000000000015,8304.7999999999956,427.70000000000164,-39.000000000000909,-30.799999999999955,-96.800000000001091,-3.5099999999993088,-45,0.90000000000000568,-93.6899999999996,-1016.9999999999927,-1456.3999999999942,-74.999999999999091,-40]
[43110,"Idea",22.8,-10,"Kupno",4.3859649122806044E-3,-0.16666666666666674,-0.34649122807017541,"Sprawozdanie",null,null,374460.30999999994,null,null,{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D271,$B$2:B271,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B271=\"MIL\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-1330.8000000000002},{"$f":"SUMPRODUCT(($B$2:B271=\"PEKAO\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B271=\"PKOBP\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B271=\"ING\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B271=\"GETIN\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B271=\"Handlowy\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B271=\"SANTANDER\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B271=\"MBANK\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B271=\"Alior\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B271=\"Idea\")*($E$2:E271=\"Kupno\")*$C$2:C271*$D$2:D271)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B271=\"MIL\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B271=\"PEKAO\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B271=\"PKOBP\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B271=\"ING\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B271=\"GETIN\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":124},{"$f":"SUMPRODUCT(($B$2:B271=\"Handlowy\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B271=\"SANTANDER\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B271=\"MBANK\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B271=\"Alior\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B271=\"Idea\")*($E$2:E271=\"Sprzedaż\")*$C$2:C271*$D$2:D271)","v":2008.8000000000002},997.7,13514.6,3974.9399999999996,19168.2,155.69999999999999,6970.5,35911.799999999996,52825.3,8437,2508,18924.050000000025,-488.29000000000087,{"$f":"(VLOOKUP(A271,WIG_B[],2,TRUE)/VLOOKUP(A270,WIG_B[],2,TRUE)-1)*$L$1+BE270","v":164529.59099355503},-2844.2073726655508,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":145605.54099355501},246.09999999999991,649.69999999999709,817.78999999999905,3902.2000000000007,-32.60000000000008,383.96000000000095,4653.9999999999927,7913.1999999999971,438.70000000000164,-49.000000000000909,-16.5,-163.89999999999964,-26.640000000000782,45,1.7999999999999829,-8.5500000000001819,71.099999999991269,-391.59999999999854,11,-10]
[43111,"MIL",9.3000000000000007,-10,"Kupno",5.3763440860215006E-3,-3.5483870967741971E-2,-9.56989247311828E-2,"Makro",null,null,374367.30999999994,null,null,{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D272,$B$2:B272,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B272=\"MIL\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B272=\"PEKAO\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-22332.100000000002},{"$f":"SUMPRODUCT(($B$2:B272=\"PKOBP\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B272=\"ING\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B272=\"GETIN\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B272=\"Handlowy\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B272=\"SANTANDER\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B272=\"MBANK\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B272=\"Alior\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B272=\"Idea\")*($E$2:E272=\"Kupno\")*$C$2:C272*$D$2:D272)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B272=\"MIL\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B272=\"PEKAO\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B272=\"PKOBP\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B272=\"ING\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B272=\"GETIN\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":124},{"$f":"SUMPRODUCT(($B$2:B272=\"Handlowy\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B272=\"SANTANDER\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B272=\"MBANK\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B272=\"Alior\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B272=\"Idea\")*($E$2:E272=\"Sprzedaż\")*$C$2:C272*$D$2:D272)","v":2008.8000000000002},1116,13616.900000000001,4041.54,19256.400000000001,158.4,7004.61,36215.1,53172.9,8547,2464,19960.160000000018,1036.1099999999933,{"$f":"(VLOOKUP(A272,WIG_B[],2,TRUE)/VLOOKUP(A271,WIG_B[],2,TRUE)-1)*$L$1+BE271","v":170573.7963909173},6044.2053973622678,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":150613.63639091729},271.39999999999986,751.99999999999818,884.38999999999942,3990.4000000000015,-29.900000000000063,418.07000000000062,4957.2999999999956,8260.7999999999956,548.70000000000164,-93.000000000000909,25.299999999999955,102.30000000000109,66.600000000000364,88.200000000000728,2.7000000000000171,34.109999999999673,303.30000000000291,347.59999999999854,110,-44]
[43112,"PEKAO",122.39,-10,"Kupno",0,-7.5986600212436528E-3,-5.7030803170193711E-2,"Polityka",null,null,373143.40999999992,null,null,{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D273,$B$2:B273,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B273=\"MIL\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B273=\"PEKAO\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B273=\"PKOBP\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-6347.8200000000006},{"$f":"SUMPRODUCT(($B$2:B273=\"ING\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B273=\"GETIN\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B273=\"Handlowy\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B273=\"SANTANDER\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B273=\"MBANK\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B273=\"Alior\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B273=\"Idea\")*($E$2:E273=\"Kupno\")*$C$2:C273*$D$2:D273)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B273=\"MIL\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B273=\"PEKAO\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B273=\"PKOBP\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B273=\"ING\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B273=\"GETIN\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":124},{"$f":"SUMPRODUCT(($B$2:B273=\"Handlowy\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B273=\"SANTANDER\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B273=\"MBANK\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B273=\"Alior\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B273=\"Idea\")*($E$2:E273=\"Sprzedaż\")*$C$2:C273*$D$2:D273)","v":2008.8000000000002},1122,14686.8,4040.64,19344.599999999999,156.6,7064.2800000000007,36215.1,52825.3,8789,2519,19906.730000000076,-53.429999999942083,{"$f":"(VLOOKUP(A273,WIG_B[],2,TRUE)/VLOOKUP(A272,WIG_B[],2,TRUE)-1)*$L$1+BE272","v":170560.03467051877},-13.761720398528269,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":150653.3046705187},277.39999999999986,597.99999999999454,883.48999999999933,4078.5999999999985,-31.700000000000074,477.7400000000016,4957.2999999999956,7913.1999999999971,790.70000000000164,-38.000000000000909,6,-154.00000000000364,-0.90000000000009095,88.19999999999709,-1.8000000000000114,59.670000000000982,0,-347.59999999999854,242,55]
[43115,"PKOBP",44.905999999999999,-10,"Kupno",1.6701554357992254E-2,-5.3845811250166964E-2,-9.3417360709036612E-2,"Sprawozdanie",null,null,372694.34999999992,null,null,{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D274,$B$2:B274,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B274=\"MIL\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B274=\"PEKAO\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B274=\"PKOBP\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B274=\"ING\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-32578.899999999998},{"$f":"SUMPRODUCT(($B$2:B274=\"GETIN\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B274=\"Handlowy\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B274=\"SANTANDER\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B274=\"MBANK\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B274=\"Alior\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B274=\"Idea\")*($E$2:E274=\"Kupno\")*$C$2:C274*$D$2:D274)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B274=\"MIL\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B274=\"PEKAO\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B274=\"PKOBP\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B274=\"ING\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B274=\"GETIN\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":124},{"$f":"SUMPRODUCT(($B$2:B274=\"Handlowy\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B274=\"SANTANDER\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B274=\"MBANK\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B274=\"Alior\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B274=\"Idea\")*($E$2:E274=\"Sprzedaż\")*$C$2:C274*$D$2:D274)","v":2008.8000000000002},1119.5999999999999,14631.6,4490.5999999999995,19168.2,156.6,7072.74,36750.6,53520.5,8706.5,2475,20786.290000000088,879.56000000001222,{"$f":"(VLOOKUP(A274,WIG_B[],2,TRUE)/VLOOKUP(A273,WIG_B[],2,TRUE)-1)*$L$1+BE273","v":170830.11586690383},270.08119638505741,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":150043.82586690373},274.99999999999977,542.79999999999563,884.38999999999851,3902.2000000000007,-31.700000000000074,486.20000000000073,5492.7999999999956,8608.3999999999942,708.20000000000164,-82.000000000000909,-2.4000000000000909,-55.199999999998909,0.89999999999918145,-176.39999999999782,0,8.4599999999991269,535.5,695.19999999999709,-82.5,-44]
[43116,"ING",212.98,-10,"Kupno",4.6013710207533087E-3,-4.8502206779979296E-2,-7.6251291201051674E-2,"Makro",null,null,370564.54999999993,null,null,{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D275,$B$2:B275,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B275=\"MIL\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B275=\"PEKAO\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B275=\"PKOBP\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B275=\"ING\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B275=\"GETIN\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-312.30000000000007},{"$f":"SUMPRODUCT(($B$2:B275=\"Handlowy\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B275=\"SANTANDER\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B275=\"MBANK\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B275=\"Alior\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B275=\"Idea\")*($E$2:E275=\"Kupno\")*$C$2:C275*$D$2:D275)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B275=\"MIL\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B275=\"PEKAO\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B275=\"PKOBP\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B275=\"ING\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B275=\"GETIN\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":124},{"$f":"SUMPRODUCT(($B$2:B275=\"Handlowy\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B275=\"SANTANDER\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B275=\"MBANK\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B275=\"Alior\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B275=\"Idea\")*($E$2:E275=\"Sprzedaż\")*$C$2:C275*$D$2:D275)","v":2008.8000000000002},1122,14910,4585.3,21298,152.1,7166.52,38356.199999999997,55488.4,8800,2431,24874.070000000014,4087.7799999999261,{"$f":"(VLOOKUP(A275,WIG_B[],2,TRUE)/VLOOKUP(A274,WIG_B[],2,TRUE)-1)*$L$1+BE274","v":181013.72924148588},10183.613374582055,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":156139.65924148588},277.39999999999986,821.19999999999527,979.08999999999924,3902.2000000000007,-36.200000000000074,579.98000000000138,7098.3999999999942,10576.299999999996,801.70000000000164,-126.00000000000091,2.4000000000000909,278.39999999999964,94.700000000000728,0,-4.5,93.780000000000655,1605.5999999999985,1967.9000000000015,93.5,-44]
[43117,"GETIN",1.65,-10,"Kupno",3.6363636363636376E-2,-4.2424242424242364E-2,-0.18787878787878776,"Polityka",null,null,370548.04999999993,null,null,{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D276,$B$2:B276,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B276=\"MIL\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B276=\"PEKAO\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B276=\"PKOBP\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B276=\"ING\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B276=\"GETIN\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B276=\"Handlowy\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-12489.779999999999},{"$f":"SUMPRODUCT(($B$2:B276=\"SANTANDER\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B276=\"MBANK\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B276=\"Alior\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B276=\"Idea\")*($E$2:E276=\"Kupno\")*$C$2:C276*$D$2:D276)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B276=\"MIL\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B276=\"PEKAO\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B276=\"PKOBP\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B276=\"ING\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B276=\"GETIN\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":124},{"$f":"SUMPRODUCT(($B$2:B276=\"Handlowy\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B276=\"SANTANDER\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B276=\"MBANK\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B276=\"Alior\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B276=\"Idea\")*($E$2:E276=\"Sprzedaż\")*$C$2:C276*$D$2:D276)","v":2008.8000000000002},1122,15000,4574.5,21298,165,7157.97,39284.1,56629.099999999991,9273,2453,27504.719999999994,2630.6499999999796,{"$f":"(VLOOKUP(A276,WIG_B[],2,TRUE)/VLOOKUP(A275,WIG_B[],2,TRUE)-1)*$L$1+BE275","v":185047.65420216889},4033.9249606830126,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":157542.93420216889},277.39999999999986,911.19999999999527,968.28999999999905,3902.2000000000007,-39.800000000000068,571.4300000000012,8026.2999999999956,11716.999999999985,1274.7000000000016,-104.00000000000091,0,90,-10.800000000000182,0,-3.5999999999999943,-8.5500000000001819,927.90000000000146,1140.6999999999898,473,22]
[43118,"Handlowy",79.533000000000001,-10,"Kupno",1.194472734588059E-3,-1.1907007154263072E-2,-6.6664151987225528E-2,"Sprawozdanie",null,null,369752.71999999991,null,null,{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D277,$B$2:B277,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B277=\"MIL\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B277=\"PEKAO\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B277=\"PKOBP\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B277=\"ING\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B277=\"GETIN\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B277=\"Handlowy\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B277=\"SANTANDER\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-63229.7},{"$f":"SUMPRODUCT(($B$2:B277=\"MBANK\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B277=\"Alior\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B277=\"Idea\")*($E$2:E277=\"Kupno\")*$C$2:C277*$D$2:D277)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B277=\"MIL\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B277=\"PEKAO\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B277=\"PKOBP\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B277=\"ING\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B277=\"GETIN\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":124},{"$f":"SUMPRODUCT(($B$2:B277=\"Handlowy\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B277=\"SANTANDER\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B277=\"MBANK\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B277=\"Alior\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B277=\"Idea\")*($E$2:E277=\"Sprzedaż\")*$C$2:C277*$D$2:D277)","v":2008.8000000000002},1156.8000000000002,14832,4589.3,21396,167,7953.3,38338.200000000004,56194.6,9680,2365,26424.920000000056,-1079.7999999999374,{"$f":"(VLOOKUP(A277,WIG_B[],2,TRUE)/VLOOKUP(A276,WIG_B[],2,TRUE)-1)*$L$1+BE276","v":185203.66357164591},156.00936947701848,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":158778.74357164587},312.20000000000005,743.19999999999527,983.08999999999924,4000.2000000000007,-37.800000000000068,{"$f":"AD277+AN277+AX277","v":571.4300000000012},7080.4000000000015,11282.499999999993,1681.7000000000016,-192.00000000000091,34.800000000000182,-168,14.800000000000182,98,2,0,-945.89999999999418,-434.49999999999272,407,-88]
[43119,"SANTANDER",428.16,-10,"Kupno",0,-0.10647888639760839,-0.12824644992526169,"Makro",null,null,365471.11999999994,null,null,{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D278,$B$2:B278,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B278=\"MIL\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B278=\"PEKAO\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B278=\"PKOBP\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B278=\"ING\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B278=\"GETIN\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B278=\"Handlowy\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B278=\"SANTANDER\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B278=\"MBANK\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-79633.8},{"$f":"SUMPRODUCT(($B$2:B278=\"Alior\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B278=\"Idea\")*($E$2:E278=\"Kupno\")*$C$2:C278*$D$2:D278)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B278=\"MIL\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B278=\"PEKAO\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B278=\"PKOBP\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B278=\"ING\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B278=\"GETIN\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":124},{"$f":"SUMPRODUCT(($B$2:B278=\"Handlowy\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B278=\"SANTANDER\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B278=\"MBANK\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B278=\"Alior\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B278=\"Idea\")*($E$2:E278=\"Sprzedaż\")*$C$2:C278*$D$2:D278)","v":2008.8000000000002},1142.3999999999999,15078,4565.5999999999995,21396,171,7962.8,42816,57118.6,9597.5,2299,27618.019999999997,1193.0999999999403,{"$f":"(VLOOKUP(A278,WIG_B[],2,TRUE)/VLOOKUP(A277,WIG_B[],2,TRUE)-1)*$L$1+BE277","v":186314.88360769505},1111.2200360491406,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":158696.86360769506},297.79999999999973,989.19999999999527,959.38999999999851,4000.2000000000007,-33.800000000000068,580.9300000000012,7276.5999999999913,12206.499999999993,1599.2000000000016,-258.00000000000091,-14.400000000000318,246,-23.700000000000728,0,4,9.5,196.19999999998981,924,-82.5,-66]
[43122,"MBANK",518.77,-10,"Kupno",9.5225244327930003E-3,-6.133739422094564E-2,-0.15428802744954406,"Polityka",null,null,360283.41999999993,null,null,{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D279,$B$2:B279,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B279=\"MIL\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B279=\"PEKAO\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B279=\"PKOBP\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B279=\"ING\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B279=\"GETIN\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B279=\"Handlowy\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B279=\"SANTANDER\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B279=\"MBANK\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B279=\"Alior\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-13215.599999999999},{"$f":"SUMPRODUCT(($B$2:B279=\"Idea\")*($E$2:E279=\"Kupno\")*$C$2:C279*$D$2:D279)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B279=\"MIL\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B279=\"PEKAO\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B279=\"PKOBP\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B279=\"ING\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B279=\"GETIN\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":124},{"$f":"SUMPRODUCT(($B$2:B279=\"Handlowy\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B279=\"SANTANDER\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B279=\"MBANK\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B279=\"Alior\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B279=\"Idea\")*($E$2:E279=\"Sprzedaż\")*$C$2:C279*$D$2:D279)","v":2008.8000000000002},1159.2,15328.8,4580.4000000000005,21396,170,7953.3,41845,62252.399999999994,9608.5,2310,26887.01999999999,-731.00000000000728,{"$f":"(VLOOKUP(A279,WIG_B[],2,TRUE)/VLOOKUP(A278,WIG_B[],2,TRUE)-1)*$L$1+BE278","v":187585.36780333851},1270.4841956434539,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":160698.34780333852},314.59999999999991,1239.9999999999945,974.1899999999996,4000.2000000000007,-34.800000000000068,571.4300000000012,6305.5999999999913,12152.599999999991,1610.2000000000016,-247.00000000000091,16.800000000000182,250.79999999999927,14.800000000001091,0,-1,-9.5,-971,-53.900000000001455,11,11]
[43123,"Alior",87.05,-10,"Kupno",4.0206777713958086E-3,-4.1929925330269846E-2,-0.17863296955772545,"Sprawozdanie",null,null,359412.91999999993,null,null,{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D280,$B$2:B280,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B280=\"MIL\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B280=\"PEKAO\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B280=\"PKOBP\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B280=\"ING\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B280=\"GETIN\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B280=\"Handlowy\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B280=\"SANTANDER\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B280=\"MBANK\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B280=\"Alior\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B280=\"Idea\")*($E$2:E280=\"Kupno\")*$C$2:C280*$D$2:D280)","v":-4565.8000000000011},{"$f":"SUMPRODUCT(($B$2:B280=\"MIL\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B280=\"PEKAO\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B280=\"PKOBP\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B280=\"ING\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B280=\"GETIN\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":124},{"$f":"SUMPRODUCT(($B$2:B280=\"Handlowy\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B280=\"SANTANDER\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B280=\"MBANK\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B280=\"Alior\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B280=\"Idea\")*($E$2:E280=\"Sprzedaż\")*$C$2:C280*$D$2:D280)","v":2008.8000000000002},1170,15664.8,4631.7,21396,169,7858.5999999999995,42499,63260.399999999994,10446,2310,28818.419999999984,1931.3999999999942,{"$f":"(VLOOKUP(A280,WIG_B[],2,TRUE)/VLOOKUP(A279,WIG_B[],2,TRUE)-1)*$L$1+BE279","v":193336.83990301669},5751.4720996781834,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":164518.41990301671},325.39999999999986,1575.9999999999945,1025.4899999999989,4000.2000000000007,-35.800000000000068,476.73000000000047,6959.5999999999913,13160.599999999991,1577.2000000000007,-247.00000000000091,10.799999999999955,336,51.299999999999272,0,-1,-94.700000000000728,654,1008,-33.000000000000909,0]
[43124,"Idea",20.8,-10,"Kupno",9.6153846153845812E-3,-0.15384615384615385,-0.52403846153846156,"Makro",null,null,359204.91999999993,null,null,{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D281,$B$2:B281,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B281=\"MIL\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-1423.8000000000002},{"$f":"SUMPRODUCT(($B$2:B281=\"PEKAO\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B281=\"PKOBP\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B281=\"ING\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B281=\"GETIN\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B281=\"Handlowy\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B281=\"SANTANDER\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B281=\"MBANK\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B281=\"Alior\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B281=\"Idea\")*($E$2:E281=\"Kupno\")*$C$2:C281*$D$2:D281)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B281=\"MIL\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B281=\"PEKAO\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B281=\"PKOBP\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B281=\"ING\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B281=\"GETIN\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":124},{"$f":"SUMPRODUCT(($B$2:B281=\"Handlowy\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B281=\"SANTANDER\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B281=\"MBANK\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B281=\"Alior\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B281=\"Idea\")*($E$2:E281=\"Sprzedaż\")*$C$2:C281*$D$2:D281)","v":2008.8000000000002},1170,15692.400000000001,4696.9000000000005,21642,170,7849.2000000000007,43807,62548.800000000003,10464,2496,29741.219999999972,922.79999999998836,{"$f":"(VLOOKUP(A281,WIG_B[],2,TRUE)/VLOOKUP(A280,WIG_B[],2,TRUE)-1)*$L$1+BE280","v":197846.7805158293},4509.9406128126138,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":168105.56051582933},325.39999999999986,1603.5999999999967,1090.6899999999996,4246.2000000000007,-34.800000000000068,467.33000000000175,8267.5999999999913,12449,1595.2000000000007,-269.00000000000091,0,27.600000000002183,65.200000000000728,246,1,-9.3999999999987267,1308,-711.59999999999127,18,-22]
[43125,"MIL",9.6999999999999993,-10,"Kupno",5.1546391752577136E-3,-7.525773195876273E-2,-0.11855670103092775,"Polityka",null,null,359107.91999999993,null,null,{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D282,$B$2:B282,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B282=\"MIL\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B282=\"PEKAO\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-23556.000000000004},{"$f":"SUMPRODUCT(($B$2:B282=\"PKOBP\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B282=\"ING\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B282=\"GETIN\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B282=\"Handlowy\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B282=\"SANTANDER\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B282=\"MBANK\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B282=\"Alior\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B282=\"Idea\")*($E$2:E282=\"Kupno\")*$C$2:C282*$D$2:D282)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B282=\"MIL\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B282=\"PEKAO\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B282=\"PKOBP\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B282=\"ING\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B282=\"GETIN\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":124},{"$f":"SUMPRODUCT(($B$2:B282=\"Handlowy\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B282=\"SANTANDER\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B282=\"MBANK\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B282=\"Alior\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B282=\"Idea\")*($E$2:E282=\"Sprzedaż\")*$C$2:C282*$D$2:D282)","v":2008.8000000000002},1261,15720,4582.3999999999996,21789,171,7906,42519,61895.999999999993,10356,2520,27828.319999999971,-1912.9000000000015,{"$f":"(VLOOKUP(A282,WIG_B[],2,TRUE)/VLOOKUP(A281,WIG_B[],2,TRUE)-1)*$L$1+BE281","v":191362.04915501885},-6484.7313608104596,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":163533.72915501887},319.39999999999986,1631.1999999999953,976.18999999999869,4393.2000000000007,-33.800000000000068,524.13000000000102,6979.5999999999913,11796.19999999999,1487.2000000000007,-245.00000000000091,-6,27.599999999998545,-114.50000000000091,147,1,56.799999999999272,-1288,-652.80000000001019,-108,24]
[43126,"PEKAO",129.28,-10,"Kupno",0,-6.6212871287128716E-2,-0.15153155940594065,"Sprawozdanie",null,null,357815.11999999994,null,null,{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D283,$B$2:B283,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B283=\"MIL\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B283=\"PEKAO\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B283=\"PKOBP\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-6796.880000000001},{"$f":"SUMPRODUCT(($B$2:B283=\"ING\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B283=\"GETIN\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B283=\"Handlowy\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B283=\"SANTANDER\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B283=\"MBANK\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B283=\"Alior\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B283=\"Idea\")*($E$2:E283=\"Kupno\")*$C$2:C283*$D$2:D283)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B283=\"MIL\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B283=\"PEKAO\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B283=\"PKOBP\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B283=\"ING\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B283=\"GETIN\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":124},{"$f":"SUMPRODUCT(($B$2:B283=\"Handlowy\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B283=\"SANTANDER\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B283=\"MBANK\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B283=\"Alior\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B283=\"Idea\")*($E$2:E283=\"Sprzedaż\")*$C$2:C283*$D$2:D283)","v":2008.8000000000002},1267.5,16806.400000000001,4530.1000000000004,21445,172,7896.5,42618,62845.200000000004,10488,2520,28403.82,575.5000000000291,{"$f":"(VLOOKUP(A283,WIG_B[],2,TRUE)/VLOOKUP(A282,WIG_B[],2,TRUE)-1)*$L$1+BE282","v":188745.95948818789},-2616.0896668309579,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":160342.13948818788},325.89999999999986,1424.7999999999975,923.88999999999942,4049.2000000000007,-32.800000000000068,514.63000000000102,7078.5999999999913,12745.400000000001,1619.2000000000007,-245.00000000000091,6.5,-206.39999999999782,-52.299999999999272,-344,1,-9.5,99,949.20000000001164,132,0]
[43129,"PKOBP",45.35,-10,"Kupno",-2.0683572216097068E-2,-7.7265711135611981E-2,-9.8809261300992324E-2,"Makro",null,null,357361.61999999994,null,null,{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D284,$B$2:B284,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B284=\"MIL\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B284=\"PEKAO\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B284=\"PKOBP\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B284=\"ING\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-34708.699999999997},{"$f":"SUMPRODUCT(($B$2:B284=\"GETIN\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B284=\"Handlowy\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B284=\"SANTANDER\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B284=\"MBANK\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B284=\"Alior\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B284=\"Idea\")*($E$2:E284=\"Kupno\")*$C$2:C284*$D$2:D284)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B284=\"MIL\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B284=\"PEKAO\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B284=\"PKOBP\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B284=\"ING\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B284=\"GETIN\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":124},{"$f":"SUMPRODUCT(($B$2:B284=\"Handlowy\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B284=\"SANTANDER\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B284=\"MBANK\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B284=\"Alior\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B284=\"Idea\")*($E$2:E284=\"Sprzedaż\")*$C$2:C284*$D$2:D284)","v":2008.8000000000002},1261,16407.3,4988.5,21642,181,7906,42420,62548.800000000003,10368,2520,27604.22,-799.59999999999854,{"$f":"(VLOOKUP(A284,WIG_B[],2,TRUE)/VLOOKUP(A283,WIG_B[],2,TRUE)-1)*$L$1+BE283","v":185898.70760901266},-2847.2518791752227,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":158294.48760901266},319.39999999999986,1025.6999999999953,928.78999999999905,4246.2000000000007,-23.800000000000068,524.13000000000102,6880.5999999999913,12449,1499.2000000000007,-245.00000000000091,-6.5,-399.10000000000218,4.8999999999996362,197,9,9.5,-198,-296.40000000000146,-120,0]
[43130,"ING",209.04,-10,"Kupno",3.2960199004975266E-2,-6.8216609261385286E-2,-5.7596632223497868E-2,"Polityka",null,null,355271.21999999991,null,null,{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D285,$B$2:B285,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B285=\"MIL\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B285=\"PEKAO\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B285=\"PKOBP\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B285=\"ING\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B285=\"GETIN\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-328.80000000000007},{"$f":"SUMPRODUCT(($B$2:B285=\"Handlowy\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B285=\"SANTANDER\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B285=\"MBANK\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B285=\"Alior\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B285=\"Idea\")*($E$2:E285=\"Kupno\")*$C$2:C285*$D$2:D285)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B285=\"MIL\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B285=\"PEKAO\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B285=\"PKOBP\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B285=\"ING\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B285=\"GETIN\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":124},{"$f":"SUMPRODUCT(($B$2:B285=\"Handlowy\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B285=\"SANTANDER\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B285=\"MBANK\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B285=\"Alior\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B285=\"Idea\")*($E$2:E285=\"Sprzedaż\")*$C$2:C285*$D$2:D285)","v":2008.8000000000002},1257.0999999999999,16309.8,5001.4800000000005,22994.399999999998,179,7934.4,41329,60948,10182,2496,23902.399999999965,-3701.8200000000361,{"$f":"(VLOOKUP(A285,WIG_B[],2,TRUE)/VLOOKUP(A284,WIG_B[],2,TRUE)-1)*$L$1+BE284","v":181318.79446713216},-4579.9131418805046,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":157416.3944671322},315.49999999999977,928.19999999999527,941.76999999999953,3508.1999999999971,-25.800000000000068,552.53000000000065,5789.5999999999913,10848.199999999997,1313.2000000000007,-269.00000000000091,-3.9000000000000909,-97.5,12.980000000000473,-738.00000000000364,-2,28.399999999999636,-1091,-1600.8000000000029,-186,-24]
[43131,"GETIN",1.83,-10,"Kupno",-4.3715846994535568E-2,-0.20765027322404372,-0.36612021857923505,"Sprawozdanie",null,null,355252.91999999993,null,null,{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D286,$B$2:B286,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B286=\"MIL\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B286=\"PEKAO\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B286=\"PKOBP\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B286=\"ING\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B286=\"GETIN\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B286=\"Handlowy\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-13285.109999999999},{"$f":"SUMPRODUCT(($B$2:B286=\"SANTANDER\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B286=\"MBANK\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B286=\"Alior\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B286=\"Idea\")*($E$2:E286=\"Kupno\")*$C$2:C286*$D$2:D286)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B286=\"MIL\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B286=\"PEKAO\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B286=\"PKOBP\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B286=\"ING\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B286=\"GETIN\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":124},{"$f":"SUMPRODUCT(($B$2:B286=\"Handlowy\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B286=\"SANTANDER\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B286=\"MBANK\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B286=\"Alior\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B286=\"Idea\")*($E$2:E286=\"Sprzedaż\")*$C$2:C286*$D$2:D286)","v":2008.8000000000002},1246.7,16443.7,4957.04,23806.199999999997,201.3,8019.5999999999995,41627,60474,10260,2484,24772.459999999992,870.06000000002678,{"$f":"(VLOOKUP(A286,WIG_B[],2,TRUE)/VLOOKUP(A285,WIG_B[],2,TRUE)-1)*$L$1+BE285","v":182218.31438627644},899.51991914428072,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":157445.85438627645},305.09999999999991,1062.0999999999967,897.32999999999902,4319.9999999999964,-21.800000000000068,637.73000000000047,6087.5999999999913,10374.199999999997,1391.2000000000007,-281.00000000000091,-10.399999999999864,133.90000000000146,-44.440000000000509,811.79999999999927,4,85.199999999999818,298,-474,78,-12]
[43132,"Handlowy",80.953000000000003,-10,"Kupno",-3.5082084666412383E-3,-3.0400355761985298E-2,-2.9239188170914088E-2,"Makro",null,null,354443.3899999999,null,null,{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D287,$B$2:B287,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B287=\"MIL\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B287=\"PEKAO\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B287=\"PKOBP\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B287=\"ING\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B287=\"GETIN\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B287=\"Handlowy\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B287=\"SANTANDER\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-67511.3},{"$f":"SUMPRODUCT(($B$2:B287=\"MBANK\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B287=\"Alior\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B287=\"Idea\")*($E$2:E287=\"Kupno\")*$C$2:C287*$D$2:D287)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B287=\"MIL\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B287=\"PEKAO\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B287=\"PKOBP\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B287=\"ING\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B287=\"GETIN\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":124},{"$f":"SUMPRODUCT(($B$2:B287=\"Handlowy\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B287=\"SANTANDER\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B287=\"MBANK\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B287=\"Alior\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B287=\"Idea\")*($E$2:E287=\"Sprzedaż\")*$C$2:C287*$D$2:D287)","v":2008.8000000000002},1249.3,16159,4889.7199999999993,23806.199999999997,195.8,8904.83,41805,61777.2,10410,2448,26088.440000000002,1315.9800000000105,{"$f":"(VLOOKUP(A287,WIG_B[],2,TRUE)/VLOOKUP(A286,WIG_B[],2,TRUE)-1)*$L$1+BE286","v":179543.09688823539},-2675.2174980410491,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":153454.65688823539},307.69999999999982,777.399999999996,830.0099999999984,4319.9999999999964,-27.300000000000068,713.43000000000029,6265.5999999999913,11677.399999999994,1541.2000000000007,-317.00000000000091,2.5999999999999091,-284.70000000000073,-67.320000000000618,0,-5.5,75.699999999999818,178,1303.1999999999971,150,-36]
[43133,"SANTANDER",416.27,-10,"Kupno",0,-0.14810099214452155,-0.13190957791817803,"Polityka",null,null,350280.68999999989,null,null,{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D288,$B$2:B288,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B288=\"MIL\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B288=\"PEKAO\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B288=\"PKOBP\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B288=\"ING\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B288=\"GETIN\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B288=\"Handlowy\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B288=\"SANTANDER\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B288=\"MBANK\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-84821.5},{"$f":"SUMPRODUCT(($B$2:B288=\"Alior\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B288=\"Idea\")*($E$2:E288=\"Kupno\")*$C$2:C288*$D$2:D288)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B288=\"MIL\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B288=\"PEKAO\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B288=\"PKOBP\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B288=\"ING\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B288=\"GETIN\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":124},{"$f":"SUMPRODUCT(($B$2:B288=\"Handlowy\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B288=\"SANTANDER\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B288=\"MBANK\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B288=\"Alior\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B288=\"Idea\")*($E$2:E288=\"Sprzedaż\")*$C$2:C288*$D$2:D288)","v":2008.8000000000002},1222,16159,4885.32,23752.3,192.5,8873.59,45789.7,59347.199999999997,10362,2484,23348.300000000003,-2740.1399999999994,{"$f":"(VLOOKUP(A288,WIG_B[],2,TRUE)/VLOOKUP(A287,WIG_B[],2,TRUE)-1)*$L$1+BE287","v":176786.9952590304},-2756.1016292049899,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":153438.69525903038},280.39999999999986,777.399999999996,825.60999999999876,4266.0999999999985,-30.60000000000008,682.19000000000051,6087.5999999999913,9247.3999999999942,1493.2000000000007,-281.00000000000091,-27.299999999999955,0,-4.3999999999996362,-53.899999999997817,-3.3000000000000114,-31.239999999999782,-178,-2430,-48,36]
[43136,"MBANK",503.95,-10,"Kupno",-5.883520190495084E-2,-0.11374144260343289,-0.15882528028574261,"Sprawozdanie",null,null,345241.18999999989,null,null,{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D289,$B$2:B289,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B289=\"MIL\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B289=\"PEKAO\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B289=\"PKOBP\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B289=\"ING\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B289=\"GETIN\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B289=\"Handlowy\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B289=\"SANTANDER\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B289=\"MBANK\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B289=\"Alior\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-14086.099999999999},{"$f":"SUMPRODUCT(($B$2:B289=\"Idea\")*($E$2:E289=\"Kupno\")*$C$2:C289*$D$2:D289)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B289=\"MIL\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B289=\"PEKAO\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B289=\"PKOBP\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B289=\"ING\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B289=\"GETIN\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":124},{"$f":"SUMPRODUCT(($B$2:B289=\"Handlowy\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B289=\"SANTANDER\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B289=\"MBANK\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B289=\"Alior\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B289=\"Idea\")*($E$2:E289=\"Sprzedaż\")*$C$2:C289*$D$2:D289)","v":2008.8000000000002},1209,16038.1,4852.76,23265,191.4,8644.4599999999991,46291.299999999996,65513.5,10476,2460,24182.709999999941,834.40999999993801,{"$f":"(VLOOKUP(A289,WIG_B[],2,TRUE)/VLOOKUP(A288,WIG_B[],2,TRUE)-1)*$L$1+BE288","v":174988.51767540461},-1798.4775836257904,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":150805.80767540468},267.39999999999986,656.49999999999636,793.04999999999927,3778.7999999999993,-31.700000000000074,453.05999999999949,6589.1999999999898,10374.199999999997,1607.2000000000007,-305.00000000000091,-13,-120.89999999999964,-32.559999999999491,-487.29999999999927,-1.0999999999999943,-229.13000000000102,501.59999999999854,1126.8000000000029,114,-24]
[43137,"Alior",84,-10,"Kupno",-1.7857142857142905E-2,-4.4047619047619113E-2,-0.17976190476190468,"Makro",null,null,344401.18999999989,null,null,{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D290,$B$2:B290,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B290=\"MIL\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B290=\"PEKAO\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B290=\"PKOBP\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B290=\"ING\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B290=\"GETIN\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B290=\"Handlowy\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B290=\"SANTANDER\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B290=\"MBANK\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B290=\"Alior\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B290=\"Idea\")*($E$2:E290=\"Kupno\")*$C$2:C290*$D$2:D290)","v":-4773.8000000000011},{"$f":"SUMPRODUCT(($B$2:B290=\"MIL\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B290=\"PEKAO\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B290=\"PKOBP\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B290=\"ING\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B290=\"GETIN\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":124},{"$f":"SUMPRODUCT(($B$2:B290=\"Handlowy\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B290=\"SANTANDER\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B290=\"MBANK\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B290=\"Alior\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B290=\"Idea\")*($E$2:E290=\"Sprzedaż\")*$C$2:C290*$D$2:D290)","v":2008.8000000000002},1190.8,15463.5,4686.66,22723.800000000003,181.5,8415.33,44284.899999999994,61916.399999999994,10920,2424,16608.079999999929,-7574.6300000000119,{"$f":"(VLOOKUP(A290,WIG_B[],2,TRUE)/VLOOKUP(A289,WIG_B[],2,TRUE)-1)*$L$1+BE289","v":157364.18572470633},-17624.331950698281,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140756.1057247064},249.19999999999982,81.899999999995998,626.94999999999891,3237.6000000000022,-41.60000000000008,223.93000000000029,4582.7999999999884,6777.0999999999913,1211.2000000000007,-341.00000000000091,-18.200000000000045,-574.60000000000036,-166.10000000000036,-541.19999999999709,-9.9000000000000057,-229.1299999999992,-2006.4000000000015,-3597.1000000000058,-396,-36]
[43138,"Idea",20,-10,"Kupno",-5.0000000000000044E-2,-0.15749999999999997,-0.48,"Polityka",null,null,344201.18999999989,null,null,{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D291,$B$2:B291,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B291=\"MIL\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-1520.8000000000002},{"$f":"SUMPRODUCT(($B$2:B291=\"PEKAO\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B291=\"PKOBP\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B291=\"ING\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B291=\"GETIN\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B291=\"Handlowy\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B291=\"SANTANDER\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B291=\"MBANK\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B291=\"Alior\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B291=\"Idea\")*($E$2:E291=\"Kupno\")*$C$2:C291*$D$2:D291)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B291=\"MIL\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B291=\"PEKAO\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B291=\"PKOBP\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B291=\"ING\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B291=\"GETIN\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":124},{"$f":"SUMPRODUCT(($B$2:B291=\"Handlowy\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B291=\"SANTANDER\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B291=\"MBANK\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B291=\"Alior\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B291=\"Idea\")*($E$2:E291=\"Sprzedaż\")*$C$2:C291*$D$2:D291)","v":2008.8000000000002},1196,15626,4797.43,22723.800000000003,176,8529.9500000000007,44568.700000000004,63072.1,10855,2600,18346.16999999994,1738.0900000000111,{"$f":"(VLOOKUP(A291,WIG_B[],2,TRUE)/VLOOKUP(A290,WIG_B[],2,TRUE)-1)*$L$1+BE290","v":163645.96449904933},6281.7787743429944,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":145299.79449904937},254.39999999999986,244.399999999996,737.71999999999935,3237.6000000000022,-47.10000000000008,338.55000000000109,4866.5999999999985,7932.7999999999956,1146.2000000000007,-365.00000000000091,5.2000000000000455,162.5,110.77000000000044,0,-5.5,114.6200000000008,283.80000000001019,1155.7000000000044,-65,-24]
[43139,"MIL",9.1,-10,"Kupno",-1.4285714285714124E-2,-8.3516483516483442E-2,-7.4725274725274682E-2,"Sprawozdanie",null,null,344110.18999999989,null,null,{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D292,$B$2:B292,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B292=\"MIL\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B292=\"PEKAO\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-24848.800000000003},{"$f":"SUMPRODUCT(($B$2:B292=\"PKOBP\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B292=\"ING\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B292=\"GETIN\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B292=\"Handlowy\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B292=\"SANTANDER\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B292=\"MBANK\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B292=\"Alior\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B292=\"Idea\")*($E$2:E292=\"Kupno\")*$C$2:C292*$D$2:D292)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B292=\"MIL\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B292=\"PEKAO\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B292=\"PKOBP\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B292=\"ING\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B292=\"GETIN\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":124},{"$f":"SUMPRODUCT(($B$2:B292=\"Handlowy\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B292=\"SANTANDER\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B292=\"MBANK\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B292=\"Alior\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B292=\"Idea\")*($E$2:E292=\"Sprzedaż\")*$C$2:C292*$D$2:D292)","v":2008.8000000000002},1274,15372.5,4654.1000000000004,22723.800000000003,178.20000000000002,8571.5300000000007,44045.100000000006,62327.199999999997,10608,2522,16386.619999999952,-1959.5499999999884,{"$f":"(VLOOKUP(A292,WIG_B[],2,TRUE)/VLOOKUP(A291,WIG_B[],2,TRUE)-1)*$L$1+BE291","v":154630.98727225792},-9014.9772267914086,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":138244.36727225798},241.39999999999986,-9.1000000000040018,594.38999999999942,3237.6000000000022,-44.900000000000063,380.13000000000102,4343,7187.8999999999942,899.20000000000073,-443.00000000000091,-13,-253.5,-143.32999999999993,0,2.2000000000000171,41.579999999999927,-523.59999999999854,-744.90000000000146,-247,-78]
[43140,"PEKAO",119.27,-10,"Kupno",0,2.5739917833487169E-2,-9.0886224532573112E-2,"Makro",null,null,342917.48999999987,null,null,{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D293,$B$2:B293,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B293=\"MIL\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B293=\"PEKAO\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B293=\"PKOBP\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-7250.380000000001},{"$f":"SUMPRODUCT(($B$2:B293=\"ING\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B293=\"GETIN\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B293=\"Handlowy\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B293=\"SANTANDER\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B293=\"MBANK\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B293=\"Alior\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B293=\"Idea\")*($E$2:E293=\"Kupno\")*$C$2:C293*$D$2:D293)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B293=\"MIL\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B293=\"PEKAO\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B293=\"PKOBP\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B293=\"ING\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B293=\"GETIN\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":124},{"$f":"SUMPRODUCT(($B$2:B293=\"Handlowy\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B293=\"SANTANDER\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B293=\"MBANK\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B293=\"Alior\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B293=\"Idea\")*($E$2:E293=\"Sprzedaż\")*$C$2:C293*$D$2:D293)","v":2008.8000000000002},1255.8000000000002,16697.8,4628.03,21967,178.20000000000002,8342.4,43172.800000000003,61659,10725,2470,14013.51999999996,-2373.0999999999913,{"$f":"(VLOOKUP(A293,WIG_B[],2,TRUE)/VLOOKUP(A292,WIG_B[],2,TRUE)-1)*$L$1+BE292","v":151397.12221365108},-3233.8650586068397,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":137383.60221365112},223.20000000000005,123.49999999999636,568.3199999999988,2480.7999999999993,-44.900000000000063,151,3470.6999999999971,6519.6999999999971,1016.2000000000007,-495.00000000000091,-18.199999999999818,132.60000000000036,-26.070000000000618,-756.80000000000291,0,-229.13000000000102,-872.30000000000291,-668.19999999999709,117,-52]
[43143,"PKOBP",42.823,-10,"Kupno",-3.2949583167923846E-2,-2.533685169184785E-2,-2.2347803750321082E-2,"Polityka",null,null,342489.25999999989,null,null,{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D294,$B$2:B294,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B294=\"MIL\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B294=\"PEKAO\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B294=\"PKOBP\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B294=\"ING\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-36799.1},{"$f":"SUMPRODUCT(($B$2:B294=\"GETIN\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B294=\"Handlowy\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B294=\"SANTANDER\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B294=\"MBANK\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B294=\"Alior\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B294=\"Idea\")*($E$2:E294=\"Kupno\")*$C$2:C294*$D$2:D294)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B294=\"MIL\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B294=\"PEKAO\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B294=\"PKOBP\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B294=\"ING\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B294=\"GETIN\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":124},{"$f":"SUMPRODUCT(($B$2:B294=\"Handlowy\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B294=\"SANTANDER\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B294=\"MBANK\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B294=\"Alior\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B294=\"Idea\")*($E$2:E294=\"Sprzedaż\")*$C$2:C294*$D$2:D294)","v":2008.8000000000002},1271.2,17004.399999999998,5138.76,21858.100000000002,177.10000000000002,8363.2999999999993,43936.200000000004,62301.200000000004,10790,2444,15773.520000000048,1760.0000000000873,{"$f":"(VLOOKUP(A294,WIG_B[],2,TRUE)/VLOOKUP(A293,WIG_B[],2,TRUE)-1)*$L$1+BE293","v":158214.84566922137},6817.7234555702889,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":142441.32566922132},238.59999999999991,430.09999999999491,650.81999999999971,2371.9000000000015,-46.000000000000057,171.89999999999964,4234.0999999999985,7161.9000000000015,1081.2000000000007,-521.00000000000091,15.399999999999864,306.59999999999854,82.500000000000909,-108.89999999999782,-1.0999999999999943,20.899999999999636,763.40000000000146,642.20000000000437,65,-26]
[43144,"ING",200.68,-10,"Kupno",9.8166234801673191E-3,-3.8220051823799173E-2,1.9035280047837277E-2,"Sprawozdanie",null,null,340482.4599999999,null,null,{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D295,$B$2:B295,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B295=\"MIL\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B295=\"PEKAO\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B295=\"PKOBP\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B295=\"ING\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B295=\"GETIN\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-347.10000000000008},{"$f":"SUMPRODUCT(($B$2:B295=\"Handlowy\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B295=\"SANTANDER\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B295=\"MBANK\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B295=\"Alior\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B295=\"Idea\")*($E$2:E295=\"Kupno\")*$C$2:C295*$D$2:D295)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B295=\"MIL\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B295=\"PEKAO\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B295=\"PKOBP\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B295=\"ING\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B295=\"GETIN\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":124},{"$f":"SUMPRODUCT(($B$2:B295=\"Handlowy\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B295=\"SANTANDER\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B295=\"MBANK\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B295=\"Alior\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B295=\"Idea\")*($E$2:E295=\"Sprzedaż\")*$C$2:C295*$D$2:D295)","v":2008.8000000000002},1227.8,17252.2,5127,24081.600000000002,174.9,8644.4599999999991,44067.1,61916.399999999994,10725,2405,16103.920000000006,330.3999999999578,{"$f":"(VLOOKUP(A295,WIG_B[],2,TRUE)/VLOOKUP(A294,WIG_B[],2,TRUE)-1)*$L$1+BE294","v":158805.85873861605},591.01306939468486,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":142701.93873861604},195.19999999999982,677.89999999999782,639.05999999999949,2588.5999999999985,-48.200000000000074,453.05999999999949,4364.9999999999927,6777.0999999999913,1016.2000000000007,-560.00000000000091,-43.400000000000091,247.80000000000291,-11.760000000000218,216.69999999999709,-2.2000000000000171,281.15999999999985,130.89999999999418,-384.80000000001019,-65,-39]
[43145,"GETIN",1.57,-10,"Kupno",6.3694267515923553E-3,-0.10828025477707015,-0.22292993630573255,"Makro",null,null,340466.75999999989,null,null,{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D296,$B$2:B296,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B296=\"MIL\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B296=\"PEKAO\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B296=\"PKOBP\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B296=\"ING\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B296=\"GETIN\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B296=\"Handlowy\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-14094.64},{"$f":"SUMPRODUCT(($B$2:B296=\"SANTANDER\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B296=\"MBANK\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B296=\"Alior\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B296=\"Idea\")*($E$2:E296=\"Kupno\")*$C$2:C296*$D$2:D296)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B296=\"MIL\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B296=\"PEKAO\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B296=\"PKOBP\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B296=\"ING\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B296=\"GETIN\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":124},{"$f":"SUMPRODUCT(($B$2:B296=\"Handlowy\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B296=\"SANTANDER\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B296=\"MBANK\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B296=\"Alior\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B296=\"Idea\")*($E$2:E296=\"Sprzedaż\")*$C$2:C296*$D$2:D296)","v":2008.8000000000002},1222.2,17336.2,5136.4800000000005,24494.400000000001,188.4,8717.39,43608.4,62121.8,10783.5,2392,16467.530000000035,363.61000000002969,{"$f":"(VLOOKUP(A296,WIG_B[],2,TRUE)/VLOOKUP(A295,WIG_B[],2,TRUE)-1)*$L$1+BE295","v":159826.56328345599},1020.704544839944,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":143359.03328345597},189.59999999999991,761.89999999999782,648.54,3001.3999999999978,-50.400000000000063,525.98999999999978,3906.2999999999956,6982.5,1074.7000000000007,-573.00000000000091,-5.5999999999999091,84,9.4800000000004729,412.79999999999927,-2.1999999999999886,72.930000000000291,-458.69999999999709,205.40000000000873,58.5,-13]
[43146,"Handlowy",77.733999999999995,-10,"Kupno",1.0960454884606508E-2,-4.1410451025291284E-2,1.5836056294542988E-2,"Polityka",null,null,339689.41999999987,null,null,{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D297,$B$2:B297,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B297=\"MIL\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B297=\"PEKAO\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B297=\"PKOBP\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B297=\"ING\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B297=\"GETIN\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B297=\"Handlowy\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B297=\"SANTANDER\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-71674},{"$f":"SUMPRODUCT(($B$2:B297=\"MBANK\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B297=\"Alior\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B297=\"Idea\")*($E$2:E297=\"Kupno\")*$C$2:C297*$D$2:D297)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B297=\"MIL\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B297=\"PEKAO\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B297=\"PKOBP\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B297=\"ING\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B297=\"GETIN\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":124},{"$f":"SUMPRODUCT(($B$2:B297=\"Handlowy\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B297=\"SANTANDER\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B297=\"MBANK\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B297=\"Alior\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B297=\"Idea\")*($E$2:E297=\"Sprzedaż\")*$C$2:C297*$D$2:D297)","v":2008.8000000000002},1239,17193.400000000001,5098.5599999999995,24318,188.4,9328.08,43718.400000000001,61530.3,10751,2340,15394.559999999976,-1072.9700000000594,{"$f":"(VLOOKUP(A297,WIG_B[],2,TRUE)/VLOOKUP(A296,WIG_B[],2,TRUE)-1)*$L$1+BE296","v":157285.28138834378},-2541.2818951122172,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":141890.72138834381},206.39999999999986,619.09999999999854,610.61999999999898,2824.9999999999964,-50.400000000000063,359.34000000000015,4016.2999999999956,6391,1042.2000000000007,-625.00000000000091,16.799999999999955,-142.79999999999927,-37.920000000000982,-176.40000000000146,0,-166.64999999999964,110,-591.5,-32.5,-52]
[43147,"SANTANDER",380.59,-10,"Kupno",0,-5.4704537691478983E-2,-2.603851914133315E-2,"Sprawozdanie",null,null,335883.51999999984,null,null,{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D298,$B$2:B298,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B298=\"MIL\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B298=\"PEKAO\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B298=\"PKOBP\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B298=\"ING\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B298=\"GETIN\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B298=\"Handlowy\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B298=\"SANTANDER\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B298=\"MBANK\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-89861},{"$f":"SUMPRODUCT(($B$2:B298=\"Alior\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B298=\"Idea\")*($E$2:E298=\"Kupno\")*$C$2:C298*$D$2:D298)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B298=\"MIL\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B298=\"PEKAO\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B298=\"PKOBP\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B298=\"ING\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B298=\"GETIN\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":124},{"$f":"SUMPRODUCT(($B$2:B298=\"Handlowy\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B298=\"SANTANDER\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B298=\"MBANK\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B298=\"Alior\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B298=\"Idea\")*($E$2:E298=\"Sprzedaż\")*$C$2:C298*$D$2:D298)","v":2008.8000000000002},1257.2,16795.8,4969.4399999999996,24318,189.60000000000002,9430.32,45670.799999999996,61196.200000000004,10855,2392,12957.880000000034,-2436.6799999999421,{"$f":"(VLOOKUP(A298,WIG_B[],2,TRUE)/VLOOKUP(A297,WIG_B[],2,TRUE)-1)*$L$1+BE297","v":148542.04302260102},-8743.2383657427563,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":135584.16302260099},224.59999999999991,221.49999999999636,481.49999999999909,2824.9999999999964,-49.200000000000045,461.57999999999993,2162.7999999999956,6056.9000000000015,1146.2000000000007,-573.00000000000091,18.200000000000045,-397.60000000000218,-129.11999999999989,0,1.2000000000000171,102.23999999999978,-1853.5,-334.09999999999854,104,52]
[43150,"MBANK",469.16,-10,"Kupno",4.6466024384004267E-3,-9.6448972631937968E-2,-9.4360133003666191E-2,"Makro",null,null,331191.91999999987,null,null,{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D299,$B$2:B299,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B299=\"MIL\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B299=\"PEKAO\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B299=\"PKOBP\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B299=\"ING\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B299=\"GETIN\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B299=\"Handlowy\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B299=\"SANTANDER\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B299=\"MBANK\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B299=\"Alior\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-14926.099999999999},{"$f":"SUMPRODUCT(($B$2:B299=\"Idea\")*($E$2:E299=\"Kupno\")*$C$2:C299*$D$2:D299)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B299=\"MIL\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B299=\"PEKAO\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B299=\"PKOBP\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B299=\"ING\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B299=\"GETIN\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":124},{"$f":"SUMPRODUCT(($B$2:B299=\"Handlowy\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B299=\"SANTANDER\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B299=\"MBANK\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B299=\"Alior\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B299=\"Idea\")*($E$2:E299=\"Sprzedaż\")*$C$2:C299*$D$2:D299)","v":2008.8000000000002},1253,16965.2,5065.4400000000005,24199.200000000001,190.8,9453.119999999999,45908.4,65682.400000000009,11030.5,2405,13344.979999999996,387.09999999996217,{"$f":"(VLOOKUP(A299,WIG_B[],2,TRUE)/VLOOKUP(A298,WIG_B[],2,TRUE)-1)*$L$1+BE298","v":153524.19730611326},4982.1542835122382,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140179.21730611328},220.39999999999986,390.89999999999782,577.5,2706.1999999999971,-48.000000000000057,484.3799999999992,2400.4000000000015,5851.5,1321.7000000000007,-560.00000000000091,-4.2000000000000455,169.40000000000146,96.000000000000909,-118.79999999999927,1.1999999999999886,22.799999999999272,237.60000000000582,-205.40000000000146,175.5,13]
[43151,"Alior",84,-10,"Kupno",-7.1428571428571175E-3,-9.5238095238095233E-2,-0.14166666666666672,"Polityka",null,null,330351.91999999987,null,null,{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D300,$B$2:B300,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B300=\"MIL\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B300=\"PEKAO\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B300=\"PKOBP\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B300=\"ING\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B300=\"GETIN\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B300=\"Handlowy\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B300=\"SANTANDER\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B300=\"MBANK\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B300=\"Alior\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B300=\"Idea\")*($E$2:E300=\"Kupno\")*$C$2:C300*$D$2:D300)","v":-4973.8000000000011},{"$f":"SUMPRODUCT(($B$2:B300=\"MIL\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B300=\"PEKAO\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B300=\"PKOBP\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B300=\"ING\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B300=\"GETIN\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":124},{"$f":"SUMPRODUCT(($B$2:B300=\"Handlowy\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B300=\"SANTANDER\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B300=\"MBANK\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B300=\"Alior\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B300=\"Idea\")*($E$2:E300=\"Sprzedaż\")*$C$2:C300*$D$2:D300)","v":2008.8000000000002},1260,16808.400000000001,5092.68,24022.799999999999,192,9430.32,45884.4,66374,11760,2379,13555.51999999996,210.53999999996449,{"$f":"(VLOOKUP(A300,WIG_B[],2,TRUE)/VLOOKUP(A299,WIG_B[],2,TRUE)-1)*$L$1+BE299","v":153227.62294796793},-296.57435814532801,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":139672.10294796797},227.39999999999986,234.09999999999854,604.73999999999978,2529.7999999999956,-46.800000000000068,461.57999999999993,2376.4000000000015,6543.0999999999913,1211.2000000000007,-586.00000000000091,7,-156.79999999999927,27.239999999999782,-176.40000000000146,1.1999999999999886,-22.799999999999272,-24,691.59999999999127,-110.5,-26]
[43152,"Idea",18.149999999999999,-10,"Kupno",-3.0303030303030165E-2,-0.1460055096418732,-0.50964187327823685,"Sprawozdanie",null,null,330170.41999999987,null,null,{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D301,$B$2:B301,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B301=\"MIL\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-1611.8000000000002},{"$f":"SUMPRODUCT(($B$2:B301=\"PEKAO\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B301=\"PKOBP\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B301=\"ING\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B301=\"GETIN\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B301=\"Handlowy\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B301=\"SANTANDER\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B301=\"MBANK\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B301=\"Alior\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B301=\"Idea\")*($E$2:E301=\"Kupno\")*$C$2:C301*$D$2:D301)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B301=\"MIL\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B301=\"PEKAO\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B301=\"PKOBP\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B301=\"ING\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B301=\"GETIN\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":124},{"$f":"SUMPRODUCT(($B$2:B301=\"Handlowy\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B301=\"SANTANDER\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B301=\"MBANK\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B301=\"Alior\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B301=\"Idea\")*($E$2:E301=\"Sprzedaż\")*$C$2:C301*$D$2:D301)","v":2008.8000000000002},1251.5999999999999,16972.2,5080.8,23325.599999999999,189.60000000000002,9430.32,45741.599999999999,66152.800000000003,11739,2541,12594.940000000017,-960.57999999994354,{"$f":"(VLOOKUP(A301,WIG_B[],2,TRUE)/VLOOKUP(A300,WIG_B[],2,TRUE)-1)*$L$1+BE300","v":152152.42319155304},-1075.1997564148915,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":139557.48319155304},218.99999999999977,397.89999999999782,592.85999999999967,1832.5999999999949,-49.200000000000045,461.57999999999993,2233.5999999999985,6321.8999999999942,1190.2000000000007,-605.50000000000091,-8.4000000000000909,163.79999999999927,-11.880000000000109,-697.20000000000073,-2.3999999999999773,0,-142.80000000000291,-221.19999999999709,-21,-19.5]
[43153,"MIL",9,-10,"Kupno",-3.3333333333332993E-3,-8.333333333333337E-2,-7.0000000000000062E-2,"Makro",null,null,330080.41999999987,null,null,{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D302,$B$2:B302,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B302=\"MIL\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B302=\"PEKAO\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-26041.500000000004},{"$f":"SUMPRODUCT(($B$2:B302=\"PKOBP\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B302=\"ING\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B302=\"GETIN\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B302=\"Handlowy\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B302=\"SANTANDER\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B302=\"MBANK\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B302=\"Alior\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B302=\"Idea\")*($E$2:E302=\"Kupno\")*$C$2:C302*$D$2:D302)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B302=\"MIL\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B302=\"PEKAO\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B302=\"PKOBP\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B302=\"ING\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B302=\"GETIN\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":124},{"$f":"SUMPRODUCT(($B$2:B302=\"Handlowy\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B302=\"SANTANDER\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B302=\"MBANK\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B302=\"Alior\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B302=\"Idea\")*($E$2:E302=\"Sprzedaż\")*$C$2:C302*$D$2:D302)","v":2008.8000000000002},1350,17252.2,5213.3999999999996,23786.400000000001,186,9259.92,46003.200000000004,68173,11690,2520,15514.539999999979,2919.5999999999622,{"$f":"(VLOOKUP(A302,WIG_B[],2,TRUE)/VLOOKUP(A301,WIG_B[],2,TRUE)-1)*$L$1+BE301","v":160108.04952205988},7955.6263305068424,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":144593.5095220599},227.39999999999986,677.89999999999782,725.45999999999913,2293.3999999999978,-52.800000000000068,291.18000000000029,2495.2000000000044,8342.0999999999913,1141.2000000000007,-626.50000000000091,8.4000000000000909,280,132.59999999999945,460.80000000000291,-3.6000000000000227,-170.39999999999964,261.60000000000582,2020.1999999999971,-49,-21]
[43154,"PEKAO",122.86,-10,"Kupno",0,-6.1777633078300531E-2,-0.13714797330294637,"Polityka",null,null,328851.81999999989,null,null,{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D303,$B$2:B303,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B303=\"MIL\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B303=\"PEKAO\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B303=\"PKOBP\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-7678.6100000000006},{"$f":"SUMPRODUCT(($B$2:B303=\"ING\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B303=\"GETIN\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B303=\"Handlowy\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B303=\"SANTANDER\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B303=\"MBANK\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B303=\"Alior\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B303=\"Idea\")*($E$2:E303=\"Kupno\")*$C$2:C303*$D$2:D303)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B303=\"MIL\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B303=\"PEKAO\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B303=\"PKOBP\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B303=\"ING\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B303=\"GETIN\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":124},{"$f":"SUMPRODUCT(($B$2:B303=\"Handlowy\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B303=\"SANTANDER\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B303=\"MBANK\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B303=\"Alior\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B303=\"Idea\")*($E$2:E303=\"Sprzedaż\")*$C$2:C303*$D$2:D303)","v":2008.8000000000002},1345.5,18429,5184.96,23786.400000000001,186,9543.9600000000009,45670.799999999996,65987.599999999991,11676,2464,13126.039999999994,-2388.4999999999854,{"$f":"(VLOOKUP(A303,WIG_B[],2,TRUE)/VLOOKUP(A302,WIG_B[],2,TRUE)-1)*$L$1+BE302","v":157583.16142317632},-2524.888098883559,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":144457.12142317632},222.89999999999986,626.09999999999854,697.01999999999953,2293.3999999999978,-52.800000000000068,575.22000000000116,2162.7999999999956,6156.6999999999825,1127.2000000000007,-682.50000000000091,-4.5,-51.799999999999272,-28.4399999999996,0,0,284.04000000000087,-332.40000000000873,-2185.4000000000087,-14,-56]
[43157,"PKOBP",43.424999999999997,-10,"Kupno",-4.0898100172711449E-2,-7.953943580886591E-2,-0.1056764536557282,"Sprawozdanie",null,null,328417.56999999989,null,null,{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D304,$B$2:B304,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B304=\"MIL\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B304=\"PEKAO\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B304=\"PKOBP\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B304=\"ING\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-38805.9},{"$f":"SUMPRODUCT(($B$2:B304=\"GETIN\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B304=\"Handlowy\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B304=\"SANTANDER\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B304=\"MBANK\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B304=\"Alior\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B304=\"Idea\")*($E$2:E304=\"Kupno\")*$C$2:C304*$D$2:D304)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B304=\"MIL\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B304=\"PEKAO\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B304=\"PKOBP\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B304=\"ING\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B304=\"GETIN\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":124},{"$f":"SUMPRODUCT(($B$2:B304=\"Handlowy\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B304=\"SANTANDER\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B304=\"MBANK\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B304=\"Alior\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B304=\"Idea\")*($E$2:E304=\"Sprzedaż\")*$C$2:C304*$D$2:D304)","v":2008.8000000000002},1335,18108,5645.25,23538,181.2,9498.48,45194.400000000001,64852.200000000004,11564,2506,10840.099999999999,-2285.9399999999951,{"$f":"(VLOOKUP(A304,WIG_B[],2,TRUE)/VLOOKUP(A303,WIG_B[],2,TRUE)-1)*$L$1+BE303","v":154153.37100772178},-3429.7904154545395,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":143313.27100772178},212.39999999999986,305.09999999999854,723.05999999999949,2044.9999999999964,-57.60000000000008,529.73999999999978,1686.4000000000015,5021.2999999999956,1015.2000000000007,-640.50000000000091,-10.5,-321,26.039999999999964,-248.40000000000146,-4.8000000000000114,-45.480000000001382,-476.39999999999418,-1135.3999999999869,-112,42]
[43158,"ING",198.22,-10,"Kupno",-1.7354454646352546E-2,-1.2410453031984736E-2,-2.1289476339420799E-2,"Makro",null,null,326435.36999999988,null,null,{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D305,$B$2:B305,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B305=\"MIL\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B305=\"PEKAO\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B305=\"PKOBP\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B305=\"ING\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B305=\"GETIN\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-362.80000000000007},{"$f":"SUMPRODUCT(($B$2:B305=\"Handlowy\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B305=\"SANTANDER\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B305=\"MBANK\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B305=\"Alior\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B305=\"Idea\")*($E$2:E305=\"Kupno\")*$C$2:C305*$D$2:D305)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B305=\"MIL\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B305=\"PEKAO\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B305=\"PKOBP\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B305=\"ING\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B305=\"GETIN\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":124},{"$f":"SUMPRODUCT(($B$2:B305=\"Handlowy\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B305=\"SANTANDER\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B305=\"MBANK\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B305=\"Alior\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B305=\"Idea\")*($E$2:E305=\"Sprzedaż\")*$C$2:C305*$D$2:D305)","v":2008.8000000000002},1297.5,18819,5659.42,25768.6,181.2,9566.64,45552,63579.6,11683,2506,11048.330000000009,208.23000000001048,{"$f":"(VLOOKUP(A305,WIG_B[],2,TRUE)/VLOOKUP(A304,WIG_B[],2,TRUE)-1)*$L$1+BE304","v":158798.38153973693},4645.0105320151488,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":147750.05153973692},174.89999999999986,1016.0999999999985,737.22999999999956,2293.3999999999978,-57.60000000000008,597.89999999999964,2044,3748.6999999999898,1134.2000000000007,-640.50000000000091,-37.5,711,14.170000000000073,248.40000000000146,0,68.159999999999854,357.59999999999854,-1272.6000000000058,119,0]
[43159,"GETIN",1.52,-10,"Kupno",-4.6052631578947456E-2,-0.13815789473684204,-0.29605263157894735,"Polityka",null,null,326420.16999999987,null,null,{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D306,$B$2:B306,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B306=\"MIL\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B306=\"PEKAO\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B306=\"PKOBP\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B306=\"ING\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B306=\"GETIN\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B306=\"Handlowy\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-14871.98},{"$f":"SUMPRODUCT(($B$2:B306=\"SANTANDER\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B306=\"MBANK\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B306=\"Alior\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B306=\"Idea\")*($E$2:E306=\"Kupno\")*$C$2:C306*$D$2:D306)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B306=\"MIL\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B306=\"PEKAO\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B306=\"PKOBP\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B306=\"ING\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B306=\"GETIN\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":124},{"$f":"SUMPRODUCT(($B$2:B306=\"Handlowy\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B306=\"SANTANDER\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B306=\"MBANK\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B306=\"Alior\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B306=\"Idea\")*($E$2:E306=\"Sprzedaż\")*$C$2:C306*$D$2:D306)","v":2008.8000000000002},1254,18492,5526.04,25142,197.6,9521.2799999999988,44504.4,63358.400000000001,11669,2506,8590.8900000000503,-2457.4399999999587,{"$f":"(VLOOKUP(A306,WIG_B[],2,TRUE)/VLOOKUP(A305,WIG_B[],2,TRUE)-1)*$L$1+BE305","v":149467.99088918595},-9330.3906505509804,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140877.10088918591},131.39999999999986,689.09999999999854,603.84999999999945,1666.7999999999993,-56.400000000000063,552.53999999999905,996.40000000000146,3527.4999999999927,1120.2000000000007,-640.50000000000091,-43.5,-327,-133.38000000000011,-626.59999999999854,1.2000000000000171,-45.360000000000582,-1047.5999999999985,-221.19999999999709,-14,0]
[43160,"Handlowy",78.492000000000004,-10,"Kupno",-1.2064923813891903E-2,-8.8059929674361825E-2,-4.9457269530652881E-2,"Sprawozdanie",null,null,325635.24999999988,null,null,{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D307,$B$2:B307,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B307=\"MIL\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B307=\"PEKAO\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B307=\"PKOBP\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B307=\"ING\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B307=\"GETIN\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B307=\"Handlowy\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B307=\"SANTANDER\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-75479.899999999994},{"$f":"SUMPRODUCT(($B$2:B307=\"MBANK\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B307=\"Alior\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B307=\"Idea\")*($E$2:E307=\"Kupno\")*$C$2:C307*$D$2:D307)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B307=\"MIL\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B307=\"PEKAO\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B307=\"PKOBP\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B307=\"ING\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B307=\"GETIN\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":124},{"$f":"SUMPRODUCT(($B$2:B307=\"Handlowy\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B307=\"SANTANDER\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B307=\"MBANK\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B307=\"Alior\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B307=\"Idea\")*($E$2:E307=\"Sprzedaż\")*$C$2:C307*$D$2:D307)","v":2008.8000000000002},1245,18150,5439.98,25065.3,196.3,10203.960000000001,43125.599999999999,62391,11487,2492,5431.390000000014,-3159.5000000000364,{"$f":"(VLOOKUP(A307,WIG_B[],2,TRUE)/VLOOKUP(A306,WIG_B[],2,TRUE)-1)*$L$1+BE306","v":141287.26689990819},-8180.7239892777579,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":135855.87689990818},122.39999999999986,347.09999999999854,517.78999999999905,1590.0999999999985,-57.700000000000045,450.30000000000109,-382.40000000000146,2560.0999999999913,938.20000000000073,-654.50000000000091,-9,-342,-86.0600000000004,-76.700000000000728,-1.2999999999999829,-102.23999999999796,-1378.8000000000029,-967.40000000000146,-182,-14]
[43161,"SANTANDER",354.62,-10,"Kupno",0,1.2294850826236603E-2,-5.6398398285417706E-5,"Makro",null,null,322089.04999999987,null,null,{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D308,$B$2:B308,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B308=\"MIL\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B308=\"PEKAO\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B308=\"PKOBP\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B308=\"ING\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B308=\"GETIN\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B308=\"Handlowy\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B308=\"SANTANDER\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B308=\"MBANK\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-94552.6},{"$f":"SUMPRODUCT(($B$2:B308=\"Alior\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B308=\"Idea\")*($E$2:E308=\"Kupno\")*$C$2:C308*$D$2:D308)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B308=\"MIL\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B308=\"PEKAO\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B308=\"PKOBP\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B308=\"ING\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B308=\"GETIN\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":124},{"$f":"SUMPRODUCT(($B$2:B308=\"Handlowy\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B308=\"SANTANDER\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B308=\"MBANK\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B308=\"Alior\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B308=\"Idea\")*($E$2:E308=\"Sprzedaż\")*$C$2:C308*$D$2:D308)","v":2008.8000000000002},1237.5,17911.5,5414.37,25321.4,188.5,10080.85,46100.6,61587.4,11326,2408,3665.1700000000492,-1766.2199999999648,{"$f":"(VLOOKUP(A308,WIG_B[],2,TRUE)/VLOOKUP(A307,WIG_B[],2,TRUE)-1)*$L$1+BE307","v":137067.32023272151},-4219.946667186683,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":133402.15023272147},114.89999999999986,108.59999999999854,492.17999999999938,1846.2000000000007,-65.500000000000057,327.19000000000051,-953.59999999999854,1756.4999999999927,777.20000000000073,-738.50000000000091,-7.5,-238.5,-25.609999999999673,256.10000000000218,-7.8000000000000114,-123.11000000000058,-571.19999999999709,-803.59999999999854,-161,-84]
[43164,"MBANK",446.63,-10,"Kupno",-8.7320600944851279E-4,-3.6271634238631556E-2,-2.8726238721089037E-2,"Polityka",null,null,317622.74999999988,null,null,{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"Alior\")","v":-140},{"$f":"SUMIFS($D$2:D309,$B$2:B309,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B309=\"MIL\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B309=\"PEKAO\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B309=\"PKOBP\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B309=\"ING\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B309=\"GETIN\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B309=\"Handlowy\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B309=\"SANTANDER\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B309=\"MBANK\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B309=\"Alior\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B309=\"Idea\")*($E$2:E309=\"Kupno\")*$C$2:C309*$D$2:D309)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B309=\"MIL\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B309=\"PEKAO\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B309=\"PKOBP\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B309=\"ING\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B309=\"GETIN\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":124},{"$f":"SUMPRODUCT(($B$2:B309=\"Handlowy\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B309=\"SANTANDER\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B309=\"MBANK\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B309=\"Alior\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":5217.3},{"$f":"SUMPRODUCT(($B$2:B309=\"Idea\")*($E$2:E309=\"Sprzedaż\")*$C$2:C309*$D$2:D309)","v":2008.8000000000002},1292.9999999999998,18093,5551.65,24937.9,179.39999999999998,10277.800000000001,48188.4,66994.5,11186,2366,6690.3999999999942,3025.229999999945,{"$f":"(VLOOKUP(A309,WIG_B[],2,TRUE)/VLOOKUP(A308,WIG_B[],2,TRUE)-1)*$L$1+BE308","v":145942.87441711329},8875.5541843917745,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":139252.47441711329},170.39999999999964,290.09999999999854,629.45999999999913,1462.7000000000007,-74.60000000000008,524.14000000000124,1134.2000000000044,2697.2999999999884,637.20000000000073,-780.50000000000091,55.499999999999773,181.5,137.27999999999975,-383.5,-9.1000000000000227,196.95000000000073,2087.8000000000029,940.79999999999563,-140,-42]
[43165,"Alior",80.3,10,"Sprzedaż",-4.4831880448318762E-2,-0.14072229140722292,-0.13013698630136994,"Sprawozdanie",null,null,318425.74999999988,null,null,{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D310,$B$2:B310,\"Idea\")","v":-140},{"$f":"SUMPRODUCT(($B$2:B310=\"MIL\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B310=\"PEKAO\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B310=\"PKOBP\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B310=\"ING\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B310=\"GETIN\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B310=\"Handlowy\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B310=\"SANTANDER\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B310=\"MBANK\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B310=\"Alior\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B310=\"Idea\")*($E$2:E310=\"Kupno\")*$C$2:C310*$D$2:D310)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B310=\"MIL\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B310=\"PEKAO\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B310=\"PKOBP\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B310=\"ING\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B310=\"GETIN\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":124},{"$f":"SUMPRODUCT(($B$2:B310=\"Handlowy\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B310=\"SANTANDER\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B310=\"MBANK\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B310=\"Alior\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B310=\"Idea\")*($E$2:E310=\"Sprzedaż\")*$C$2:C310*$D$2:D310)","v":2008.8000000000002},1292.9999999999998,18345,5464.42,25269.399999999998,185.9,10167.039999999999,48007.700000000004,66994.5,10439,2359,6950.7099999999919,260.30999999999767,{"$f":"(VLOOKUP(A310,WIG_B[],2,TRUE)/VLOOKUP(A309,WIG_B[],2,TRUE)-1)*$L$1+BE309","v":145064.27775638446},-878.59666072882828,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":138113.56775638447},170.39999999999964,542.09999999999854,542.22999999999956,1794.1999999999971,-68.100000000000051,413.3799999999992,953.50000000000728,2697.2999999999884,693.20000000000073,-787.50000000000091,0,252,-87.229999999999563,331.49999999999636,6.5000000000000284,-110.76000000000204,-180.69999999999709,0,56,-7]
[43166,"Idea",16.850000000000001,10,"Sprzedaż",-3.2640949554896159E-2,-7.4183976261127715E-2,-0.58694362017804158,"Makro",null,null,318594.24999999988,null,null,{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"MIL\")","v":-150},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D311,$B$2:B311,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B311=\"MIL\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B311=\"PEKAO\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B311=\"PKOBP\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B311=\"ING\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B311=\"GETIN\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B311=\"Handlowy\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B311=\"SANTANDER\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B311=\"MBANK\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B311=\"Alior\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B311=\"Idea\")*($E$2:E311=\"Kupno\")*$C$2:C311*$D$2:D311)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B311=\"MIL\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":579.20000000000005},{"$f":"SUMPRODUCT(($B$2:B311=\"PEKAO\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B311=\"PKOBP\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B311=\"ING\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B311=\"GETIN\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":124},{"$f":"SUMPRODUCT(($B$2:B311=\"Handlowy\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B311=\"SANTANDER\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B311=\"MBANK\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B311=\"Alior\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B311=\"Idea\")*($E$2:E311=\"Sprzedaż\")*$C$2:C311*$D$2:D311)","v":2177.3000000000002},1287,18519,5501.6,24988.6,184.6,10142.34,48393.799999999996,67588.5,10634,2190.5,8024.1900000000023,1073.4800000000105,{"$f":"(VLOOKUP(A311,WIG_B[],2,TRUE)/VLOOKUP(A310,WIG_B[],2,TRUE)-1)*$L$1+BE310","v":148212.22650845625},3147.9487520717958,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":140188.03650845625},164.39999999999986,716.09999999999854,579.40999999999985,1513.3999999999978,-69.400000000000063,388.68000000000029,1339.5999999999985,3291.2999999999884,888.20000000000073,-787.50000000000091,-5.9999999999997726,174,37.180000000000291,-280.79999999999927,-1.3000000000000114,-24.699999999998909,386.09999999999127,594,195,0]
[43167,"MIL",8.34,10,"Sprzedaż",1.7985611510791477E-2,-4.7961630695442237E-3,2.3980815347721673E-3,"Polityka",null,null,318677.64999999991,null,null,{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"PEKAO\")","v":-150},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D312,$B$2:B312,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B312=\"MIL\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B312=\"PEKAO\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B312=\"PKOBP\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B312=\"ING\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B312=\"GETIN\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B312=\"Handlowy\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B312=\"SANTANDER\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B312=\"MBANK\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B312=\"Alior\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B312=\"Idea\")*($E$2:E312=\"Kupno\")*$C$2:C312*$D$2:D312)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B312=\"MIL\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B312=\"PEKAO\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":9467.1999999999989},{"$f":"SUMPRODUCT(($B$2:B312=\"PKOBP\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B312=\"ING\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B312=\"GETIN\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":124},{"$f":"SUMPRODUCT(($B$2:B312=\"Handlowy\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B312=\"SANTANDER\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B312=\"MBANK\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B312=\"Alior\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B312=\"Idea\")*($E$2:E312=\"Sprzedaż\")*$C$2:C312*$D$2:D312)","v":2177.3000000000002},1167.5999999999999,18009,5215.47,24809.200000000001,187.2,9699.2999999999993,46641.399999999994,66462,9880,2255.5,3004.3199999999924,-5019.8700000000099,{"$f":"(VLOOKUP(A312,WIG_B[],2,TRUE)/VLOOKUP(A311,WIG_B[],2,TRUE)-1)*$L$1+BE311","v":129297.23277217694},-18914.993736279313,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":126292.91277217695},128.39999999999964,206.09999999999854,293.27999999999975,1334,-66.800000000000068,-54.360000000000582,-412.80000000000291,2164.7999999999884,134.20000000000073,-722.50000000000091,-36.000000000000227,-510,-286.13000000000011,-179.39999999999782,2.5999999999999943,-443.04000000000087,-1752.4000000000015,-1126.5,-754,65]
[43168,"PEKAO",122.34,10,"Sprzedaż",0,-6.3838482916462325E-2,-8.3292463625960433E-2,"Sprawozdanie",null,null,319901.04999999993,null,null,{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"PKOBP\")","v":-130},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D313,$B$2:B313,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B313=\"MIL\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B313=\"PEKAO\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B313=\"PKOBP\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B313=\"ING\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B313=\"GETIN\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B313=\"Handlowy\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B313=\"SANTANDER\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B313=\"MBANK\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B313=\"Alior\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B313=\"Idea\")*($E$2:E313=\"Kupno\")*$C$2:C313*$D$2:D313)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B313=\"MIL\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B313=\"PEKAO\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B313=\"PKOBP\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":3190.67},{"$f":"SUMPRODUCT(($B$2:B313=\"ING\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B313=\"GETIN\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":124},{"$f":"SUMPRODUCT(($B$2:B313=\"Handlowy\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B313=\"SANTANDER\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B313=\"MBANK\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B313=\"Alior\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B313=\"Idea\")*($E$2:E313=\"Sprzedaż\")*$C$2:C313*$D$2:D313)","v":2177.3000000000002},1188.6000000000001,17127.600000000002,5287.36,24681.800000000003,183.29999999999998,9797.7100000000009,47028.799999999996,66936,9971,2119,4222.2199999999139,1217.8999999999214,{"$f":"(VLOOKUP(A313,WIG_B[],2,TRUE)/VLOOKUP(A312,WIG_B[],2,TRUE)-1)*$L$1+BE312","v":135026.27709011457},5729.0443179376307,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":130804.05709011466},149.39999999999986,548.09999999999854,365.16999999999916,1206.6000000000022,-70.700000000000074,44.050000000001091,-25.400000000001455,2638.7999999999884,225.20000000000073,-859.00000000000091,21.000000000000227,342,71.889999999999418,-127.39999999999782,-3.9000000000000057,98.410000000001673,387.40000000000146,474,91,-136.5]
[43171,"PKOBP",41.738,10,"Sprzedaż",-4.8469021035986271E-2,-2.4605874742440914E-2,-5.0840960276007485E-2,"Makro",null,null,320318.42999999993,null,null,{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"ING\")","v":-130},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D314,$B$2:B314,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B314=\"MIL\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B314=\"PEKAO\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B314=\"PKOBP\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B314=\"ING\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B314=\"GETIN\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B314=\"Handlowy\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B314=\"SANTANDER\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B314=\"MBANK\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B314=\"Alior\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B314=\"Idea\")*($E$2:E314=\"Kupno\")*$C$2:C314*$D$2:D314)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B314=\"MIL\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B314=\"PEKAO\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B314=\"PKOBP\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B314=\"ING\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":17312.899999999998},{"$f":"SUMPRODUCT(($B$2:B314=\"GETIN\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":124},{"$f":"SUMPRODUCT(($B$2:B314=\"Handlowy\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B314=\"SANTANDER\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B314=\"MBANK\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B314=\"Alior\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B314=\"Idea\")*($E$2:E314=\"Sprzedaż\")*$C$2:C314*$D$2:D314)","v":2177.3000000000002},1216.5999999999999,16886.8,5008.5599999999995,24784.5,183.29999999999998,10007.01,48162.400000000001,67677,10140,2119,6503.5999999999185,2281.3800000000047,{"$f":"(VLOOKUP(A314,WIG_B[],2,TRUE)/VLOOKUP(A313,WIG_B[],2,TRUE)-1)*$L$1+BE313","v":141438.43406040908},6412.1569702945126,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":134934.83406040916},177.39999999999964,307.29999999999563,503.74999999999909,1309.2999999999993,-70.700000000000074,253.35000000000036,1108.2000000000044,3379.7999999999884,394.20000000000073,-859.00000000000091,27.999999999999773,-240.80000000000291,138.57999999999993,102.69999999999709,0,209.29999999999927,1133.6000000000058,741,169,0]
[43172,"ING",193.01,10,"Sprzedaż",4.2277602196777453E-2,2.4454691466763379E-2,-1.1450183928293778E-2,"Polityka",null,null,322248.52999999991,null,null,{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"GETIN\")","v":-130},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D315,$B$2:B315,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B315=\"MIL\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B315=\"PEKAO\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B315=\"PKOBP\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B315=\"ING\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B315=\"GETIN\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B315=\"Handlowy\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B315=\"SANTANDER\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B315=\"MBANK\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B315=\"Alior\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B315=\"Idea\")*($E$2:E315=\"Kupno\")*$C$2:C315*$D$2:D315)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B315=\"MIL\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B315=\"PEKAO\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B315=\"PKOBP\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B315=\"ING\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B315=\"GETIN\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":124},{"$f":"SUMPRODUCT(($B$2:B315=\"Handlowy\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B315=\"SANTANDER\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B315=\"MBANK\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B315=\"Alior\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B315=\"Idea\")*($E$2:E315=\"Sprzedaż\")*$C$2:C315*$D$2:D315)","v":2177.3000000000002},1223.6000000000001,16353.4,4944.5999999999995,23161.199999999997,183.29999999999998,9945.39,48317.1,68239.5,10010,2073.5,6700.1199999998789,196.51999999996042,{"$f":"(VLOOKUP(A315,WIG_B[],2,TRUE)/VLOOKUP(A314,WIG_B[],2,TRUE)-1)*$L$1+BE314","v":136237.53976029163},-5200.8943001174484,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":129537.41976029176},184.39999999999986,-226.100000000004,439.78999999999905,1616.0999999999949,-70.700000000000074,191.72999999999956,1262.9000000000015,3942.2999999999884,264.20000000000073,-904.50000000000091,7.0000000000002274,-533.39999999999964,-63.960000000000036,306.79999999999563,0,-61.6200000000008,154.69999999999709,562.5,-130,-45.5]
[43173,"GETIN",1.4,10,"Sprzedaż",7.1428571428571175E-3,-2.1428571428571241E-2,-0.23571428571428565,"Sprawozdanie",null,null,322262.52999999991,null,null,{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"Handlowy\")","v":-130},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D316,$B$2:B316,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B316=\"MIL\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B316=\"PEKAO\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B316=\"PKOBP\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B316=\"ING\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B316=\"GETIN\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B316=\"Handlowy\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B316=\"SANTANDER\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B316=\"MBANK\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B316=\"Alior\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B316=\"Idea\")*($E$2:E316=\"Kupno\")*$C$2:C316*$D$2:D316)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B316=\"MIL\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B316=\"PEKAO\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B316=\"PKOBP\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B316=\"ING\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B316=\"GETIN\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":138},{"$f":"SUMPRODUCT(($B$2:B316=\"Handlowy\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":5903.24},{"$f":"SUMPRODUCT(($B$2:B316=\"SANTANDER\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B316=\"MBANK\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B316=\"Alior\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B316=\"Idea\")*($E$2:E316=\"Sprzedaż\")*$C$2:C316*$D$2:D316)","v":2177.3000000000002},1202.5999999999999,16405.2,4967.04,23608.800000000003,168,9970.09,48909.9,66432,9945,2080,5951.1599999999162,-748.95999999996275,{"$f":"(VLOOKUP(A316,WIG_B[],2,TRUE)/VLOOKUP(A315,WIG_B[],2,TRUE)-1)*$L$1+BE315","v":137152.70262230473},915.16286201309413,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":131201.54262230481},163.39999999999964,-174.30000000000291,462.22999999999956,2063.7000000000007,-72.000000000000057,216.43000000000029,1855.7000000000044,2134.7999999999884,199.20000000000073,-898.00000000000091,-21.000000000000227,51.800000000001091,22.440000000000509,447.60000000000582,-1.2999999999999829,24.700000000000728,592.80000000000291,-1807.5,-65,6.5]
[43174,"Handlowy",74.515000000000001,10,"Sprzedaż",-1.1433939475273491E-2,0,-6.3275850499899366E-2,"Makro",null,null,323007.67999999993,null,null,{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"SANTANDER\")","v":-130},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D317,$B$2:B317,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B317=\"MIL\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B317=\"PEKAO\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B317=\"PKOBP\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B317=\"ING\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B317=\"GETIN\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B317=\"Handlowy\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B317=\"SANTANDER\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B317=\"MBANK\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B317=\"Alior\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B317=\"Idea\")*($E$2:E317=\"Kupno\")*$C$2:C317*$D$2:D317)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B317=\"MIL\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B317=\"PEKAO\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B317=\"PKOBP\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B317=\"ING\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B317=\"GETIN\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":138},{"$f":"SUMPRODUCT(($B$2:B317=\"Handlowy\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B317=\"SANTANDER\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":31971.899999999994},{"$f":"SUMPRODUCT(($B$2:B317=\"MBANK\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B317=\"Alior\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B317=\"Idea\")*($E$2:E317=\"Sprzedaż\")*$C$2:C317*$D$2:D317)","v":2177.3000000000002},1183,15909.6,4832.04,24259.200000000001,168,8941.7999999999993,47414.9,66787.5,9945,2054,4502.719999999943,-1448.4399999999732,{"$f":"(VLOOKUP(A317,WIG_B[],2,TRUE)/VLOOKUP(A316,WIG_B[],2,TRUE)-1)*$L$1+BE316","v":127439.55721178136},-9713.1454105233715,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122936.83721178141},143.79999999999973,-669.90000000000327,327.22999999999956,2714.0999999999985,-72.000000000000057,-66.710000000000946,360.70000000000437,2490.2999999999884,199.20000000000073,-924.00000000000091,-19.599999999999909,-495.60000000000036,-135,650.39999999999782,0,-283.14000000000124,-1495,355.5,0,-26]
[43175,"SANTANDER",359.77,10,"Sprzedaż",0,2.1485949356533363E-2,-1.0478917085915973E-2,"Polityka",null,null,326605.37999999995,null,null,{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"MBANK\")","v":-150},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D318,$B$2:B318,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B318=\"MIL\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B318=\"PEKAO\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B318=\"PKOBP\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B318=\"ING\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B318=\"GETIN\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B318=\"Handlowy\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B318=\"SANTANDER\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B318=\"MBANK\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B318=\"Alior\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B318=\"Idea\")*($E$2:E318=\"Kupno\")*$C$2:C318*$D$2:D318)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B318=\"MIL\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B318=\"PEKAO\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B318=\"PKOBP\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B318=\"ING\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B318=\"GETIN\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":138},{"$f":"SUMPRODUCT(($B$2:B318=\"Handlowy\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B318=\"SANTANDER\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B318=\"MBANK\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":34721.699999999997},{"$f":"SUMPRODUCT(($B$2:B318=\"Alior\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B318=\"Idea\")*($E$2:E318=\"Sprzedaż\")*$C$2:C318*$D$2:D318)","v":2177.3000000000002},1176,15955.8,4765.8,24140.399999999998,169.2,8839.56,43172.399999999994,66016.5,9828,2034.5,2703.5399999999063,-1799.1800000000367,{"$f":"(VLOOKUP(A318,WIG_B[],2,TRUE)/VLOOKUP(A317,WIG_B[],2,TRUE)-1)*$L$1+BE317","v":123328.02258179437},-4111.5346299869852,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":120624.48258179447},136.79999999999973,-623.70000000000437,260.98999999999978,2595.2999999999956,-70.800000000000068,-168.95000000000073,-284.10000000000582,1719.2999999999884,82.200000000000728,-943.50000000000091,-7,46.199999999998909,-66.239999999999782,-118.80000000000291,1.1999999999999886,-102.23999999999978,-644.80000000001019,-771,-117,-19.5]
[43178,"MBANK",423.91,10,"Sprzedaż",-1.259701351702025E-2,4.3806468354131711E-2,-5.734707838928077E-2,"Sprawozdanie",null,null,330844.47999999992,null,null,{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"Alior\")","v":-130},{"$f":"SUMIFS($D$2:D319,$B$2:B319,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B319=\"MIL\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B319=\"PEKAO\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B319=\"PKOBP\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B319=\"ING\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B319=\"GETIN\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B319=\"Handlowy\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B319=\"SANTANDER\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B319=\"MBANK\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B319=\"Alior\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B319=\"Idea\")*($E$2:E319=\"Kupno\")*$C$2:C319*$D$2:D319)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B319=\"MIL\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B319=\"PEKAO\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B319=\"PKOBP\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B319=\"ING\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B319=\"GETIN\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":138},{"$f":"SUMPRODUCT(($B$2:B319=\"Handlowy\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B319=\"SANTANDER\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B319=\"MBANK\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B319=\"Alior\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":6020.3},{"$f":"SUMPRODUCT(($B$2:B319=\"Idea\")*($E$2:E319=\"Sprzedaż\")*$C$2:C319*$D$2:D319)","v":2177.3000000000002},1185.8000000000002,15897,4737.3600000000006,23964,165.6,8953.2000000000007,42292.800000000003,59347.4,9672,1995.5,-944.86000000009517,-3648.4000000000015,{"$f":"(VLOOKUP(A319,WIG_B[],2,TRUE)/VLOOKUP(A318,WIG_B[],2,TRUE)-1)*$L$1+BE318","v":118850.95065514794},-4477.0719266464293,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":119795.81065514803},146.59999999999991,-682.50000000000364,232.55000000000018,2418.8999999999978,-74.400000000000063,-55.309999999999491,-1163.6999999999971,-710.70000000001164,-73.799999999999272,-982.50000000000091,9.8000000000001819,-58.799999999999272,-28.4399999999996,-176.39999999999782,-3.5999999999999943,113.64000000000124,-879.59999999999127,-2430,-156,-39]
[43179,"Alior",76,10,"Sprzedaż",2.6315789473685403E-3,-4.1447368421052677E-2,-0.10526315789473684,"Makro",null,null,331604.47999999992,null,null,{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D320,$B$2:B320,\"Idea\")","v":-130},{"$f":"SUMPRODUCT(($B$2:B320=\"MIL\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B320=\"PEKAO\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B320=\"PKOBP\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B320=\"ING\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B320=\"GETIN\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B320=\"Handlowy\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B320=\"SANTANDER\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B320=\"MBANK\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B320=\"Alior\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B320=\"Idea\")*($E$2:E320=\"Kupno\")*$C$2:C320*$D$2:D320)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B320=\"MIL\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B320=\"PEKAO\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B320=\"PKOBP\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B320=\"ING\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B320=\"GETIN\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":138},{"$f":"SUMPRODUCT(($B$2:B320=\"Handlowy\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B320=\"SANTANDER\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B320=\"MBANK\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B320=\"Alior\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B320=\"Idea\")*($E$2:E320=\"Sprzedaż\")*$C$2:C320*$D$2:D320)","v":2177.3000000000002},1204,16392.600000000002,4900.8,24022.799999999999,159.60000000000002,8953.2000000000007,42244.800000000003,58903.6,9120,2002,-492.12000000007538,452.74000000001979,{"$f":"(VLOOKUP(A320,WIG_B[],2,TRUE)/VLOOKUP(A319,WIG_B[],2,TRUE)-1)*$L$1+BE319","v":128913.57559228055},10062.624937132612,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":129405.69559228062},164.79999999999973,-186.90000000000146,395.98999999999978,2477.6999999999971,-80.400000000000034,-55.309999999999491,-1211.6999999999971,-1154.5000000000146,134.20000000000073,-976.00000000000091,18.199999999999818,495.60000000000218,163.4399999999996,58.799999999999272,-5.9999999999999716,0,-48,-443.80000000000291,208,6.5]
[43180,"Idea",15.5,10,"Sprzedaż",-3.225806451612967E-3,-0.3032258064516129,-0.58064516129032251,"Polityka",null,null,331759.47999999992,null,null,{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"MIL\")","v":-140},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D321,$B$2:B321,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B321=\"MIL\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B321=\"PEKAO\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B321=\"PKOBP\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B321=\"ING\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B321=\"GETIN\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B321=\"Handlowy\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B321=\"SANTANDER\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B321=\"MBANK\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B321=\"Alior\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B321=\"Idea\")*($E$2:E321=\"Kupno\")*$C$2:C321*$D$2:D321)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B321=\"MIL\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":662.6},{"$f":"SUMPRODUCT(($B$2:B321=\"PEKAO\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B321=\"PKOBP\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B321=\"ING\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B321=\"GETIN\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":138},{"$f":"SUMPRODUCT(($B$2:B321=\"Handlowy\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B321=\"SANTANDER\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B321=\"MBANK\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B321=\"Alior\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B321=\"Idea\")*($E$2:E321=\"Sprzedaż\")*$C$2:C321*$D$2:D321)","v":2332.3000000000002},1206.8,16431.8,5033.3999999999996,24199.200000000001,159.60000000000002,9146.2799999999988,44481.599999999999,60674.6,9234,1860,4186.7599999998856,4678.879999999961,{"$f":"(VLOOKUP(A321,WIG_B[],2,TRUE)/VLOOKUP(A320,WIG_B[],2,TRUE)-1)*$L$1+BE320","v":139103.65017058779},10190.074578307234,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":134916.8901705879},167.59999999999968,-147.70000000000437,528.58999999999924,2654.0999999999985,-80.400000000000034,137.76999999999862,1025.0999999999985,616.49999999998545,248.20000000000073,-963.00000000000091,2.7999999999999545,39.19999999999709,132.59999999999945,176.40000000000146,0,193.07999999999811,2236.7999999999956,1771,114,13]
[43181,"MIL",8.25,10,"Sprzedaż",0,3.2727272727272716E-2,-2.4242424242424176E-2,"Sprawozdanie",null,null,331841.97999999992,null,null,{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"PEKAO\")","v":-140},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D322,$B$2:B322,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B322=\"MIL\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B322=\"PEKAO\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B322=\"PKOBP\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B322=\"ING\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B322=\"GETIN\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B322=\"Handlowy\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B322=\"SANTANDER\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B322=\"MBANK\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B322=\"Alior\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B322=\"Idea\")*($E$2:E322=\"Kupno\")*$C$2:C322*$D$2:D322)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B322=\"MIL\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B322=\"PEKAO\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":10690.599999999999},{"$f":"SUMPRODUCT(($B$2:B322=\"PKOBP\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B322=\"ING\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B322=\"GETIN\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":138},{"$f":"SUMPRODUCT(($B$2:B322=\"Handlowy\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B322=\"SANTANDER\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B322=\"MBANK\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B322=\"Alior\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B322=\"Idea\")*($E$2:E322=\"Sprzedaż\")*$C$2:C322*$D$2:D322)","v":2332.3000000000002},1072.5,16235.8,4842.72,23786.400000000001,165.6,9044.0400000000009,44908.800000000003,59042.200000000004,9084,1848,1872.0399999999281,-2314.7199999999575,{"$f":"(VLOOKUP(A322,WIG_B[],2,TRUE)/VLOOKUP(A321,WIG_B[],2,TRUE)-1)*$L$1+BE321","v":128773.11979890204},-10330.530371685745,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":126901.07979890212},{"$f":"Y322+AI322+AS322","v":115.79999999999984},{"$f":"Z322+AJ322+AT322","v":-343.70000000000437},{"$f":"AA322+AK322+AU322","v":337.90999999999985},{"$f":"AB322+AL322+AV322","v":2241.2999999999993},{"$f":"AC322+AM322+AW322","v":-74.400000000000063},{"$f":"AD322+AN322+AX322","v":35.530000000000655},{"$f":"AE322+AO322+AY322","v":1452.3000000000029},{"$f":"AF322+AP322+AZ322","v":-1015.9000000000087},{"$f":"AG322+AQ322+BA322","v":98.200000000000728},{"$f":"AH322+AR322+BB322","v":-975.00000000000091},-51.799999999999841,-196,-190.67999999999938,-412.79999999999927,5.9999999999999716,-102.23999999999796,427.20000000000437,-1632.3999999999942,-150,-12]
[43182,"PEKAO",{"$f":"VLOOKUP(A323,INDIRECT(B323),2,TRUE)","v":115.27},10,"Sprzedaż",{"$f":"VLOOKUP(A323+VLOOKUP(WEEKDAY(A323,2),$M$2:$N$6,2,FALSE),INDIRECT(B323),2,TRUE)/C323-1","v":0},{"$f":"VLOOKUP(DATE(YEAR(A323),MONTH(A323)+1,DAY(A323)),INDIRECT(B323),2,TRUE)/C323-1","v":-2.0560423353864765E-2},{"$f":"VLOOKUP(DATE(YEAR(A323),MONTH(A323)+3,DAY(A323)),INDIRECT(B323),2,TRUE)/C323-1","v":-7.3479656458748988E-2},"Makro",null,null,332994.67999999993,null,null,{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"PKOBP\")","v":-120},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D323,$B$2:B323,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B323=\"MIL\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B323=\"PEKAO\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B323=\"PKOBP\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B323=\"ING\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B323=\"GETIN\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B323=\"Handlowy\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B323=\"SANTANDER\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B323=\"MBANK\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B323=\"Alior\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B323=\"Idea\")*($E$2:E323=\"Kupno\")*$C$2:C323*$D$2:D323)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B323=\"MIL\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B323=\"PEKAO\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B323=\"PKOBP\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":3608.05},{"$f":"SUMPRODUCT(($B$2:B323=\"ING\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B323=\"GETIN\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":138},{"$f":"SUMPRODUCT(($B$2:B323=\"Handlowy\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B323=\"SANTANDER\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B323=\"MBANK\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B323=\"Alior\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B323=\"Idea\")*($E$2:E323=\"Sprzedaż\")*$C$2:C323*$D$2:D323)","v":2332.3000000000002},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"MIL\"),2,TRUE)*O323)","v":1072.5},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"PEKAO\"),2,TRUE)*P323)","v":14985.1},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"PKOBP\"),2,TRUE)*Q323)","v":4817.88},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"ING\"),2,TRUE)*R323)","v":23491.199999999997},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"GETIN\"),2,TRUE)*S323)","v":164.4},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"Handlowy\"),2,TRUE)*T323)","v":8975.880000000001},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"SANTANDER\"),2,TRUE)*U323)","v":44242.8},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"MBANK\"),2,TRUE)*V323)","v":58599.799999999996},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"Alior\"),2,TRUE)*W323)","v":9144},{"$f":"ABS(VLOOKUP($A323,INDIRECT(\"Idea\"),2,TRUE)*X323)","v":1854},{"$f":"SUM(Y323:BB323)","v":342.23999999993976},-1529.7999999999884,{"$f":"(VLOOKUP(A323,WIG_B[],2,TRUE)/VLOOKUP(A322,WIG_B[],2,TRUE)-1)*$L$1+BE322","v":125724.03008053279},{"$f":"BE323-BE322","v":-3049.0897183692578},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":125381.79008053284},115.79999999999984,-441.70000000000255,313.06999999999971,1946.0999999999949,-75.600000000000051,-32.6299999999992,786.30000000000291,-1458.3000000000175,158.20000000000073,-969.00000000000091,0,-97.999999999998181,-24.840000000000146,-295.20000000000437,-1.1999999999999886,-68.159999999999854,-666,-442.40000000000873,60,6]
[43185,"PKOBP",39.970999999999997,10,"Sprzedaż",-1.4760701508592655E-3,3.4825248305021317E-2,-7.110154862275142E-2,"Polityka",null,null,{"$f":"L323+C324*D324","v":333394.38999999996},null,null,{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"ING\")","v":-120},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D324,$B$2:B324,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B324=\"MIL\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B324=\"PEKAO\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B324=\"PKOBP\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B324=\"ING\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B324=\"GETIN\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B324=\"Handlowy\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B324=\"SANTANDER\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B324=\"MBANK\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B324=\"Alior\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B324=\"Idea\")*($E$2:E324=\"Kupno\")*$C$2:C324*$D$2:D324)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B324=\"MIL\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B324=\"PEKAO\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B324=\"PKOBP\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B324=\"ING\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":19242.999999999996},{"$f":"SUMPRODUCT(($B$2:B324=\"GETIN\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":138},{"$f":"SUMPRODUCT(($B$2:B324=\"Handlowy\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B324=\"SANTANDER\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B324=\"MBANK\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B324=\"Alior\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B324=\"Idea\")*($E$2:E324=\"Sprzedaż\")*$C$2:C324*$D$2:D324)","v":2332.3000000000002},1059.5,14985.1,4396.8099999999995,23090.399999999998,163.20000000000002,8691.84,43006.799999999996,59347.4,9084,1878,-902.5600000000486,{"$f":"BC324-BC323","v":-1244.7999999999884},{"$f":"(VLOOKUP(A324,WIG_B[],2,TRUE)/VLOOKUP(A323,WIG_B[],2,TRUE)-1)*$L$1+BE323","v":121917.94513214359},-3806.0849483891943,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122820.50513214365},102.79999999999984,-441.70000000000255,291.70999999999913,1545.2999999999956,-76.80000000000004,-316.67000000000007,-449.70000000000437,-710.70000000001164,98.200000000000728,-945.00000000000091,{"$f":"BH324-BH323","v":-13},{"$f":"BI324-BI323","v":0},{"$f":"BJ324-BJ323","v":-21.360000000000582},{"$f":"BK324-BK323","v":-400.79999999999927},{"$f":"BL324-BL323","v":-1.1999999999999886},{"$f":"BM324-BM323","v":-284.04000000000087},{"$f":"BN324-BN323","v":-1236.0000000000073},{"$f":"BO324-BO323","v":747.60000000000582},{"$f":"BP324-BP323","v":-60},{"$f":"BQ324-BQ323","v":24}]
[43186,"ING",195.76,10,"Sprzedaż",-1.1033919084593391E-2,-4.903964037596964E-3,-8.0506742950551602E-2,"Sprawozdanie",null,null,335351.98999999993,null,null,{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"GETIN\")","v":-120},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D325,$B$2:B325,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B325=\"MIL\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B325=\"PEKAO\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B325=\"PKOBP\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B325=\"ING\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B325=\"GETIN\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B325=\"Handlowy\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B325=\"SANTANDER\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B325=\"MBANK\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B325=\"Alior\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B325=\"Idea\")*($E$2:E325=\"Kupno\")*$C$2:C325*$D$2:D325)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B325=\"MIL\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B325=\"PEKAO\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B325=\"PKOBP\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B325=\"ING\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B325=\"GETIN\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":138},{"$f":"SUMPRODUCT(($B$2:B325=\"Handlowy\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B325=\"SANTANDER\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B325=\"MBANK\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B325=\"Alior\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B325=\"Idea\")*($E$2:E325=\"Sprzedaż\")*$C$2:C325*$D$2:D325)","v":2332.3000000000002},1040,14978.6,4407.7,21533.599999999999,162,8737.3200000000015,43006.799999999996,59319.399999999994,8964,1836,-662.59000000005472,239.96999999999389,{"$f":"(VLOOKUP(A325,WIG_B[],2,TRUE)/VLOOKUP(A324,WIG_B[],2,TRUE)-1)*$L$1+BE324","v":121823.99918660941},-93.945945534185739,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122486.58918660946},83.299999999999841,-448.20000000000255,302.59999999999945,1946.0999999999949,-78.000000000000057,-271.18999999999869,-449.70000000000437,-738.70000000001892,-21.799999999999272,-987.00000000000091,-19.5,-6.5,10.890000000000327,400.79999999999927,-1.2000000000000171,45.480000000001382,0,-28.000000000007276,-120,-42]
[43187,"GETIN",1.31,10,"Sprzedaż",3.0534351145038219E-2,-9.1603053435114545E-2,-0.23664122137404586,"Makro",null,null,335365.08999999991,null,null,{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"Handlowy\")","v":-120},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D326,$B$2:B326,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B326=\"MIL\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B326=\"PEKAO\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B326=\"PKOBP\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B326=\"ING\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B326=\"GETIN\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B326=\"Handlowy\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B326=\"SANTANDER\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B326=\"MBANK\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B326=\"Alior\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B326=\"Idea\")*($E$2:E326=\"Kupno\")*$C$2:C326*$D$2:D326)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B326=\"MIL\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B326=\"PEKAO\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B326=\"PKOBP\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B326=\"ING\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B326=\"GETIN\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B326=\"Handlowy\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":6648.3899999999994},{"$f":"SUMPRODUCT(($B$2:B326=\"SANTANDER\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B326=\"MBANK\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B326=\"Alior\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B326=\"Idea\")*($E$2:E326=\"Sprzedaż\")*$C$2:C326*$D$2:D326)","v":2332.3000000000002},1063.3999999999999,14658.800000000001,4326.3,21381.8,144.1,8748.6,42910.799999999996,58571.8,8742,1818,-2269.3100000000413,-1606.7199999999866,{"$f":"(VLOOKUP(A326,WIG_B[],2,TRUE)/VLOOKUP(A325,WIG_B[],2,TRUE)-1)*$L$1+BE325","v":115057.35016986229},-6766.6490167471202,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":117326.66016986233},106.6999999999997,-768.00000000000182,221.19999999999982,1794.2999999999956,-82.800000000000068,-259.90999999999985,-545.70000000000437,-1486.3000000000102,-243.79999999999927,-1005.0000000000009,23.399999999999864,-319.79999999999927,-81.399999999999636,-151.79999999999927,-4.8000000000000114,11.279999999998836,-96,-747.59999999999127,-222,-18]
[43188,"Handlowy",71.58,10,"Sprzedaż",0,8.2006146968427007E-2,-1.0896898575020963E-2,"Polityka",null,null,336080.8899999999,null,null,{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"SANTANDER\")","v":-120},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D327,$B$2:B327,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B327=\"MIL\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B327=\"PEKAO\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B327=\"PKOBP\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B327=\"ING\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B327=\"GETIN\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B327=\"Handlowy\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B327=\"SANTANDER\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B327=\"MBANK\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B327=\"Alior\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B327=\"Idea\")*($E$2:E327=\"Kupno\")*$C$2:C327*$D$2:D327)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B327=\"MIL\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B327=\"PEKAO\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B327=\"PKOBP\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B327=\"ING\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B327=\"GETIN\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B327=\"Handlowy\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B327=\"SANTANDER\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":35569.599999999991},{"$f":"SUMPRODUCT(($B$2:B327=\"MBANK\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B327=\"Alior\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B327=\"Idea\")*($E$2:E327=\"Sprzedaż\")*$C$2:C327*$D$2:D327)","v":2332.3000000000002},1067.3000000000002,14918.800000000001,4390.32,21296,148.5,7873.8,43077.600000000006,57936.2,8826,1818,-2566.5900000000547,-297.28000000001339,{"$f":"(VLOOKUP(A327,WIG_B[],2,TRUE)/VLOOKUP(A326,WIG_B[],2,TRUE)-1)*$L$1+BE326","v":119731.81125206144},4674.4610821991519,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122298.40125206149},110.60000000000002,-508.00000000000182,285.21999999999935,1708.4999999999964,-78.400000000000063,-418.90999999999894,-378.89999999999418,-2121.900000000016,-159.79999999999927,-1005.0000000000009,3.9000000000003183,260,64.019999999999527,-85.799999999999272,4.4000000000000057,-158.99999999999909,166.80000000001019,-635.60000000000582,84,0]
[43189,"SANTANDER",358.98,10,"Sprzedaż",0,2.5405315059334743E-2,-7.0700317566438242E-2,"Sprawozdanie",null,null,339670.68999999989,null,null,{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"MBANK\")","v":-140},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D328,$B$2:B328,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B328=\"MIL\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B328=\"PEKAO\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B328=\"PKOBP\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B328=\"ING\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B328=\"GETIN\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B328=\"Handlowy\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B328=\"SANTANDER\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B328=\"MBANK\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B328=\"Alior\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B328=\"Idea\")*($E$2:E328=\"Kupno\")*$C$2:C328*$D$2:D328)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B328=\"MIL\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B328=\"PEKAO\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B328=\"PKOBP\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B328=\"ING\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B328=\"GETIN\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B328=\"Handlowy\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B328=\"SANTANDER\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B328=\"MBANK\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":38960.799999999996},{"$f":"SUMPRODUCT(($B$2:B328=\"Alior\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B328=\"Idea\")*($E$2:E328=\"Sprzedaż\")*$C$2:C328*$D$2:D328)","v":2332.3000000000002},1067.3000000000002,14918.800000000001,4390.32,21296,148.5,7873.8,39487.800000000003,57936.2,8826,1818,-2566.5900000000402,1.4551915228366852E-11,{"$f":"(VLOOKUP(A328,WIG_B[],2,TRUE)/VLOOKUP(A327,WIG_B[],2,TRUE)-1)*$L$1+BE327","v":119731.81125206144},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122298.40125206148},110.60000000000002,-508.00000000000182,285.21999999999935,1708.4999999999964,-78.400000000000063,-418.90999999999894,-378.89999999999418,-2121.900000000016,-159.79999999999927,-1005.0000000000009,0,0,0,0,0,0,0,0,0,0]
[43192,"MBANK",413.83,10,"Sprzedaż",2.9118236957204724E-2,7.6408186936664846E-2,-3.6802551772466829E-2,"Makro",null,null,343808.98999999987,null,null,{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"Alior\")","v":-120},{"$f":"SUMIFS($D$2:D329,$B$2:B329,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B329=\"MIL\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B329=\"PEKAO\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B329=\"PKOBP\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B329=\"ING\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B329=\"GETIN\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B329=\"Handlowy\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B329=\"SANTANDER\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B329=\"MBANK\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B329=\"Alior\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B329=\"Idea\")*($E$2:E329=\"Kupno\")*$C$2:C329*$D$2:D329)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B329=\"MIL\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B329=\"PEKAO\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B329=\"PKOBP\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B329=\"ING\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B329=\"GETIN\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B329=\"Handlowy\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B329=\"SANTANDER\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B329=\"MBANK\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B329=\"Alior\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":6780.3},{"$f":"SUMPRODUCT(($B$2:B329=\"Idea\")*($E$2:E329=\"Sprzedaż\")*$C$2:C329*$D$2:D329)","v":2332.3000000000002},1067.3000000000002,14918.800000000001,4390.32,21296,148.5,7873.8,39487.800000000003,53797.9,8826,1818,-2566.5900000000183,2.1827872842550278E-11,{"$f":"(VLOOKUP(A329,WIG_B[],2,TRUE)/VLOOKUP(A328,WIG_B[],2,TRUE)-1)*$L$1+BE328","v":119731.81125206144},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122298.40125206145},110.60000000000002,-508.00000000000182,285.21999999999935,1708.4999999999964,-78.400000000000063,-418.90999999999894,-378.89999999999418,-2121.9000000000087,-159.79999999999927,-1005.0000000000009,0,0,0,0,0,0,0,7.2759576141834259E-12,0,0]
[43193,"Alior",74.3,10,"Sprzedaż",-7.1332436069986516E-2,-4.8452220726783235E-2,-8.4791386271870772E-2,"Polityka",null,null,344551.98999999987,null,null,{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D330,$B$2:B330,\"Idea\")","v":-120},{"$f":"SUMPRODUCT(($B$2:B330=\"MIL\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B330=\"PEKAO\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B330=\"PKOBP\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B330=\"ING\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B330=\"GETIN\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B330=\"Handlowy\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B330=\"SANTANDER\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B330=\"MBANK\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B330=\"Alior\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B330=\"Idea\")*($E$2:E330=\"Kupno\")*$C$2:C330*$D$2:D330)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B330=\"MIL\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B330=\"PEKAO\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B330=\"PKOBP\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B330=\"ING\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B330=\"GETIN\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B330=\"Handlowy\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B330=\"SANTANDER\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B330=\"MBANK\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B330=\"Alior\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B330=\"Idea\")*($E$2:E330=\"Sprzedaż\")*$C$2:C330*$D$2:D330)","v":2332.3000000000002},1063.3999999999999,15051.4,4384.93,20819.7,147.4,7998.7599999999993,39683.599999999999,56084.6,8173,1818,-223.22000000003754,2343.3699999999808,{"$f":"(VLOOKUP(A330,WIG_B[],2,TRUE)/VLOOKUP(A329,WIG_B[],2,TRUE)-1)*$L$1+BE329","v":121807.3228927805},2075.5116407190653,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122030.54289278053},106.6999999999997,-375.40000000000327,279.82999999999993,1232.1999999999971,-79.500000000000057,-293.94999999999982,-183.09999999999854,164.79999999998836,-69.799999999999272,-1005.0000000000009,-3.9000000000003183,132.59999999999854,-5.3899999999994179,-476.29999999999927,-1.0999999999999943,124.95999999999913,195.79999999999563,2286.6999999999971,90,0]
[43194,"Idea",15.3,10,"Sprzedaż",1.9607843137254832E-2,-0.24183006535947715,-0.59477124183006536,"Sprawozdanie",null,null,344704.98999999987,null,null,{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"MIL\")","v":-130},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D331,$B$2:B331,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B331=\"MIL\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B331=\"PEKAO\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B331=\"PKOBP\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B331=\"ING\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B331=\"GETIN\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B331=\"Handlowy\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B331=\"SANTANDER\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B331=\"MBANK\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B331=\"Alior\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B331=\"Idea\")*($E$2:E331=\"Kupno\")*$C$2:C331*$D$2:D331)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B331=\"MIL\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":745.1},{"$f":"SUMPRODUCT(($B$2:B331=\"PEKAO\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B331=\"PKOBP\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B331=\"ING\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B331=\"GETIN\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B331=\"Handlowy\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B331=\"SANTANDER\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B331=\"MBANK\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B331=\"Alior\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B331=\"Idea\")*($E$2:E331=\"Sprzedaż\")*$C$2:C331*$D$2:D331)","v":2485.3000000000002},1068.6000000000001,14761.5,4267.67,21316.899999999998,145.20000000000002,8040.45,37983,55364.4,8008,1683,-2656.2900000000009,-2433.0699999999633,{"$f":"(VLOOKUP(A331,WIG_B[],2,TRUE)/VLOOKUP(A330,WIG_B[],2,TRUE)-1)*$L$1+BE330","v":112260.06667325272},-9547.256219527786,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":114916.35667325271},111.89999999999998,-665.30000000000291,162.56999999999971,1729.3999999999942,-81.700000000000045,-252.25999999999931,-1883.6999999999971,-555.40000000000873,-234.79999999999927,-987.00000000000091,5.2000000000002728,-289.89999999999964,-117.26000000000022,497.19999999999709,-2.1999999999999886,41.690000000000509,-1700.5999999999985,-720.19999999999709,-165,18]
[43195,"MIL",8.35,10,"Sprzedaż",-5.9880239520956335E-3,2.3952095808381646E-3,-5.0299401197604787E-2,"Makro",null,null,344788.48999999987,null,null,{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"PEKAO\")","v":-130},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D332,$B$2:B332,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B332=\"MIL\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B332=\"PEKAO\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B332=\"PKOBP\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B332=\"ING\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B332=\"GETIN\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B332=\"Handlowy\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B332=\"SANTANDER\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B332=\"MBANK\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B332=\"Alior\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B332=\"Idea\")*($E$2:E332=\"Kupno\")*$C$2:C332*$D$2:D332)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B332=\"MIL\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B332=\"PEKAO\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":11843.3},{"$f":"SUMPRODUCT(($B$2:B332=\"PKOBP\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B332=\"ING\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B332=\"GETIN\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B332=\"Handlowy\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B332=\"SANTANDER\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B332=\"MBANK\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B332=\"Alior\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B332=\"Idea\")*($E$2:E332=\"Sprzedaż\")*$C$2:C332*$D$2:D332)","v":2485.3000000000002},1002,14882.4,4314.3099999999995,21468.699999999997,147.4,8071.6900000000005,38419.699999999997,55955.9,7837.5,1732.5,-1379.4100000000253,1276.8799999999756,{"$f":"(VLOOKUP(A332,WIG_B[],2,TRUE)/VLOOKUP(A331,WIG_B[],2,TRUE)-1)*$L$1+BE331","v":116153.30871974894},3893.2420464962197,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":117532.71871974895},128.79999999999984,-544.40000000000327,209.20999999999913,1881.1999999999935,-79.500000000000057,-221.01999999999862,-1447,36.099999999991269,-405.29999999999927,-937.50000000000091,16.899999999999864,120.89999999999964,46.639999999999418,151.79999999999927,2.1999999999999886,31.240000000000691,436.69999999999709,591.5,-170.5,49.5]
[43196,"PEKAO",114.2,10,"Sprzedaż",0,-4.5621716287215452E-2,-7.5306479859895026E-2,"Polityka",null,null,345930.48999999987,null,null,{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"PKOBP\")","v":-110},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D333,$B$2:B333,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B333=\"MIL\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B333=\"PEKAO\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B333=\"PKOBP\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B333=\"ING\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B333=\"GETIN\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B333=\"Handlowy\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B333=\"SANTANDER\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B333=\"MBANK\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B333=\"Alior\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B333=\"Idea\")*($E$2:E333=\"Kupno\")*$C$2:C333*$D$2:D333)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B333=\"MIL\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B333=\"PEKAO\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B333=\"PKOBP\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":4007.76},{"$f":"SUMPRODUCT(($B$2:B333=\"ING\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B333=\"GETIN\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B333=\"Handlowy\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B333=\"SANTANDER\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B333=\"MBANK\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B333=\"Alior\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B333=\"Idea\")*($E$2:E333=\"Sprzedaż\")*$C$2:C333*$D$2:D333)","v":2485.3000000000002},996.00000000000011,13704,4273.0599999999995,21425.8,148.5,8030,38266.800000000003,55364.4,7590,1716,-2554.9500000000044,-1175.539999999979,{"$f":"(VLOOKUP(A333,WIG_B[],2,TRUE)/VLOOKUP(A332,WIG_B[],2,TRUE)-1)*$L$1+BE332","v":112256.74432558569},-3896.5643941632443,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":114811.6943255857},122.79999999999995,-580.80000000000291,167.95999999999913,1838.2999999999956,-78.400000000000063,-262.70999999999913,-1599.8999999999942,-555.40000000000873,-652.79999999999927,-954.00000000000091,-5.9999999999998863,-36.399999999999636,-41.25,-42.899999999997817,1.0999999999999943,-41.690000000000509,-152.89999999999418,-591.5,-247.5,-16.5]
[43199,"PKOBP",39.182000000000002,10,"Sprzedaż",3.9023020774845429E-2,5.918534020723798E-2,-4.4842019294574209E-2,"Sprawozdanie",null,null,346322.30999999988,null,null,{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"ING\")","v":-110},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D334,$B$2:B334,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B334=\"MIL\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B334=\"PEKAO\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B334=\"PKOBP\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B334=\"ING\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B334=\"GETIN\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B334=\"Handlowy\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B334=\"SANTANDER\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B334=\"MBANK\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B334=\"Alior\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B334=\"Idea\")*($E$2:E334=\"Kupno\")*$C$2:C334*$D$2:D334)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B334=\"MIL\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B334=\"PEKAO\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B334=\"PKOBP\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B334=\"ING\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":21200.599999999995},{"$f":"SUMPRODUCT(($B$2:B334=\"GETIN\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B334=\"Handlowy\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B334=\"SANTANDER\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B334=\"MBANK\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B334=\"Alior\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B334=\"Idea\")*($E$2:E334=\"Sprzedaż\")*$C$2:C334*$D$2:D334)","v":2485.3000000000002},997.2,13743.6,3918.2000000000003,22182.6,150.70000000000002,8061.2400000000007,39422.9,55621.8,7749.5,1716,-113.94999999996071,2441.0000000000437,{"$f":"(VLOOKUP(A334,WIG_B[],2,TRUE)/VLOOKUP(A333,WIG_B[],2,TRUE)-1)*$L$1+BE333","v":118222.59750409386},5965.8531785081723,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":118336.54750409382},123.99999999999989,-541.20000000000255,204.91999999999962,2595.0999999999949,-76.200000000000045,-231.46999999999844,-443.79999999999563,-298.00000000000728,-493.29999999999927,-954.00000000000091,1.1999999999999318,39.600000000000364,36.960000000000491,756.79999999999927,2.2000000000000171,31.240000000000691,1156.0999999999985,257.40000000000146,159.5,0]
[43200,"ING",196.74,10,"Sprzedaż",5.032021957913857E-3,-1.7281691572633706E-3,-9.1186337297956666E-2,"Makro",null,null,348289.7099999999,null,null,{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"GETIN\")","v":-110},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D335,$B$2:B335,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B335=\"MIL\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B335=\"PEKAO\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B335=\"PKOBP\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B335=\"ING\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B335=\"GETIN\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B335=\"Handlowy\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B335=\"SANTANDER\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B335=\"MBANK\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B335=\"Alior\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B335=\"Idea\")*($E$2:E335=\"Kupno\")*$C$2:C335*$D$2:D335)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B335=\"MIL\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B335=\"PEKAO\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B335=\"PKOBP\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B335=\"ING\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B335=\"GETIN\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":151.1},{"$f":"SUMPRODUCT(($B$2:B335=\"Handlowy\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B335=\"SANTANDER\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B335=\"MBANK\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B335=\"Alior\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B335=\"Idea\")*($E$2:E335=\"Sprzedaż\")*$C$2:C335*$D$2:D335)","v":2485.3000000000002},983.99999999999989,13876.8,3929,19674,151.79999999999998,8061.2400000000007,40970.6,56135.3,8019.0000000000009,1639,1730.4499999999907,1844.3999999999514,{"$f":"(VLOOKUP(A335,WIG_B[],2,TRUE)/VLOOKUP(A334,WIG_B[],2,TRUE)-1)*$L$1+BE334","v":122380.48328411172},4157.8857800178521,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":120650.03328411172},110.79999999999973,-408.00000000000364,215.71999999999935,2053.8999999999978,-75.10000000000008,-231.46999999999844,1103.9000000000015,215.49999999999272,-223.79999999999836,-1031.0000000000009,-13.200000000000159,133.19999999999891,10.799999999999727,-541.19999999999709,1.0999999999999659,0,1547.6999999999971,513.5,269.50000000000091,-77]
[43201,"GETIN",1.4,10,"Sprzedaż",-2.1428571428571241E-2,-0.13571428571428568,-0.3214285714285714,"Polityka",null,null,348303.7099999999,null,null,{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"Handlowy\")","v":-110},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D336,$B$2:B336,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B336=\"MIL\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B336=\"PEKAO\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B336=\"PKOBP\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B336=\"ING\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B336=\"GETIN\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B336=\"Handlowy\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B336=\"SANTANDER\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B336=\"MBANK\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B336=\"Alior\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B336=\"Idea\")*($E$2:E336=\"Kupno\")*$C$2:C336*$D$2:D336)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B336=\"MIL\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B336=\"PEKAO\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B336=\"PKOBP\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B336=\"ING\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B336=\"GETIN\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B336=\"Handlowy\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":7364.19},{"$f":"SUMPRODUCT(($B$2:B336=\"SANTANDER\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B336=\"MBANK\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B336=\"Alior\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B336=\"Idea\")*($E$2:E336=\"Sprzedaż\")*$C$2:C336*$D$2:D336)","v":2485.3000000000002},1009.2,13832.4,3946.8,19871,140,8144.62,40491,57137.599999999999,8002.5,1622.5,2501.3299999999799,770.8799999999892,{"$f":"(VLOOKUP(A336,WIG_B[],2,TRUE)/VLOOKUP(A335,WIG_B[],2,TRUE)-1)*$L$1+BE335","v":123721.80958552808},1341.3263014163676,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121220.47958552811},135.99999999999989,-452.40000000000327,233.51999999999953,2250.8999999999978,-72.900000000000063,-148.08999999999924,624.30000000000291,1217.7999999999884,-240.29999999999927,-1047.5000000000009,25.200000000000159,-44.399999999999636,17.800000000000182,197,2.2000000000000171,83.3799999999992,-479.59999999999854,1002.2999999999956,-16.500000000000909,-16.5]
[43202,"Handlowy",73.947000000000003,10,"Sprzedaż",7.6811770592450923E-3,8.5791174760301292E-2,-4.5262147213544934E-2,"Sprawozdanie",null,null,349043.17999999988,null,null,{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"SANTANDER\")","v":-110},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D337,$B$2:B337,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B337=\"MIL\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B337=\"PEKAO\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B337=\"PKOBP\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B337=\"ING\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B337=\"GETIN\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B337=\"Handlowy\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B337=\"SANTANDER\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B337=\"MBANK\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B337=\"Alior\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B337=\"Idea\")*($E$2:E337=\"Kupno\")*$C$2:C337*$D$2:D337)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B337=\"MIL\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B337=\"PEKAO\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B337=\"PKOBP\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B337=\"ING\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B337=\"GETIN\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B337=\"Handlowy\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B337=\"SANTANDER\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":39159.399999999994},{"$f":"SUMPRODUCT(($B$2:B337=\"MBANK\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B337=\"Alior\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B337=\"Idea\")*($E$2:E337=\"Sprzedaż\")*$C$2:C337*$D$2:D337)","v":2485.3000000000002},1030.8,13849.199999999999,4071.1,19920,140,7394.7000000000007,40730.799999999996,56521.399999999994,8024.5,1584,2309.6799999999857,-191.64999999999418,{"$f":"(VLOOKUP(A337,WIG_B[],2,TRUE)/VLOOKUP(A336,WIG_B[],2,TRUE)-1)*$L$1+BE336","v":129852.36872694611},6130.5591414180235,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":127542.68872694613},157.5999999999998,-435.600000000004,357.81999999999925,2299.8999999999978,-72.900000000000063,-158.53999999999905,864.09999999999854,601.59999999998399,-218.29999999999927,-1086.0000000000009,21.599999999999909,16.799999999999272,124.29999999999973,49,0,-10.449999999999818,239.79999999999563,-616.20000000000437,22,-38.5]
[43203,"SANTANDER",369.68,10,"Sprzedaż",0,1.8772992858688609E-2,-8.6777753732958152E-2,"Makro",null,null,352739.97999999986,null,null,{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"MBANK\")","v":-130},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D338,$B$2:B338,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B338=\"MIL\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B338=\"PEKAO\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B338=\"PKOBP\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B338=\"ING\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B338=\"GETIN\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B338=\"Handlowy\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B338=\"SANTANDER\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B338=\"MBANK\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B338=\"Alior\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B338=\"Idea\")*($E$2:E338=\"Kupno\")*$C$2:C338*$D$2:D338)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B338=\"MIL\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B338=\"PEKAO\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B338=\"PKOBP\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B338=\"ING\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B338=\"GETIN\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B338=\"Handlowy\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B338=\"SANTANDER\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B338=\"MBANK\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":43099.1},{"$f":"SUMPRODUCT(($B$2:B338=\"Alior\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B338=\"Idea\")*($E$2:E338=\"Sprzedaż\")*$C$2:C338*$D$2:D338)","v":2485.3000000000002},1010.4,13794,4071.1,19773,137,7451.5,36968,55724.5,7920,1485,1074.4800000000105,-1235.1999999999753,{"$f":"(VLOOKUP(A338,WIG_B[],2,TRUE)/VLOOKUP(A337,WIG_B[],2,TRUE)-1)*$L$1+BE337","v":127580.630303185},-2271.7384237611113,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":126506.15030318499},137.19999999999982,-490.80000000000291,357.81999999999925,2152.8999999999978,-75.900000000000063,-101.73999999999978,798.10000000000582,-195.30000000001019,-322.79999999999927,-1185.0000000000009,-20.399999999999977,-55.199999999998909,0,-147,-3,56.799999999999272,-65.999999999992724,-796.89999999999418,-104.5,-99]
[43206,"MBANK",426.48,10,"Sprzedaż",2.8723504033014491E-2,3.7985368598761893E-2,-7.662727443256423E-2,"Polityka",null,null,357004.77999999985,null,null,{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"Alior\")","v":-110},{"$f":"SUMIFS($D$2:D339,$B$2:B339,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B339=\"MIL\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B339=\"PEKAO\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B339=\"PKOBP\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B339=\"ING\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B339=\"GETIN\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B339=\"Handlowy\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B339=\"SANTANDER\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B339=\"MBANK\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B339=\"Alior\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B339=\"Idea\")*($E$2:E339=\"Kupno\")*$C$2:C339*$D$2:D339)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B339=\"MIL\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B339=\"PEKAO\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B339=\"PKOBP\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B339=\"ING\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B339=\"GETIN\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B339=\"Handlowy\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B339=\"SANTANDER\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B339=\"MBANK\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B339=\"Alior\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":7523.3},{"$f":"SUMPRODUCT(($B$2:B339=\"Idea\")*($E$2:E339=\"Sprzedaż\")*$C$2:C339*$D$2:D339)","v":2485.3000000000002},1022.4,13681.2,4031.7,19674,136,7451.5,36750,51177.600000000006,7914.5,1430,273.67999999999302,-800.80000000001746,{"$f":"(VLOOKUP(A339,WIG_B[],2,TRUE)/VLOOKUP(A338,WIG_B[],2,TRUE)-1)*$L$1+BE338","v":124488.41910842594},-3092.2111947590602,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":124214.73910842594},149.19999999999982,-603.60000000000218,318.41999999999916,2053.8999999999978,-76.900000000000063,-101.73999999999978,580.10000000000582,-477.40000000000146,-328.29999999999927,-1240.0000000000009,12,-112.79999999999927,-39.400000000000091,-99,-1,0,-218,-282.09999999999127,-5.5,-55]
[43207,"Alior",72.2,10,"Sprzedaż",9.0027700831023516E-3,1.1080332409972193E-2,-4.5013850415512424E-2,"Sprawozdanie",null,null,357726.77999999985,null,null,{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D340,$B$2:B340,\"Idea\")","v":-110},{"$f":"SUMPRODUCT(($B$2:B340=\"MIL\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B340=\"PEKAO\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B340=\"PKOBP\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B340=\"ING\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B340=\"GETIN\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B340=\"Handlowy\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B340=\"SANTANDER\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B340=\"MBANK\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B340=\"Alior\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B340=\"Idea\")*($E$2:E340=\"Kupno\")*$C$2:C340*$D$2:D340)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B340=\"MIL\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B340=\"PEKAO\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B340=\"PKOBP\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B340=\"ING\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B340=\"GETIN\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B340=\"Handlowy\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B340=\"SANTANDER\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B340=\"MBANK\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B340=\"Alior\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B340=\"Idea\")*($E$2:E340=\"Sprzedaż\")*$C$2:C340*$D$2:D340)","v":2485.3000000000002},1034.3999999999999,13798.8,4112.5999999999995,19163,134,7356.8,36929,52078.8,7220,1452,1006.1800000000076,732.50000000001455,{"$f":"(VLOOKUP(A340,WIG_B[],2,TRUE)/VLOOKUP(A339,WIG_B[],2,TRUE)-1)*$L$1+BE339","v":128948.33797303599},4459.918864610052,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":127942.15797303598},161.1999999999997,-486.00000000000364,399.3199999999988,1542.8999999999978,-78.900000000000063,-196.4399999999996,759.10000000000582,423.79999999999563,-300.79999999999927,-1218.0000000000009,11.999999999999886,117.59999999999854,80.899999999999636,-511,-2,-94.699999999999818,179,901.19999999999709,27.5,22]
[43208,"Idea",13,10,"Sprzedaż",-0.16923076923076918,-0.30769230769230771,-0.39692307692307693,"Makro",null,null,357856.77999999985,null,null,{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"MIL\")","v":-120},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D341,$B$2:B341,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B341=\"MIL\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B341=\"PEKAO\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B341=\"PKOBP\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B341=\"ING\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B341=\"GETIN\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B341=\"Handlowy\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B341=\"SANTANDER\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B341=\"MBANK\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B341=\"Alior\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B341=\"Idea\")*($E$2:E341=\"Kupno\")*$C$2:C341*$D$2:D341)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B341=\"MIL\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":828.6},{"$f":"SUMPRODUCT(($B$2:B341=\"PEKAO\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B341=\"PKOBP\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B341=\"ING\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B341=\"GETIN\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B341=\"Handlowy\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B341=\"SANTANDER\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B341=\"MBANK\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B341=\"Alior\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B341=\"Idea\")*($E$2:E341=\"Sprzedaż\")*$C$2:C341*$D$2:D341)","v":2615.3000000000002},1030.8,13681.2,4110.6000000000004,19379,135,7423.0999999999995,36830,52552.800000000003,7195,1300,1494.2799999999988,488.09999999999127,{"$f":"(VLOOKUP(A341,WIG_B[],2,TRUE)/VLOOKUP(A340,WIG_B[],2,TRUE)-1)*$L$1+BE340","v":128379.64941394751},-568.68855908847763,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":126885.36941394751},157.5999999999998,-603.60000000000218,397.31999999999971,1758.8999999999978,-77.900000000000063,-130.14000000000033,660.10000000000582,897.79999999999563,-325.79999999999927,-1240.0000000000009,-3.5999999999999091,-117.59999999999854,-1.9999999999990905,216,1,66.299999999999272,-99,474,-25,-22]
[43209,"MIL",8.5399999999999991,10,"Sprzedaż",-2.3419203747072626E-3,-4.2154566744730615E-2,-0.1018735362997657,"Polityka",null,null,357942.17999999988,null,null,{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"PEKAO\")","v":-120},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D342,$B$2:B342,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B342=\"MIL\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B342=\"PEKAO\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B342=\"PKOBP\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B342=\"ING\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B342=\"GETIN\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B342=\"Handlowy\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B342=\"SANTANDER\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B342=\"MBANK\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B342=\"Alior\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B342=\"Idea\")*($E$2:E342=\"Kupno\")*$C$2:C342*$D$2:D342)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B342=\"MIL\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":914},{"$f":"SUMPRODUCT(($B$2:B342=\"PEKAO\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":12985.3},{"$f":"SUMPRODUCT(($B$2:B342=\"PKOBP\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B342=\"ING\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B342=\"GETIN\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B342=\"Handlowy\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B342=\"SANTANDER\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B342=\"MBANK\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B342=\"Alior\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B342=\"Idea\")*($E$2:E342=\"Sprzedaż\")*$C$2:C342*$D$2:D342)","v":2615.3000000000002},939.39999999999986,13681.2,4107.7,19281,129,7385.2000000000007,37325,53097.600000000006,7220,1100,2208.2800000000134,714.00000000001455,{"$f":"(VLOOKUP(A342,WIG_B[],2,TRUE)/VLOOKUP(A341,WIG_B[],2,TRUE)-1)*$L$1+BE341","v":128746.45736960453},366.80795565701555,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":126538.17736960451},151.59999999999968,-603.60000000000218,394.41999999999916,1660.8999999999978,-83.900000000000063,-168.03999999999905,1155.1000000000058,1442.5999999999985,-300.79999999999927,-1440.0000000000009,-6.0000000000001137,0,-2.9000000000005457,-98,-6,-37.899999999998727,495,544.80000000000291,25,-200]
[43210,"PEKAO",113.13,10,"Sprzedaż",0,-5.2682754353398642E-2,-8.0703615309820509E-2,"Sprawozdanie",null,null,359073.47999999986,null,null,{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"PKOBP\")","v":-100},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D343,$B$2:B343,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B343=\"MIL\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B343=\"PEKAO\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B343=\"PKOBP\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B343=\"ING\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B343=\"GETIN\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B343=\"Handlowy\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B343=\"SANTANDER\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B343=\"MBANK\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B343=\"Alior\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B343=\"Idea\")*($E$2:E343=\"Kupno\")*$C$2:C343*$D$2:D343)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B343=\"MIL\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":914},{"$f":"SUMPRODUCT(($B$2:B343=\"PEKAO\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B343=\"PKOBP\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":4399.58},{"$f":"SUMPRODUCT(($B$2:B343=\"ING\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B343=\"GETIN\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B343=\"Handlowy\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B343=\"SANTANDER\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B343=\"MBANK\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B343=\"Alior\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B343=\"Idea\")*($E$2:E343=\"Sprzedaż\")*$C$2:C343*$D$2:D343)","v":2615.3000000000002},937.19999999999993,12444.3,4030.7000000000003,19281,134,7603,36909,52647.600000000006,7284.9999999999991,1080,1425.280000000027,-782.99999999998636,{"$f":"(VLOOKUP(A343,WIG_B[],2,TRUE)/VLOOKUP(A342,WIG_B[],2,TRUE)-1)*$L$1+BE342","v":124450.74493672501},-4295.712432879518,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":123025.46493672498},149.39999999999975,-709.20000000000437,317.41999999999962,1660.8999999999978,-78.900000000000063,49.760000000000218,739.10000000000582,992.59999999999854,-235.80000000000018,-1460.0000000000009,-2.1999999999999318,-105.60000000000218,-76.999999999999545,0,5,217.79999999999927,-416,-450,64.999999999999091,-20]
[43213,"PKOBP",40.720999999999997,10,"Sprzedaż",3.6344883475356582E-3,-2.4483681638466592E-2,-4.241054983914927E-2,"Makro",null,null,359480.68999999989,null,null,{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"ING\")","v":-100},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D344,$B$2:B344,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B344=\"MIL\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B344=\"PEKAO\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B344=\"PKOBP\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B344=\"ING\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B344=\"GETIN\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B344=\"Handlowy\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B344=\"SANTANDER\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B344=\"MBANK\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B344=\"Alior\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B344=\"Idea\")*($E$2:E344=\"Kupno\")*$C$2:C344*$D$2:D344)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B344=\"MIL\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":914},{"$f":"SUMPRODUCT(($B$2:B344=\"PEKAO\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B344=\"PKOBP\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B344=\"ING\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":23167.999999999996},{"$f":"SUMPRODUCT(($B$2:B344=\"GETIN\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B344=\"Handlowy\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B344=\"SANTANDER\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B344=\"MBANK\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B344=\"Alior\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B344=\"Idea\")*($E$2:E344=\"Sprzedaż\")*$C$2:C344*$D$2:D344)","v":2615.3000000000002},905.30000000000007,12419,3664.89,19340,127,7574.5999999999995,36731,52576.799999999996,7150,1030,999.27999999996246,-426.00000000006457,{"$f":"(VLOOKUP(A344,WIG_B[],2,TRUE)/VLOOKUP(A343,WIG_B[],2,TRUE)-1)*$L$1+BE343","v":123922.39945439491},-528.34548233009991,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122923.11945439494},117.49999999999989,-734.50000000000364,358.81999999999925,1719.8999999999978,-85.900000000000063,21.359999999999673,561.10000000000582,921.79999999998836,-370.79999999999927,-1510.0000000000009,-31.899999999999864,-25.299999999999272,41.399999999999636,59,-7,-28.400000000000546,-178,-70.800000000010186,-134.99999999999909,-50]
[43214,"ING",191.4,10,"Sprzedaż",1.7763845350052376E-2,7.3145245559038674E-3,-1.2539184952978122E-2,"Polityka",null,null,361394.68999999989,null,null,{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"GETIN\")","v":-100},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D345,$B$2:B345,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B345=\"MIL\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B345=\"PEKAO\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B345=\"PKOBP\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B345=\"ING\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B345=\"GETIN\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B345=\"Handlowy\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B345=\"SANTANDER\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B345=\"MBANK\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B345=\"Alior\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B345=\"Idea\")*($E$2:E345=\"Kupno\")*$C$2:C345*$D$2:D345)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B345=\"MIL\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":914},{"$f":"SUMPRODUCT(($B$2:B345=\"PEKAO\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B345=\"PKOBP\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B345=\"ING\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B345=\"GETIN\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":165.1},{"$f":"SUMPRODUCT(($B$2:B345=\"Handlowy\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B345=\"SANTANDER\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B345=\"MBANK\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B345=\"Alior\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B345=\"Idea\")*($E$2:E345=\"Sprzedaż\")*$C$2:C345*$D$2:D345)","v":2615.3000000000002},935,12336.5,3656.0699999999997,17226,126,7508.3,35284,52291.199999999997,7105,990,-1147.2400000000198,-2146.5199999999822,{"$f":"(VLOOKUP(A345,WIG_B[],2,TRUE)/VLOOKUP(A344,WIG_B[],2,TRUE)-1)*$L$1+BE344","v":120232.72207340789},-3689.677380987021,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121379.96207340791},147.19999999999982,-817.00000000000364,349.99999999999909,1519.8999999999978,-86.900000000000063,-44.9399999999996,-885.89999999999418,636.19999999998981,-415.79999999999927,-1550.0000000000009,29.699999999999932,-82.5,-8.8200000000001637,-200,-1,-66.299999999999272,-1447,-285.59999999999854,-45,-40]
[43215,"GETIN",1.23,10,"Sprzedaż",-3.2520325203252098E-2,-0.16260162601626016,-0.21951219512195119,"Sprawozdanie",null,null,361406.98999999987,null,null,{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"Handlowy\")","v":-100},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D346,$B$2:B346,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B346=\"MIL\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B346=\"PEKAO\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B346=\"PKOBP\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B346=\"ING\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B346=\"GETIN\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B346=\"Handlowy\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B346=\"SANTANDER\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B346=\"MBANK\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B346=\"Alior\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B346=\"Idea\")*($E$2:E346=\"Kupno\")*$C$2:C346*$D$2:D346)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B346=\"MIL\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":914},{"$f":"SUMPRODUCT(($B$2:B346=\"PEKAO\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B346=\"PKOBP\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B346=\"ING\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B346=\"GETIN\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B346=\"Handlowy\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":8103.66},{"$f":"SUMPRODUCT(($B$2:B346=\"SANTANDER\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B346=\"MBANK\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B346=\"Alior\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B346=\"Idea\")*($E$2:E346=\"Sprzedaż\")*$C$2:C346*$D$2:D346)","v":2615.3000000000002},940.50000000000011,11994.400000000001,3632.04,17550,110.7,7574.5999999999995,36215,52291.199999999997,7090.0000000000009,922.00000000000011,-272.57000000004962,874.66999999997017,{"$f":"(VLOOKUP(A346,WIG_B[],2,TRUE)/VLOOKUP(A345,WIG_B[],2,TRUE)-1)*$L$1+BE345","v":118497.81708526923},-1734.90498813866,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":118770.38708526928},152.69999999999993,-1159.1000000000022,325.96999999999935,1843.8999999999978,-89.900000000000048,21.359999999999673,45.100000000005821,636.19999999998981,-430.79999999999836,-1618.0000000000009,5.5000000000001137,-342.09999999999854,-24.029999999999745,324,-2.9999999999999858,66.299999999999272,931,0,-14.999999999999091,-68]
[43216,"Handlowy",74.988,10,"Sprzedaż",3.2831919773830487E-2,1.1361817890862547E-2,-2.1176721608790694E-2,"Makro",null,null,362156.86999999988,null,null,{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"SANTANDER\")","v":-100},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D347,$B$2:B347,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B347=\"MIL\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B347=\"PEKAO\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B347=\"PKOBP\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B347=\"ING\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B347=\"GETIN\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B347=\"Handlowy\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B347=\"SANTANDER\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B347=\"MBANK\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B347=\"Alior\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B347=\"Idea\")*($E$2:E347=\"Kupno\")*$C$2:C347*$D$2:D347)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B347=\"MIL\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":914},{"$f":"SUMPRODUCT(($B$2:B347=\"PEKAO\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B347=\"PKOBP\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B347=\"ING\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B347=\"GETIN\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B347=\"Handlowy\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B347=\"SANTANDER\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":42856.2},{"$f":"SUMPRODUCT(($B$2:B347=\"MBANK\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B347=\"Alior\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B347=\"Idea\")*($E$2:E347=\"Sprzedaż\")*$C$2:C347*$D$2:D347)","v":2615.3000000000002},941.6,12065.9,3722.67,17640,106.19999999999999,6748.92,36572,53169.599999999999,7130,768,1021.7599999999584,1294.3300000000081,{"$f":"(VLOOKUP(A347,WIG_B[],2,TRUE)/VLOOKUP(A346,WIG_B[],2,TRUE)-1)*$L$1+BE346","v":124532.28550840216},6034.4684231329302,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":123510.52550840221},153.79999999999984,-1087.600000000004,416.59999999999945,1933.8999999999978,-94.400000000000063,-54.440000000000509,402.10000000000582,1514.5999999999913,-390.79999999999927,-1772.0000000000009,1.0999999999999091,71.499999999998181,90.630000000000109,90,-4.5000000000000142,-75.800000000000182,357,878.40000000000146,39.999999999999091,-154]
[43217,"SANTANDER",364.53,10,"Sprzedaż",0,-1.5773736043672715E-2,-2.5045949578909821E-2,"Polityka",null,null,365802.16999999987,null,null,{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"MBANK\")","v":-120},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D348,$B$2:B348,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B348=\"MIL\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B348=\"PEKAO\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B348=\"PKOBP\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B348=\"ING\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B348=\"GETIN\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B348=\"Handlowy\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B348=\"SANTANDER\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B348=\"MBANK\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B348=\"Alior\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B348=\"Idea\")*($E$2:E348=\"Kupno\")*$C$2:C348*$D$2:D348)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B348=\"MIL\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":914},{"$f":"SUMPRODUCT(($B$2:B348=\"PEKAO\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B348=\"PKOBP\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B348=\"ING\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B348=\"GETIN\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B348=\"Handlowy\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B348=\"SANTANDER\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B348=\"MBANK\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":47363.9},{"$f":"SUMPRODUCT(($B$2:B348=\"Alior\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B348=\"Idea\")*($E$2:E348=\"Sprzedaż\")*$C$2:C348*$D$2:D348)","v":2615.3000000000002},955.9,12029.6,3678.21,17532,107.1,6970.5,32807.699999999997,52837.2,7100,969.99999999999989,790.37999999996089,-231.37999999999749,{"$f":"(VLOOKUP(A348,WIG_B[],2,TRUE)/VLOOKUP(A347,WIG_B[],2,TRUE)-1)*$L$1+BE347","v":122648.42390176715},-1883.8616066350078,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121858.04390176719},168.0999999999998,-1123.9000000000033,372.13999999999942,1825.8999999999978,-93.500000000000057,167.13999999999942,283.10000000000582,1182.1999999999898,-420.79999999999927,-1570.0000000000009,14.299999999999955,-36.299999999999272,-44.460000000000036,-108,0.90000000000000568,221.57999999999993,-119,-332.40000000000146,-30,202]
[43220,"MBANK",424.3,10,"Sprzedaż",-9.191609710110793E-4,-6.8347867075183588E-3,-2.5925053028518219E-3,"Sprawozdanie",null,null,370045.16999999987,null,null,{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"Alior\")","v":-100},{"$f":"SUMIFS($D$2:D349,$B$2:B349,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B349=\"MIL\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B349=\"PEKAO\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B349=\"PKOBP\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B349=\"ING\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B349=\"GETIN\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B349=\"Handlowy\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B349=\"SANTANDER\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B349=\"MBANK\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B349=\"Alior\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B349=\"Idea\")*($E$2:E349=\"Kupno\")*$C$2:C349*$D$2:D349)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B349=\"MIL\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":914},{"$f":"SUMPRODUCT(($B$2:B349=\"PEKAO\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B349=\"PKOBP\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B349=\"ING\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B349=\"GETIN\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B349=\"Handlowy\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B349=\"SANTANDER\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B349=\"MBANK\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B349=\"Alior\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":8245.2999999999993},{"$f":"SUMPRODUCT(($B$2:B349=\"Idea\")*($E$2:E349=\"Sprzedaż\")*$C$2:C349*$D$2:D349)","v":2615.3000000000002},940.50000000000011,11968,3716.4599999999996,17730,104.39999999999999,7072.74,33129,46673,7105,1165,-350.73000000002503,-1141.109999999986,{"$f":"(VLOOKUP(A349,WIG_B[],2,TRUE)/VLOOKUP(A348,WIG_B[],2,TRUE)-1)*$L$1+BE348","v":123731.25303551651},1082.8291337493574,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":124081.98303551653},152.69999999999993,-1185.5000000000036,410.38999999999896,2023.8999999999978,-96.20000000000006,269.3799999999992,604.40000000000873,-739.00000000000728,-415.79999999999927,-1375.0000000000009,-15.399999999999864,-61.600000000000364,38.249999999999545,198,-2.7000000000000028,102.23999999999978,321.30000000000291,-1921.1999999999971,5,195]
[43221,"Alior",71.05,10,"Sprzedaż",-3.0260380014074495E-2,-8.4447572132300142E-3,2.181562280084437E-2,"Makro",null,null,370755.66999999987,null,null,{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D350,$B$2:B350,\"Idea\")","v":-100},{"$f":"SUMPRODUCT(($B$2:B350=\"MIL\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B350=\"PEKAO\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B350=\"PKOBP\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B350=\"ING\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B350=\"GETIN\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B350=\"Handlowy\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B350=\"SANTANDER\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B350=\"MBANK\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B350=\"Alior\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B350=\"Idea\")*($E$2:E350=\"Kupno\")*$C$2:C350*$D$2:D350)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B350=\"MIL\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":914},{"$f":"SUMPRODUCT(($B$2:B350=\"PEKAO\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B350=\"PKOBP\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B350=\"ING\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B350=\"GETIN\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B350=\"Handlowy\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B350=\"SANTANDER\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B350=\"MBANK\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B350=\"Alior\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B350=\"Idea\")*($E$2:E350=\"Sprzedaż\")*$C$2:C350*$D$2:D350)","v":2615.3000000000002},940.50000000000011,11968,3716.4599999999996,17730,104.39999999999999,7072.74,33129,46673,6394.5,1165,-350.73000000002503,0,{"$f":"(VLOOKUP(A350,WIG_B[],2,TRUE)/VLOOKUP(A349,WIG_B[],2,TRUE)-1)*$L$1+BE349","v":123731.25303551651},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":124081.98303551653},152.69999999999993,-1185.5000000000036,410.38999999999896,2023.8999999999978,-96.20000000000006,269.3799999999992,604.40000000000873,-739.00000000000728,-415.79999999999927,-1375.0000000000009,0,0,0,0,0,0,0,0,0,0]
[43222,"Idea",11.8,10,"Sprzedaż",-1.6949152542372947E-2,-0.44915254237288138,-0.40169491525423739,"Polityka",null,null,370873.66999999987,null,null,{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"MIL\")","v":-110},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D351,$B$2:B351,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B351=\"MIL\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B351=\"PEKAO\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B351=\"PKOBP\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B351=\"ING\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B351=\"GETIN\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B351=\"Handlowy\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B351=\"SANTANDER\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B351=\"MBANK\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B351=\"Alior\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B351=\"Idea\")*($E$2:E351=\"Kupno\")*$C$2:C351*$D$2:D351)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B351=\"MIL\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":914},{"$f":"SUMPRODUCT(($B$2:B351=\"PEKAO\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B351=\"PKOBP\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B351=\"ING\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B351=\"GETIN\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B351=\"Handlowy\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B351=\"SANTANDER\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B351=\"MBANK\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B351=\"Alior\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B351=\"Idea\")*($E$2:E351=\"Sprzedaż\")*$C$2:C351*$D$2:D351)","v":2733.3},907.5,12070.300000000001,3737.79,17730,108.89999999999999,6927.93,32522.400000000001,48999.5,6363,1062,1302.9899999999689,1653.7199999999939,{"$f":"(VLOOKUP(A351,WIG_B[],2,TRUE)/VLOOKUP(A350,WIG_B[],2,TRUE)-1)*$L$1+BE350","v":124568.6796103596},837.42657484309166,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":123265.68961035964},119.69999999999982,-1083.2000000000025,431.71999999999935,2023.8999999999978,-91.70000000000006,124.56999999999971,-2.1999999999898137,1587.4999999999927,-447.29999999999927,-1360.0000000000009,-33.000000000000114,102.30000000000109,21.330000000000382,0,4.5,-144.80999999999949,-606.59999999999854,2326.5,-31.5,15]
[43223,"MIL",8.25,10,"Sprzedaż",1.4545454545454417E-2,-1.0909090909090868E-2,0.10303030303030303,"Sprawozdanie",null,null,370956.16999999987,null,null,{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"PEKAO\")","v":-110},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D352,$B$2:B352,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B352=\"MIL\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B352=\"PEKAO\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B352=\"PKOBP\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B352=\"ING\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B352=\"GETIN\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B352=\"Handlowy\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B352=\"SANTANDER\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B352=\"MBANK\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B352=\"Alior\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B352=\"Idea\")*($E$2:E352=\"Kupno\")*$C$2:C352*$D$2:D352)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B352=\"MIL\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B352=\"PEKAO\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":14116.599999999999},{"$f":"SUMPRODUCT(($B$2:B352=\"PKOBP\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B352=\"ING\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B352=\"GETIN\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B352=\"Handlowy\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B352=\"SANTANDER\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B352=\"MBANK\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B352=\"Alior\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B352=\"Idea\")*($E$2:E352=\"Sprzedaż\")*$C$2:C352*$D$2:D352)","v":2733.3},825,12070.300000000001,3737.79,17730,108.89999999999999,6927.93,32522.400000000001,48999.5,6363,1062,1302.9899999999689,0,{"$f":"(VLOOKUP(A352,WIG_B[],2,TRUE)/VLOOKUP(A351,WIG_B[],2,TRUE)-1)*$L$1+BE351","v":124568.6796103596},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":123265.68961035964},119.69999999999982,-1083.2000000000025,431.71999999999935,2023.8999999999978,-91.70000000000006,124.56999999999971,-2.1999999999898137,1587.4999999999927,-447.29999999999927,-1360.0000000000009,0,0,0,0,0,0,0,0,0,0]
[43224,"PEKAO",108.99,10,"Sprzedaż",0,-1.2845215157353818E-2,1.8442058904486691E-2,"Makro",null,null,372046.06999999989,null,null,{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"PKOBP\")","v":-90},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D353,$B$2:B353,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B353=\"MIL\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B353=\"PEKAO\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B353=\"PKOBP\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B353=\"ING\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B353=\"GETIN\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B353=\"Handlowy\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B353=\"SANTANDER\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B353=\"MBANK\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B353=\"Alior\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B353=\"Idea\")*($E$2:E353=\"Kupno\")*$C$2:C353*$D$2:D353)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B353=\"MIL\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B353=\"PEKAO\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B353=\"PKOBP\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":4806.79},{"$f":"SUMPRODUCT(($B$2:B353=\"ING\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B353=\"GETIN\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B353=\"Handlowy\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B353=\"SANTANDER\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B353=\"MBANK\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B353=\"Alior\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B353=\"Idea\")*($E$2:E353=\"Sprzedaż\")*$C$2:C353*$D$2:D353)","v":2733.3},836.99999999999989,10899,3608.91,17532,108.89999999999999,6774.4800000000005,31416.3,46630.100000000006,6201.0000000000009,1044,-2902.2399999999898,-4205.2299999999586,{"$f":"(VLOOKUP(A353,WIG_B[],2,TRUE)/VLOOKUP(A352,WIG_B[],2,TRUE)-1)*$L$1+BE352","v":112847.24889944014},-11721.430710919463,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":115749.48889944013},131.6999999999997,-1164.600000000004,302.83999999999924,1825.8999999999978,-91.70000000000006,-28.880000000000109,-1108.299999999992,-781.90000000000146,-609.29999999999836,-1378.0000000000009,11.999999999999886,-81.400000000001455,-128.88000000000011,-198,0,-153.44999999999982,-1106.1000000000022,-2369.3999999999942,-161.99999999999909,-18]
[43227,"PKOBP",39.399000000000001,10,"Sprzedaż",6.2615802431533751E-2,3.2488134216603903E-3,5.3580040102540583E-2,"Polityka",null,null,372440.05999999988,null,null,{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"ING\")","v":-90},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D354,$B$2:B354,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B354=\"MIL\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B354=\"PEKAO\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B354=\"PKOBP\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B354=\"ING\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B354=\"GETIN\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B354=\"Handlowy\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B354=\"SANTANDER\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B354=\"MBANK\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B354=\"Alior\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B354=\"Idea\")*($E$2:E354=\"Kupno\")*$C$2:C354*$D$2:D354)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B354=\"MIL\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B354=\"PEKAO\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B354=\"PKOBP\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B354=\"ING\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":25081.999999999996},{"$f":"SUMPRODUCT(($B$2:B354=\"GETIN\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B354=\"Handlowy\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B354=\"SANTANDER\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B354=\"MBANK\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B354=\"Alior\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B354=\"Idea\")*($E$2:E354=\"Sprzedaż\")*$C$2:C354*$D$2:D354)","v":2733.3},844.99999999999989,10703,3151.92,17676,108.89999999999999,6834.1500000000005,31434.3,47369.3,6102,936,-2399.3699999999517,502.87000000003809,{"$f":"(VLOOKUP(A354,WIG_B[],2,TRUE)/VLOOKUP(A353,WIG_B[],2,TRUE)-1)*$L$1+BE353","v":108333.81926235223},-4513.4296370879019,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":110733.18926235219},139.6999999999997,-1360.600000000004,239.83999999999924,1969.8999999999978,-91.70000000000006,30.789999999999964,-1090.299999999992,-42.700000000004366,-708.29999999999927,-1486.0000000000009,8,-196,-63,144,0,59.670000000000073,18,739.19999999999709,-99.000000000000909,-108]
[43228,"ING",197,10,"Sprzedaż",3.8071065989847774E-2,-1.5228426395939132E-2,-7.6142131979695438E-2,"Sprawozdanie",null,null,374410.05999999988,null,null,{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"GETIN\")","v":-90},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D355,$B$2:B355,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B355=\"MIL\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B355=\"PEKAO\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B355=\"PKOBP\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B355=\"ING\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B355=\"GETIN\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B355=\"Handlowy\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B355=\"SANTANDER\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B355=\"MBANK\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B355=\"Alior\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B355=\"Idea\")*($E$2:E355=\"Kupno\")*$C$2:C355*$D$2:D355)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B355=\"MIL\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B355=\"PEKAO\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B355=\"PKOBP\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B355=\"ING\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B355=\"GETIN\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":177.4},{"$f":"SUMPRODUCT(($B$2:B355=\"Handlowy\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B355=\"SANTANDER\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B355=\"MBANK\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B355=\"Alior\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B355=\"Idea\")*($E$2:E355=\"Sprzedaż\")*$C$2:C355*$D$2:D355)","v":2733.3},842,10675,3266.3999999999996,15760,105.3,6800.04,31915.8,48042.5,5944.5,846,-1392.3999999999505,1006.9700000000012,{"$f":"(VLOOKUP(A355,WIG_B[],2,TRUE)/VLOOKUP(A354,WIG_B[],2,TRUE)-1)*$L$1+BE354","v":114527.99754446356},6194.1782821113302,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":115920.39754446351},136.69999999999982,-1388.600000000004,354.3199999999988,2023.8999999999978,-95.300000000000054,-3.3200000000006185,-608.799999999992,630.49999999999272,-865.79999999999927,-1576.0000000000009,-2.9999999999998863,-28,114.47999999999956,54,-3.5999999999999943,-34.110000000000582,481.5,673.19999999999709,-157.5,-90]
[43229,"GETIN",1.1599999999999999,10,"Sprzedaż",4.31034482758621E-2,-8.6206896551723977E-2,-0.20689655172413779,"Makro",null,null,374421.65999999986,null,null,{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"Handlowy\")","v":-90},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D356,$B$2:B356,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B356=\"MIL\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B356=\"PEKAO\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B356=\"PKOBP\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B356=\"ING\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B356=\"GETIN\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B356=\"Handlowy\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B356=\"SANTANDER\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B356=\"MBANK\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B356=\"Alior\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B356=\"Idea\")*($E$2:E356=\"Kupno\")*$C$2:C356*$D$2:D356)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B356=\"MIL\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B356=\"PEKAO\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B356=\"PKOBP\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B356=\"ING\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B356=\"GETIN\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":189},{"$f":"SUMPRODUCT(($B$2:B356=\"Handlowy\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":8853.5399999999991},{"$f":"SUMPRODUCT(($B$2:B356=\"SANTANDER\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B356=\"MBANK\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B356=\"Alior\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B356=\"Idea\")*($E$2:E356=\"Sprzedaż\")*$C$2:C356*$D$2:D356)","v":2733.3},846.00000000000011,10843,3320.08,15744,92.8,6987.5099999999993,32486.399999999998,48478.1,6147,872.99999999999989,239.55000000005373,1631.9500000000044,{"$f":"(VLOOKUP(A356,WIG_B[],2,TRUE)/VLOOKUP(A355,WIG_B[],2,TRUE)-1)*$L$1+BE355","v":122191.13181217338},7663.1342677098146,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":121951.58181217333},140.69999999999993,-1220.600000000004,407.99999999999909,2007.8999999999978,-96.20000000000006,184.14999999999873,-38.199999999993452,1066.0999999999913,-663.29999999999927,-1549.0000000000009,4.0000000000001137,168,53.680000000000291,-16,-0.90000000000000568,187.46999999999935,570.59999999999854,435.59999999999854,202.5,27]
[43230,"Handlowy",78.302000000000007,10,"Sprzedaż",2.5401650021710687E-2,-3.9896809787745013E-2,-8.6868790069219215E-2,"Polityka",null,null,375204.67999999988,null,null,{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"SANTANDER\")","v":-90},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D357,$B$2:B357,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B357=\"MIL\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B357=\"PEKAO\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B357=\"PKOBP\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B357=\"ING\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B357=\"GETIN\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B357=\"Handlowy\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B357=\"SANTANDER\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B357=\"MBANK\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B357=\"Alior\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B357=\"Idea\")*($E$2:E357=\"Kupno\")*$C$2:C357*$D$2:D357)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B357=\"MIL\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B357=\"PEKAO\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B357=\"PKOBP\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B357=\"ING\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B357=\"GETIN\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":189},{"$f":"SUMPRODUCT(($B$2:B357=\"Handlowy\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B357=\"SANTANDER\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":46501.5},{"$f":"SUMPRODUCT(($B$2:B357=\"MBANK\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B357=\"Alior\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B357=\"Idea\")*($E$2:E357=\"Sprzedaż\")*$C$2:C357*$D$2:D357)","v":2733.3},847.00000000000011,10829,3319.2799999999997,15712,97.6,6264.1600000000008,33325.199999999997,48912.600000000006,6529.5,864,1905.0200000000623,1665.4700000000084,{"$f":"(VLOOKUP(A357,WIG_B[],2,TRUE)/VLOOKUP(A356,WIG_B[],2,TRUE)-1)*$L$1+BE356","v":126249.77343456283},4058.6416223894485,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":124344.75343456276},141.69999999999993,-1234.600000000004,407.19999999999891,1975.8999999999978,-91.400000000000063,243.82000000000062,800.60000000000582,1500.5999999999985,-280.79999999999927,-1558.0000000000009,1,-14,-0.8000000000001819,-32,4.7999999999999972,59.670000000001892,838.79999999999927,434.50000000000728,382.5,-9]
[43231,"SANTANDER",376.62,10,"Sprzedaż",0,-4.2005204184589195E-2,-7.0150284105995442E-2,"Sprawozdanie",null,null,378970.87999999989,null,null,{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"MBANK\")","v":-110},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D358,$B$2:B358,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B358=\"MIL\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B358=\"PEKAO\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B358=\"PKOBP\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B358=\"ING\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B358=\"GETIN\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B358=\"Handlowy\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B358=\"SANTANDER\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B358=\"MBANK\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B358=\"Alior\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B358=\"Idea\")*($E$2:E358=\"Kupno\")*$C$2:C358*$D$2:D358)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B358=\"MIL\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B358=\"PEKAO\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B358=\"PKOBP\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B358=\"ING\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B358=\"GETIN\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":189},{"$f":"SUMPRODUCT(($B$2:B358=\"Handlowy\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B358=\"SANTANDER\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B358=\"MBANK\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":51606.9},{"$f":"SUMPRODUCT(($B$2:B358=\"Alior\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B358=\"Idea\")*($E$2:E358=\"Sprzedaż\")*$C$2:C358*$D$2:D358)","v":2733.3},850,11141,3349.2799999999997,16360,96.8,6423.28,30129.599999999999,49955.4,6552,855,4683.2400000000634,2778.2200000000012,{"$f":"(VLOOKUP(A358,WIG_B[],2,TRUE)/VLOOKUP(A357,WIG_B[],2,TRUE)-1)*$L$1+BE357","v":134597.86253629884},8348.0891017360118,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":129914.62253629878},144.69999999999982,-922.600000000004,437.19999999999891,2623.8999999999978,-92.20000000000006,402.9399999999996,1371.2000000000044,2543.3999999999942,-258.29999999999927,-1567.0000000000009,2.9999999999998863,312,30,648,-0.79999999999999716,159.11999999999898,570.59999999999854,1042.7999999999956,22.5,-9]
[43234,"MBANK",448.61,10,"Sprzedaż",-5.2874434363924139E-2,-4.5050266378368842E-2,-0.11504424778761069,"Makro",null,null,383456.97999999986,null,null,{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"Alior\")","v":-90},{"$f":"SUMIFS($D$2:D359,$B$2:B359,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B359=\"MIL\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B359=\"PEKAO\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B359=\"PKOBP\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B359=\"ING\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B359=\"GETIN\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B359=\"Handlowy\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B359=\"SANTANDER\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B359=\"MBANK\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B359=\"Alior\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B359=\"Idea\")*($E$2:E359=\"Kupno\")*$C$2:C359*$D$2:D359)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B359=\"MIL\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B359=\"PEKAO\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B359=\"PKOBP\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B359=\"ING\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B359=\"GETIN\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":189},{"$f":"SUMPRODUCT(($B$2:B359=\"Handlowy\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B359=\"SANTANDER\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B359=\"MBANK\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":56093},{"$f":"SUMPRODUCT(($B$2:B359=\"Alior\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":8955.7999999999993},{"$f":"SUMPRODUCT(($B$2:B359=\"Idea\")*($E$2:E359=\"Sprzedaż\")*$C$2:C359*$D$2:D359)","v":2733.3},872.00000000000011,11215,3350.88,16400,97.6,6423.28,29416,44861,6552,853.2,3497.9400000000778,-1185.2999999999856,{"$f":"(VLOOKUP(A359,WIG_B[],2,TRUE)/VLOOKUP(A358,WIG_B[],2,TRUE)-1)*$L$1+BE358","v":134204.91477108086},-392.94776521797758,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":130706.97477108079},166.69999999999993,-848.600000000004,438.79999999999927,2663.8999999999978,-91.400000000000063,402.9399999999996,657.60000000000582,1935.0999999999913,-258.29999999999927,-1568.8000000000009,22.000000000000114,74,1.6000000000003638,40,0.79999999999999716,0,-713.59999999999854,-608.30000000000291,0,-1.7999999999999545]
[43235,"Alior",73,10,"Sprzedaż",-1.2328767123287787E-2,-6.8493150684931559E-2,-7.4657534246575397E-2,"Polityka",null,null,384186.97999999986,null,null,{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D360,$B$2:B360,\"Idea\")","v":-90},{"$f":"SUMPRODUCT(($B$2:B360=\"MIL\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B360=\"PEKAO\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B360=\"PKOBP\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B360=\"ING\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B360=\"GETIN\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B360=\"Handlowy\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B360=\"SANTANDER\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B360=\"MBANK\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B360=\"Alior\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B360=\"Idea\")*($E$2:E360=\"Kupno\")*$C$2:C360*$D$2:D360)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B360=\"MIL\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B360=\"PEKAO\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B360=\"PKOBP\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B360=\"ING\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B360=\"GETIN\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":189},{"$f":"SUMPRODUCT(($B$2:B360=\"Handlowy\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B360=\"SANTANDER\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B360=\"MBANK\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":56093},{"$f":"SUMPRODUCT(($B$2:B360=\"Alior\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B360=\"Idea\")*($E$2:E360=\"Sprzedaż\")*$C$2:C360*$D$2:D360)","v":2733.3},861.99999999999989,11048,3279.8399999999997,16000,96.8,6317.2000000000007,29099.200000000001,43675,5840,822.6,1227.6200000000622,-2270.3200000000156,{"$f":"(VLOOKUP(A360,WIG_B[],2,TRUE)/VLOOKUP(A359,WIG_B[],2,TRUE)-1)*$L$1+BE359","v":125993.04238478109},-8211.8723862997722,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":124765.42238478102},156.6999999999997,-1015.600000000004,367.75999999999885,2263.8999999999978,-92.20000000000006,296.86000000000058,340.80000000000655,749.09999999999127,-240.29999999999927,-1599.400000000001,-10.000000000000227,-167,-71.040000000000418,-400,-0.79999999999999716,-106.07999999999902,-316.79999999999927,-1186,18,-30.600000000000136]
[43236,"Idea",8.42,10,"Sprzedaż",6.8883610451306421E-2,-0.19714964370546317,-0.25178147268408557,"Sprawozdanie",null,null,384271.17999999988,null,null,{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"MIL\")","v":-100},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D361,$B$2:B361,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B361=\"MIL\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B361=\"PEKAO\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B361=\"PKOBP\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B361=\"ING\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B361=\"GETIN\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B361=\"Handlowy\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B361=\"SANTANDER\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B361=\"MBANK\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B361=\"Alior\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B361=\"Idea\")*($E$2:E361=\"Kupno\")*$C$2:C361*$D$2:D361)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B361=\"MIL\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":996.5},{"$f":"SUMPRODUCT(($B$2:B361=\"PEKAO\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B361=\"PKOBP\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B361=\"ING\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B361=\"GETIN\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":189},{"$f":"SUMPRODUCT(($B$2:B361=\"Handlowy\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B361=\"SANTANDER\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B361=\"MBANK\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":56093},{"$f":"SUMPRODUCT(($B$2:B361=\"Alior\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B361=\"Idea\")*($E$2:E361=\"Sprzedaż\")*$C$2:C361*$D$2:D361)","v":2817.5},852.99999999999989,10936,3250.56,16000,94.399999999999991,6317.2000000000007,29654.400000000001,44268,5884,673.6,2202.3400000000561,974.71999999999389,{"$f":"(VLOOKUP(A361,WIG_B[],2,TRUE)/VLOOKUP(A360,WIG_B[],2,TRUE)-1)*$L$1+BE360","v":124792.31084665914},-1200.7315381219523,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122589.97084665908},147.6999999999997,-1127.600000000004,338.47999999999911,2263.8999999999978,-94.600000000000065,296.86000000000058,896.00000000000728,1342.0999999999913,-196.29999999999927,-1664.2000000000012,-9,-112,-29.279999999999745,0,-2.4000000000000057,0,555.20000000000073,593,44,-64.800000000000182]
[43237,"MIL",8.16,10,"Sprzedaż",2.450980392156854E-3,-3.1862745098039214E-2,7.5980392156862697E-2,"Makro",null,null,384352.77999999985,null,null,{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"PEKAO\")","v":-100},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D362,$B$2:B362,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B362=\"MIL\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B362=\"PEKAO\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B362=\"PKOBP\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B362=\"ING\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B362=\"GETIN\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B362=\"Handlowy\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B362=\"SANTANDER\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B362=\"MBANK\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B362=\"Alior\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B362=\"Idea\")*($E$2:E362=\"Kupno\")*$C$2:C362*$D$2:D362)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B362=\"MIL\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B362=\"PEKAO\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":15206.499999999998},{"$f":"SUMPRODUCT(($B$2:B362=\"PKOBP\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B362=\"ING\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B362=\"GETIN\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":189},{"$f":"SUMPRODUCT(($B$2:B362=\"Handlowy\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B362=\"SANTANDER\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B362=\"MBANK\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":56093},{"$f":"SUMPRODUCT(($B$2:B362=\"Alior\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B362=\"Idea\")*($E$2:E362=\"Sprzedaż\")*$C$2:C362*$D$2:D362)","v":2817.5},734.4,10769,3197.68,15872,95.199999999999989,6211.12,28956,43478,5840,704,210.18000000002212,-1992.160000000034,{"$f":"(VLOOKUP(A362,WIG_B[],2,TRUE)/VLOOKUP(A361,WIG_B[],2,TRUE)-1)*$L$1+BE361","v":115916.86296526142},-8875.4478813977184,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":115706.6829652614},110.6999999999997,-1294.600000000004,285.599999999999,2135.8999999999978,-93.800000000000068,190.77999999999975,197.60000000000582,552.09999999999127,-240.29999999999927,-1633.8000000000011,-37,-167,-52.880000000000109,-128,0.79999999999999716,-106.08000000000084,-698.40000000000146,-790,-44,30.400000000000091]
[43238,"PEKAO",107.17,10,"Sprzedaż",0,-2.1461229821778671E-3,4.0869646356256339E-2,"Polityka",null,null,385424.47999999986,null,null,{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"PKOBP\")","v":-80},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D363,$B$2:B363,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B363=\"MIL\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B363=\"PEKAO\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B363=\"PKOBP\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B363=\"ING\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B363=\"GETIN\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B363=\"Handlowy\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B363=\"SANTANDER\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B363=\"MBANK\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B363=\"Alior\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B363=\"Idea\")*($E$2:E363=\"Kupno\")*$C$2:C363*$D$2:D363)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B363=\"MIL\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B363=\"PEKAO\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B363=\"PKOBP\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":5200.78},{"$f":"SUMPRODUCT(($B$2:B363=\"ING\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B363=\"GETIN\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":189},{"$f":"SUMPRODUCT(($B$2:B363=\"Handlowy\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B363=\"SANTANDER\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B363=\"MBANK\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":56093},{"$f":"SUMPRODUCT(($B$2:B363=\"Alior\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B363=\"Idea\")*($E$2:E363=\"Sprzedaż\")*$C$2:C363*$D$2:D363)","v":2817.5},736.19999999999993,9645.2999999999993,3211.1200000000003,15808,92.8,6180.8799999999992,28306.399999999998,42489,5768,720,-1617.8199999999488,-1827.9999999999709,{"$f":"(VLOOKUP(A363,WIG_B[],2,TRUE)/VLOOKUP(A362,WIG_B[],2,TRUE)-1)*$L$1+BE362","v":113323.24160051458},-2593.6213647468394,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":114941.06160051453},112.49999999999966,-1346.600000000004,299.03999999999951,2071.8999999999978,-96.20000000000006,160.53999999999905,-451.99999999999636,-436.90000000000873,-312.29999999999927,-1617.8000000000011,1.7999999999999545,-52,13.440000000000509,-64,-2.3999999999999915,-30.240000000000691,-649.60000000000218,-989,-72,16]
[43241,"PKOBP",40.908999999999999,10,"Sprzedaż",-5.0673445940990991E-2,-8.6606859126353575E-2,4.6688992642205385E-3,"Sprawozdanie",null,null,385833.56999999989,null,null,{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"ING\")","v":-80},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D364,$B$2:B364,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B364=\"MIL\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B364=\"PEKAO\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B364=\"PKOBP\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B364=\"ING\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B364=\"GETIN\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B364=\"Handlowy\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B364=\"SANTANDER\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B364=\"MBANK\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B364=\"Alior\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B364=\"Idea\")*($E$2:E364=\"Kupno\")*$C$2:C364*$D$2:D364)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B364=\"MIL\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B364=\"PEKAO\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B364=\"PKOBP\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B364=\"ING\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":27051.999999999996},{"$f":"SUMPRODUCT(($B$2:B364=\"GETIN\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":189},{"$f":"SUMPRODUCT(($B$2:B364=\"Handlowy\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B364=\"SANTANDER\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B364=\"MBANK\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":56093},{"$f":"SUMPRODUCT(($B$2:B364=\"Alior\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B364=\"Idea\")*($E$2:E364=\"Sprzedaż\")*$C$2:C364*$D$2:D364)","v":2817.5},733.5,9629.1,2863.63,15952,89.600000000000009,6120.24,28766.399999999998,43043,5840,712,-416.95999999996275,1200.859999999986,{"$f":"(VLOOKUP(A364,WIG_B[],2,TRUE)/VLOOKUP(A363,WIG_B[],2,TRUE)-1)*$L$1+BE363","v":118329.86620782541},5006.6246073108341,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":118746.82620782538},109.79999999999973,-1362.8000000000029,360.63999999999942,2215.8999999999978,-99.400000000000048,99.899999999999636,8.000000000003638,117.09999999999127,-240.29999999999927,-1625.8000000000011,-2.6999999999999318,-16.199999999998909,61.599999999999909,144,-3.1999999999999886,-60.639999999999418,460,554,72,-8]
[43242,"ING",197.2,10,"Sprzedaż",-1.6227180527383256E-2,-8.2150101419878219E-2,-9.0263691683569847E-2,"Makro",null,null,387805.56999999989,null,null,{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"GETIN\")","v":-80},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D365,$B$2:B365,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B365=\"MIL\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B365=\"PEKAO\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B365=\"PKOBP\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B365=\"ING\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B365=\"GETIN\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B365=\"Handlowy\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B365=\"SANTANDER\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B365=\"MBANK\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B365=\"Alior\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B365=\"Idea\")*($E$2:E365=\"Kupno\")*$C$2:C365*$D$2:D365)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B365=\"MIL\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B365=\"PEKAO\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B365=\"PKOBP\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B365=\"ING\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B365=\"GETIN\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":189},{"$f":"SUMPRODUCT(($B$2:B365=\"Handlowy\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B365=\"SANTANDER\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B365=\"MBANK\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":56093},{"$f":"SUMPRODUCT(($B$2:B365=\"Alior\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B365=\"Idea\")*($E$2:E365=\"Sprzedaż\")*$C$2:C365*$D$2:D365)","v":2817.5},753.3,9558,2844.94,13804,88.800000000000011,6173.28,28702.399999999998,43280,5832,683.19999999999993,-474.50999999997737,-57.55000000001462,{"$f":"(VLOOKUP(A365,WIG_B[],2,TRUE)/VLOOKUP(A364,WIG_B[],2,TRUE)-1)*$L$1+BE364","v":116765.71486561447},-1564.1513422109419,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":117240.22486561445},129.59999999999968,-1433.9000000000033,341.94999999999936,2039.8999999999978,-100.20000000000005,152.9399999999996,-55.999999999996362,354.09999999999127,-248.29999999999927,-1654.6000000000013,19.799999999999955,-71.100000000000364,-18.690000000000055,-176,-0.79999999999999716,53.039999999999964,-64,237,-8,-28.800000000000182]
[43243,"GETIN",1.05,10,"Sprzedaż",-1.9047619047619091E-2,-3.8095238095238182E-2,-0.27619047619047621,"Polityka",null,null,387816.06999999989,null,null,{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"Handlowy\")","v":-80},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D366,$B$2:B366,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B366=\"MIL\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B366=\"PEKAO\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B366=\"PKOBP\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B366=\"ING\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B366=\"GETIN\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B366=\"Handlowy\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B366=\"SANTANDER\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B366=\"MBANK\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B366=\"Alior\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B366=\"Idea\")*($E$2:E366=\"Kupno\")*$C$2:C366*$D$2:D366)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B366=\"MIL\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B366=\"PEKAO\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B366=\"PKOBP\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B366=\"ING\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B366=\"GETIN\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B366=\"Handlowy\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":9636.56},{"$f":"SUMPRODUCT(($B$2:B366=\"SANTANDER\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B366=\"MBANK\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":56093},{"$f":"SUMPRODUCT(($B$2:B366=\"Alior\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B366=\"Idea\")*($E$2:E366=\"Sprzedaż\")*$C$2:C366*$D$2:D366)","v":2817.5},729,9540.9,2780.68,13482,73.5,6052.08,28464.799999999999,43180,5760,640,-1480.9699999999866,-1006.4600000000092,{"$f":"(VLOOKUP(A366,WIG_B[],2,TRUE)/VLOOKUP(A365,WIG_B[],2,TRUE)-1)*$L$1+BE365","v":109227.54533261861},-7538.1695329958602,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":110708.5153326186},105.29999999999973,-1451.0000000000036,277.68999999999915,1717.8999999999978,-105.00000000000006,31.739999999999782,-293.59999999999491,254.09999999999127,-320.29999999999927,-1697.8000000000011,-24.299999999999955,-17.100000000000364,-64.260000000000218,-322,-4.8000000000000114,-121.19999999999982,-237.59999999999854,-100,-72,-43.199999999999818]
[43244,"Handlowy",75.745999999999995,10,"Sprzedaż",1.2409896232146167E-3,-8.9060808491537413E-2,-7.3218387769651061E-2,"Sprawozdanie",null,null,388573.52999999991,null,null,{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"SANTANDER\")","v":-80},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D367,$B$2:B367,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B367=\"MIL\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B367=\"PEKAO\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B367=\"PKOBP\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B367=\"ING\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B367=\"GETIN\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B367=\"Handlowy\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B367=\"SANTANDER\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B367=\"MBANK\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B367=\"Alior\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B367=\"Idea\")*($E$2:E367=\"Kupno\")*$C$2:C367*$D$2:D367)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B367=\"MIL\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B367=\"PEKAO\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B367=\"PKOBP\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B367=\"ING\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B367=\"GETIN\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B367=\"Handlowy\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B367=\"SANTANDER\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":50267.7},{"$f":"SUMPRODUCT(($B$2:B367=\"MBANK\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":56093},{"$f":"SUMPRODUCT(($B$2:B367=\"Alior\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B367=\"Idea\")*($E$2:E367=\"Sprzedaż\")*$C$2:C367*$D$2:D367)","v":2817.5},750.6,9532.7999999999993,2689.54,13496,68.599999999999994,5302.2199999999993,28623.200000000001,43740,5600,598.40000000000009,-1025.1100000000092,455.85999999997739,{"$f":"(VLOOKUP(A367,WIG_B[],2,TRUE)/VLOOKUP(A366,WIG_B[],2,TRUE)-1)*$L$1+BE366","v":103782.89923461495},-5444.6460980036645,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":104808.00923461496},126.89999999999975,-1459.100000000004,186.54999999999927,1731.8999999999978,-109.90000000000006,39.339999999998327,-135.19999999999345,814.09999999999127,-480.29999999999927,-1739.400000000001,21.600000000000023,-8.1000000000003638,-91.139999999999873,14,-4.9000000000000057,7.5999999999985448,158.40000000000146,560,-160,-41.599999999999909]
[43245,"SANTANDER",358.78,10,"Sprzedaż",0,-3.5620714644071461E-2,4.1864094988572464E-2,"Makro",null,null,392161.3299999999,null,null,{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"MBANK\")","v":-100},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D368,$B$2:B368,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B368=\"MIL\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B368=\"PEKAO\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B368=\"PKOBP\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B368=\"ING\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B368=\"GETIN\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B368=\"Handlowy\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B368=\"SANTANDER\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B368=\"MBANK\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B368=\"Alior\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B368=\"Idea\")*($E$2:E368=\"Kupno\")*$C$2:C368*$D$2:D368)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B368=\"MIL\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B368=\"PEKAO\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B368=\"PKOBP\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B368=\"ING\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B368=\"GETIN\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B368=\"Handlowy\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B368=\"SANTANDER\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B368=\"MBANK\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":56093},{"$f":"SUMPRODUCT(($B$2:B368=\"Alior\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B368=\"Idea\")*($E$2:E368=\"Sprzedaż\")*$C$2:C368*$D$2:D368)","v":2817.5},760.49999999999989,9507.6,2718.52,13580,72.100000000000009,5308.8,25114.6,43520,5656,592,-1008.5499999999811,16.56000000002814,{"$f":"(VLOOKUP(A368,WIG_B[],2,TRUE)/VLOOKUP(A367,WIG_B[],2,TRUE)-1)*$L$1+BE367","v":106258.84222329054},2475.942988675597,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":107267.39222329052},136.79999999999961,-1484.3000000000029,215.52999999999929,1815.8999999999978,-106.40000000000005,45.919999999999163,-55.999999999992724,594.09999999999127,-424.29999999999927,-1745.8000000000011,9.8999999999998636,-25.199999999998909,28.980000000000018,84,3.5000000000000142,6.5800000000008367,79.200000000000728,-220,56,-6.4000000000000909]
[43248,"MBANK",434,10,"Sprzedaż",-1.0599078341013923E-2,-9.2626728110599021E-2,-4.8847926267281072E-2,"Polityka",null,null,396501.3299999999,null,null,{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"Alior\")","v":-80},{"$f":"SUMIFS($D$2:D369,$B$2:B369,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B369=\"MIL\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B369=\"PEKAO\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B369=\"PKOBP\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B369=\"ING\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B369=\"GETIN\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B369=\"Handlowy\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B369=\"SANTANDER\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B369=\"MBANK\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B369=\"Alior\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B369=\"Idea\")*($E$2:E369=\"Kupno\")*$C$2:C369*$D$2:D369)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B369=\"MIL\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B369=\"PEKAO\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B369=\"PKOBP\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B369=\"ING\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B369=\"GETIN\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B369=\"Handlowy\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B369=\"SANTANDER\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B369=\"MBANK\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":60433},{"$f":"SUMPRODUCT(($B$2:B369=\"Alior\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":9685.7999999999993},{"$f":"SUMPRODUCT(($B$2:B369=\"Idea\")*($E$2:E369=\"Sprzedaż\")*$C$2:C369*$D$2:D369)","v":2817.5},755.1,9574.1999999999989,2689.54,13538,74.900000000000006,5242.58,24976,39060,5720,593.6,-1274.7500000000059,-266.20000000002483,{"$f":"(VLOOKUP(A369,WIG_B[],2,TRUE)/VLOOKUP(A368,WIG_B[],2,TRUE)-1)*$L$1+BE368","v":104724.41742257545},-1534.4248007150891,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":105999.16742257545},131.39999999999975,-1417.7000000000044,186.54999999999927,1773.8999999999978,-103.60000000000005,-20.300000000001091,-194.59999999999127,474.09999999999127,-360.29999999999927,-1744.2000000000012,-5.3999999999998636,66.599999999998545,-28.980000000000018,-42,2.7999999999999972,-66.220000000000255,-138.59999999999854,-120,64,1.5999999999999091]
[43249,"Alior",69.7,10,"Sprzedaż",1.0760401721664259E-2,-4.0172166427546618E-2,5.0215208034432024E-3,"Sprawozdanie",null,null,397198.3299999999,null,null,{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D370,$B$2:B370,\"Idea\")","v":-80},{"$f":"SUMPRODUCT(($B$2:B370=\"MIL\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B370=\"PEKAO\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B370=\"PKOBP\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B370=\"ING\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B370=\"GETIN\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B370=\"Handlowy\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B370=\"SANTANDER\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B370=\"MBANK\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B370=\"Alior\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B370=\"Idea\")*($E$2:E370=\"Kupno\")*$C$2:C370*$D$2:D370)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B370=\"MIL\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B370=\"PEKAO\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B370=\"PKOBP\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B370=\"ING\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B370=\"GETIN\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B370=\"Handlowy\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B370=\"SANTANDER\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B370=\"MBANK\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":60433},{"$f":"SUMPRODUCT(($B$2:B370=\"Alior\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B370=\"Idea\")*($E$2:E370=\"Sprzedaż\")*$C$2:C370*$D$2:D370)","v":2817.5},747.00000000000011,9432,2701.23,13510,74.2,5368.51,24766,39150,4879,556.79999999999995,-1616.9300000000105,-342.18000000000461,{"$f":"(VLOOKUP(A370,WIG_B[],2,TRUE)/VLOOKUP(A369,WIG_B[],2,TRUE)-1)*$L$1+BE369","v":102066.12807587736},-2658.2893466980895,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":103683.05807587737},123.29999999999984,-1559.9000000000033,198.23999999999933,1745.8999999999978,-104.30000000000005,105.6299999999992,-404.59999999999127,564.09999999999127,-504.29999999999927,-1781.0000000000011,-8.0999999999999091,-142.19999999999891,11.690000000000055,-28,-0.70000000000000284,125.93000000000029,-210,90,-144,-36.799999999999955]
[43250,"Idea",6.4,10,"Sprzedaż",1.5625E-2,-1.8750000000000044E-2,-0.3125,"Makro",null,null,397262.3299999999,null,null,{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"MIL\")","v":-90},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D371,$B$2:B371,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B371=\"MIL\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B371=\"PEKAO\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B371=\"PKOBP\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B371=\"ING\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B371=\"GETIN\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B371=\"Handlowy\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B371=\"SANTANDER\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B371=\"MBANK\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B371=\"Alior\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B371=\"Idea\")*($E$2:E371=\"Kupno\")*$C$2:C371*$D$2:D371)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B371=\"MIL\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":1078.0999999999999},{"$f":"SUMPRODUCT(($B$2:B371=\"PEKAO\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B371=\"PKOBP\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B371=\"ING\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B371=\"GETIN\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B371=\"Handlowy\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B371=\"SANTANDER\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B371=\"MBANK\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":60433},{"$f":"SUMPRODUCT(($B$2:B371=\"Alior\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B371=\"Idea\")*($E$2:E371=\"Sprzedaż\")*$C$2:C371*$D$2:D371)","v":2881.5},721.8,9365.4,2593.5,13384,77,5282.34,24290,37926,4847.5,448,-3802.1300000000047,-2185.1999999999944,{"$f":"(VLOOKUP(A371,WIG_B[],2,TRUE)/VLOOKUP(A370,WIG_B[],2,TRUE)-1)*$L$1+BE370","v":90391.984856993309},-11674.143218884055,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":94194.114856993314},98.099999999999682,-1626.5000000000036,90.509999999999309,1619.8999999999978,-101.50000000000006,19.459999999999127,-880.59999999999127,-659.90000000000873,-535.79999999999927,-1825.8000000000011,-25.200000000000159,-66.600000000000364,-107.73000000000002,-126,2.7999999999999972,-86.170000000000073,-476,-1224,-31.5,-44.799999999999955]
[43251,"MIL",8.02,10,"Sprzedaż",1.7456359102244523E-2,0,0.1197007481296759,"Polityka",null,null,397342.52999999991,null,null,{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"PEKAO\")","v":-90},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D372,$B$2:B372,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B372=\"MIL\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B372=\"PEKAO\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B372=\"PKOBP\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B372=\"ING\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B372=\"GETIN\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B372=\"Handlowy\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B372=\"SANTANDER\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B372=\"MBANK\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B372=\"Alior\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B372=\"Idea\")*($E$2:E372=\"Kupno\")*$C$2:C372*$D$2:D372)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B372=\"MIL\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B372=\"PEKAO\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":16278.199999999999},{"$f":"SUMPRODUCT(($B$2:B372=\"PKOBP\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B372=\"ING\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B372=\"GETIN\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B372=\"Handlowy\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B372=\"SANTANDER\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B372=\"MBANK\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":60433},{"$f":"SUMPRODUCT(($B$2:B372=\"Alior\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B372=\"Idea\")*($E$2:E372=\"Sprzedaż\")*$C$2:C372*$D$2:D372)","v":2881.5},641.59999999999991,9365.4,2593.5,13384,77,5282.34,24290,37926,4847.5,448,-3802.1299999999901,1.4551915228366852E-11,{"$f":"(VLOOKUP(A372,WIG_B[],2,TRUE)/VLOOKUP(A371,WIG_B[],2,TRUE)-1)*$L$1+BE371","v":90391.984856993309},0,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":94194.114856993299},98.099999999999682,-1626.5000000000036,90.509999999999309,1619.8999999999978,-101.50000000000006,19.459999999999127,-880.59999999999127,-659.90000000000873,-535.79999999999927,-1825.8000000000011,0,0,0,0,0,0,0,0,0,0]
[43252,"PEKAO",108.34,10,"Sprzedaż",0,-2.9259737862285418E-2,7.8549012368469562E-2,"Sprawozdanie",null,null,398425.92999999993,null,null,{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"PKOBP\")","v":-70},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D373,$B$2:B373,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B373=\"MIL\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B373=\"PEKAO\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B373=\"PKOBP\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B373=\"ING\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B373=\"GETIN\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B373=\"Handlowy\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B373=\"SANTANDER\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B373=\"MBANK\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B373=\"Alior\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B373=\"Idea\")*($E$2:E373=\"Kupno\")*$C$2:C373*$D$2:D373)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B373=\"MIL\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B373=\"PEKAO\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B373=\"PKOBP\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":5609.87},{"$f":"SUMPRODUCT(($B$2:B373=\"ING\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B373=\"GETIN\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B373=\"Handlowy\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B373=\"SANTANDER\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B373=\"MBANK\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":60433},{"$f":"SUMPRODUCT(($B$2:B373=\"Alior\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B373=\"Idea\")*($E$2:E373=\"Sprzedaż\")*$C$2:C373*$D$2:D373)","v":2881.5},652.79999999999995,8667.2000000000007,2625.2799999999997,13790,74.2,5222.7,24822,38646,4931.5,455,-1687.3900000000285,2114.7399999999616,{"$f":"(VLOOKUP(A373,WIG_B[],2,TRUE)/VLOOKUP(A372,WIG_B[],2,TRUE)-1)*$L$1+BE372","v":101002.77264936932},10610.78779237601,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":102690.16264936935},109.29999999999973,-1241.3000000000029,122.28999999999905,2025.8999999999978,-104.30000000000005,-40.180000000001201,-348.59999999999127,60.099999999991269,-451.79999999999927,-1818.8000000000011,11.200000000000045,385.20000000000073,31.779999999999745,406,-2.7999999999999972,-59.640000000000327,532,720,84,7]
[43255,"PKOBP",38.204999999999998,10,"Sprzedaż",2.0390001308729255E-2,-8.0094228504121734E-3,9.6715089647951835E-2,"Makro",null,null,398807.97999999992,null,null,{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"ING\")","v":-70},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D374,$B$2:B374,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B374=\"MIL\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B374=\"PEKAO\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B374=\"PKOBP\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B374=\"ING\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B374=\"GETIN\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B374=\"Handlowy\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B374=\"SANTANDER\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B374=\"MBANK\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B374=\"Alior\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B374=\"Idea\")*($E$2:E374=\"Kupno\")*$C$2:C374*$D$2:D374)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B374=\"MIL\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B374=\"PEKAO\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B374=\"PKOBP\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B374=\"ING\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":29023.999999999996},{"$f":"SUMPRODUCT(($B$2:B374=\"GETIN\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B374=\"Handlowy\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B374=\"SANTANDER\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B374=\"MBANK\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":60433},{"$f":"SUMPRODUCT(($B$2:B374=\"Alior\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B374=\"Idea\")*($E$2:E374=\"Sprzedaż\")*$C$2:C374*$D$2:D374)","v":2881.5},674.4,8607.2000000000007,2292.2999999999997,13566,73.5,5196.17,24976,38610,4833.5,452.2,-1910.7500000000407,-223.36000000001218,{"$f":"(VLOOKUP(A374,WIG_B[],2,TRUE)/VLOOKUP(A373,WIG_B[],2,TRUE)-1)*$L$1+BE373","v":103095.03109405085},2092.2584446815308,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":105005.78109405089},130.89999999999975,-1301.3000000000029,171.35999999999922,1801.8999999999978,-105.00000000000006,-66.710000000000946,-194.59999999999127,24.099999999991269,-549.79999999999927,-1821.600000000001,21.600000000000023,-60,49.070000000000164,-224,-0.70000000000000284,-26.529999999999745,154,-36,-98,-2.7999999999999545]
[43256,"ING",195,10,"Sprzedaż",-5.12820512820511E-3,-5.4358974358974299E-2,-6.6666666666666652E-2,"Polityka",null,null,400757.97999999992,null,null,{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"GETIN\")","v":-70},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D375,$B$2:B375,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B375=\"MIL\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B375=\"PEKAO\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B375=\"PKOBP\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B375=\"ING\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B375=\"GETIN\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B375=\"Handlowy\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B375=\"SANTANDER\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B375=\"MBANK\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B375=\"Alior\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B375=\"Idea\")*($E$2:E375=\"Kupno\")*$C$2:C375*$D$2:D375)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B375=\"MIL\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B375=\"PEKAO\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B375=\"PKOBP\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B375=\"ING\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B375=\"GETIN\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":199.5},{"$f":"SUMPRODUCT(($B$2:B375=\"Handlowy\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B375=\"SANTANDER\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B375=\"MBANK\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":60433},{"$f":"SUMPRODUCT(($B$2:B375=\"Alior\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B375=\"Idea\")*($E$2:E375=\"Sprzedaż\")*$C$2:C375*$D$2:D375)","v":2881.5},672,8927.2000000000007,2323.6800000000003,11700,75.600000000000009,5189.5199999999995,25634,39042,5001.5,483,-193.52000000003318,1717.2300000000075,{"$f":"(VLOOKUP(A375,WIG_B[],2,TRUE)/VLOOKUP(A374,WIG_B[],2,TRUE)-1)*$L$1+BE374","v":112908.74822692035},9813.7171328694967,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":113102.26822692038},128.49999999999977,-981.30000000000291,202.73999999999978,1885.8999999999978,-102.90000000000005,-73.360000000001492,463.40000000000873,456.09999999999127,-381.79999999999927,-1790.8000000000011,-2.3999999999999773,320,31.380000000000564,84,2.1000000000000085,-6.6500000000005457,658,432,168,30.799999999999955]
[43257,"GETIN",1.07,10,"Sprzedaż",-9.3457943925233655E-3,-8.4112149532710401E-2,-0.50467289719626174,"Sprawozdanie",null,null,400768.67999999993,null,null,{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"Handlowy\")","v":-70},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D376,$B$2:B376,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B376=\"MIL\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B376=\"PEKAO\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B376=\"PKOBP\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B376=\"ING\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B376=\"GETIN\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B376=\"Handlowy\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B376=\"SANTANDER\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B376=\"MBANK\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B376=\"Alior\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B376=\"Idea\")*($E$2:E376=\"Kupno\")*$C$2:C376*$D$2:D376)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B376=\"MIL\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B376=\"PEKAO\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B376=\"PKOBP\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B376=\"ING\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B376=\"GETIN\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B376=\"Handlowy\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":10394.019999999999},{"$f":"SUMPRODUCT(($B$2:B376=\"SANTANDER\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B376=\"MBANK\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":60433},{"$f":"SUMPRODUCT(($B$2:B376=\"Alior\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B376=\"Idea\")*($E$2:E376=\"Sprzedaż\")*$C$2:C376*$D$2:D376)","v":2881.5},672,8916.7999999999993,2314.7999999999997,11700,64.2,5275.6900000000005,25116,38430,4889.5,478.8,-1373.5300000000163,-1180.0099999999832,{"$f":"(VLOOKUP(A376,WIG_B[],2,TRUE)/VLOOKUP(A375,WIG_B[],2,TRUE)-1)*$L$1+BE375","v":109582.74264814873},-3326.0055787716119,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":110956.27264814875},128.49999999999977,-991.70000000000437,193.85999999999922,1885.8999999999978,-103.60000000000007,12.809999999999491,-54.599999999991269,-155.90000000000873,-493.79999999999927,-1795.0000000000011,0,-10.400000000001455,-8.8800000000005639,0,-0.70000000000001705,86.170000000000982,-518,-612,-112,-4.2000000000000455]
[43258,"Handlowy",75.462000000000003,10,"Sprzedaż",-3.7634836076436695E-3,-5.5153587235959867E-2,-0.12273727173941851,"Makro",null,null,401523.29999999993,null,null,{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"SANTANDER\")","v":-70},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D377,$B$2:B377,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B377=\"MIL\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B377=\"PEKAO\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B377=\"PKOBP\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B377=\"ING\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B377=\"GETIN\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B377=\"Handlowy\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B377=\"SANTANDER\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B377=\"MBANK\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B377=\"Alior\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B377=\"Idea\")*($E$2:E377=\"Kupno\")*$C$2:C377*$D$2:D377)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B377=\"MIL\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B377=\"PEKAO\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B377=\"PKOBP\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B377=\"ING\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B377=\"GETIN\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B377=\"Handlowy\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B377=\"SANTANDER\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":53855.5},{"$f":"SUMPRODUCT(($B$2:B377=\"MBANK\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":60433},{"$f":"SUMPRODUCT(($B$2:B377=\"Alior\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B377=\"Idea\")*($E$2:E377=\"Sprzedaż\")*$C$2:C377*$D$2:D377)","v":2881.5},676.80000000000007,9061.6,2371.62,11748,63.6,4527.72,25396,38700,4914,487.2,-530.15999999998598,843.37000000003036,{"$f":"(VLOOKUP(A377,WIG_B[],2,TRUE)/VLOOKUP(A376,WIG_B[],2,TRUE)-1)*$L$1+BE376","v":116961.74270556272},7379.0000574139849,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":117491.90270556271},133.29999999999984,-846.90000000000327,250.67999999999938,1933.8999999999978,-104.20000000000007,19.460000000000036,225.40000000000873,114.09999999999127,-469.29999999999927,-1786.600000000001,4.8000000000000682,144.80000000000109,56.820000000000164,48,-0.60000000000000853,6.6500000000005457,280,270,24.5,8.4000000000000909]
[43259,"SANTANDER",359,10,"Sprzedaż",0,-7.4651810584958289E-2,3.5654596100278546E-2,"Polityka",null,null,405113.29999999993,null,null,{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"MBANK\")","v":-90},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D378,$B$2:B378,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B378=\"MIL\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B378=\"PEKAO\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B378=\"PKOBP\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B378=\"ING\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B378=\"GETIN\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B378=\"Handlowy\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B378=\"SANTANDER\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B378=\"MBANK\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B378=\"Alior\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B378=\"Idea\")*($E$2:E378=\"Kupno\")*$C$2:C378*$D$2:D378)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B378=\"MIL\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B378=\"PEKAO\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B378=\"PKOBP\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B378=\"ING\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B378=\"GETIN\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B378=\"Handlowy\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B378=\"SANTANDER\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B378=\"MBANK\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":60433},{"$f":"SUMPRODUCT(($B$2:B378=\"Alior\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B378=\"Idea\")*($E$2:E378=\"Sprzedaż\")*$C$2:C378*$D$2:D378)","v":2881.5},668.8,8972,2339.04,11640,63.6,4510.68,21540,38772,4900,476,-1004.5799999999872,-474.42000000000121,{"$f":"(VLOOKUP(A378,WIG_B[],2,TRUE)/VLOOKUP(A377,WIG_B[],2,TRUE)-1)*$L$1+BE377","v":112029.08454803147},-4932.6581575312448,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":113033.66454803146},125.29999999999973,-936.50000000000364,218.09999999999945,1825.8999999999978,-104.20000000000007,2.4200000000000728,-40.599999999991269,186.09999999999127,-483.29999999999927,-1797.8000000000011,-8.0000000000001137,-89.600000000000364,-32.579999999999927,-108,0,-17.039999999999964,-266,72,-14,-11.200000000000045]
[43262,"MBANK",434.2,10,"Sprzedaż",-4.8364808843850748E-2,-7.9226163058498389E-2,-8.8438507600184235E-2,"Sprawozdanie",null,null,409455.29999999993,null,null,{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"Alior\")","v":-70},{"$f":"SUMIFS($D$2:D379,$B$2:B379,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B379=\"MIL\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B379=\"PEKAO\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B379=\"PKOBP\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B379=\"ING\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B379=\"GETIN\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B379=\"Handlowy\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B379=\"SANTANDER\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B379=\"MBANK\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B379=\"Alior\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B379=\"Idea\")*($E$2:E379=\"Kupno\")*$C$2:C379*$D$2:D379)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B379=\"MIL\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B379=\"PEKAO\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B379=\"PKOBP\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B379=\"ING\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B379=\"GETIN\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B379=\"Handlowy\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B379=\"SANTANDER\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B379=\"MBANK\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":64775},{"$f":"SUMPRODUCT(($B$2:B379=\"Alior\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":10382.799999999999},{"$f":"SUMPRODUCT(($B$2:B379=\"Idea\")*($E$2:E379=\"Sprzedaż\")*$C$2:C379*$D$2:D379)","v":2881.5},662.4,9046.4,2350.3199999999997,11580,64.2,4493.6400000000003,21648,34736,4928,477.40000000000003,-558.3400000000197,446.23999999996749,{"$f":"(VLOOKUP(A379,WIG_B[],2,TRUE)/VLOOKUP(A378,WIG_B[],2,TRUE)-1)*$L$1+BE378","v":114297.90982380991},2268.8252757784358,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":114856.24982380994},118.89999999999975,-862.100000000004,229.3799999999992,1765.8999999999978,-103.60000000000007,-14.619999999999891,67.400000000008731,492.09999999999127,-455.29999999999927,-1796.400000000001,-6.3999999999999773,74.399999999999636,11.279999999999745,-60,0.60000000000000853,-17.039999999999964,108,306,28,1.4000000000000909]
[43263,"Alior",70.2,10,"Sprzedaż",-3.1339031339031376E-2,-3.7749287749287874E-2,-0.14458689458689467,"Makro",null,null,410157.29999999993,null,null,{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D380,$B$2:B380,\"Idea\")","v":-70},{"$f":"SUMPRODUCT(($B$2:B380=\"MIL\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B380=\"PEKAO\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B380=\"PKOBP\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B380=\"ING\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B380=\"GETIN\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B380=\"Handlowy\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B380=\"SANTANDER\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B380=\"MBANK\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B380=\"Alior\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B380=\"Idea\")*($E$2:E380=\"Kupno\")*$C$2:C380*$D$2:D380)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B380=\"MIL\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B380=\"PEKAO\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B380=\"PKOBP\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B380=\"ING\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B380=\"GETIN\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B380=\"Handlowy\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B380=\"SANTANDER\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B380=\"MBANK\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":64775},{"$f":"SUMPRODUCT(($B$2:B380=\"Alior\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B380=\"Idea\")*($E$2:E380=\"Sprzedaż\")*$C$2:C380*$D$2:D380)","v":2881.5},669.59999999999991,9043.2000000000007,2376.96,11268,64.800000000000011,4499.28,21660,34928,4212,480.20000000000005,-640.65999999998598,-82.319999999966285,{"$f":"(VLOOKUP(A380,WIG_B[],2,TRUE)/VLOOKUP(A379,WIG_B[],2,TRUE)-1)*$L$1+BE379","v":115707.74258312608},1409.8327593161666,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":116348.40258312607},126.09999999999968,-865.30000000000291,256.01999999999953,1453.8999999999978,-103.00000000000006,-8.9800000000004729,79.400000000008731,684.09999999999127,-469.29999999999927,-1793.600000000001,7.1999999999999318,-3.1999999999989086,26.640000000000327,-312,0.60000000000000853,5.6399999999994179,12,192,-14,2.7999999999999545]
[43264,"Idea",6.98,10,"Sprzedaż",-3.1518624641833859E-2,-0.13753581661891134,-0.50286532951289398,"Polityka",null,null,410227.09999999992,null,null,{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"MIL\")","v":-80},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D381,$B$2:B381,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B381=\"MIL\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B381=\"PEKAO\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B381=\"PKOBP\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B381=\"ING\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B381=\"GETIN\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B381=\"Handlowy\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B381=\"SANTANDER\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B381=\"MBANK\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B381=\"Alior\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B381=\"Idea\")*($E$2:E381=\"Kupno\")*$C$2:C381*$D$2:D381)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B381=\"MIL\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":1158.3},{"$f":"SUMPRODUCT(($B$2:B381=\"PEKAO\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B381=\"PKOBP\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B381=\"ING\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B381=\"GETIN\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B381=\"Handlowy\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B381=\"SANTANDER\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B381=\"MBANK\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":64775},{"$f":"SUMPRODUCT(($B$2:B381=\"Alior\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B381=\"Idea\")*($E$2:E381=\"Sprzedaż\")*$C$2:C381*$D$2:D381)","v":2951.3},661.59999999999991,8924,2373.42,11448,63.6,4442.5200000000004,21720,35344,4215,418.8,-161.9599999999802,478.70000000000579,{"$f":"(VLOOKUP(A381,WIG_B[],2,TRUE)/VLOOKUP(A380,WIG_B[],2,TRUE)-1)*$L$1+BE380","v":114676.38545896228},-1031.3571241637983,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":114838.34545896226},118.09999999999968,-984.50000000000364,252.47999999999956,1633.8999999999978,-104.20000000000007,-65.739999999999782,139.40000000000873,1100.0999999999913,-466.29999999999927,-1785.200000000001,-8,-119.20000000000073,-3.5399999999999636,180,-1.2000000000000171,-56.759999999999309,60,416,3,8.4000000000000909]
[43265,"MIL",8.11,10,"Sprzedaż",-2.5893958076448675E-2,-1.8495684340320562E-2,4.438964241676957E-2,"Sprawozdanie",null,null,410308.1999999999,null,null,{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D382,$B$2:B382,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B382=\"MIL\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B382=\"PEKAO\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B382=\"PKOBP\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B382=\"ING\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B382=\"GETIN\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B382=\"Handlowy\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B382=\"SANTANDER\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B382=\"MBANK\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B382=\"Alior\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B382=\"Idea\")*($E$2:E382=\"Kupno\")*$C$2:C382*$D$2:D382)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B382=\"MIL\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B382=\"PEKAO\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":17361.599999999999},{"$f":"SUMPRODUCT(($B$2:B382=\"PKOBP\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B382=\"ING\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B382=\"GETIN\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B382=\"Handlowy\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B382=\"SANTANDER\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B382=\"MBANK\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":64775},{"$f":"SUMPRODUCT(($B$2:B382=\"Alior\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B382=\"Idea\")*($E$2:E382=\"Sprzedaż\")*$C$2:C382*$D$2:D382)","v":2951.3},567.69999999999993,8931.2000000000007,2368.6800000000003,11136,64.2,4380,21660,34272,4206,412.8,-1693.219999999975,-1531.2599999999948,{"$f":"(VLOOKUP(A382,WIG_B[],2,TRUE)/VLOOKUP(A381,WIG_B[],2,TRUE)-1)*$L$1+BE381","v":111413.14420518519},-3263.241253777087,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":113106.36420518516},105.29999999999961,-977.30000000000291,247.73999999999978,1321.8999999999978,-103.60000000000007,-128.26000000000022,79.400000000008731,28.099999999991269,-475.29999999999927,-1791.200000000001,-12.800000000000068,7.2000000000007276,-4.7399999999997817,-312,0.60000000000000853,-62.520000000000437,-60,-1072,-9,-6]
[43266,"PEKAO",108.85,10,"Sprzedaż",0,-3.5829122645842815E-2,-1.2402388608176329E-2,"Makro",null,null,411396.6999999999,null,null,{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D383,$B$2:B383,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B383=\"MIL\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B383=\"PEKAO\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B383=\"PKOBP\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B383=\"ING\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B383=\"GETIN\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B383=\"Handlowy\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B383=\"SANTANDER\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B383=\"MBANK\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B383=\"Alior\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B383=\"Idea\")*($E$2:E383=\"Kupno\")*$C$2:C383*$D$2:D383)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B383=\"MIL\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B383=\"PEKAO\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B383=\"PKOBP\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":5991.92},{"$f":"SUMPRODUCT(($B$2:B383=\"ING\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B383=\"GETIN\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B383=\"Handlowy\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B383=\"SANTANDER\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B383=\"MBANK\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":64775},{"$f":"SUMPRODUCT(($B$2:B383=\"Alior\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B383=\"Idea\")*($E$2:E383=\"Sprzedaż\")*$C$2:C383*$D$2:D383)","v":2951.3},553,7619.5,2318.34,10476,63,4188,21360,33056,4080,405.59999999999997,-4483.8599999999624,-2790.6399999999876,{"$f":"(VLOOKUP(A383,WIG_B[],2,TRUE)/VLOOKUP(A382,WIG_B[],2,TRUE)-1)*$L$1+BE382","v":98455.177949211677},-12957.966255973515,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":102939.03794921163},90.599999999999682,-1200.5000000000036,197.39999999999964,661.89999999999782,-104.80000000000007,-320.26000000000022,-220.59999999999127,-1187.9000000000087,-601.29999999999927,-1798.400000000001,-14.699999999999932,-223.20000000000073,-50.340000000000146,-660,-1.2000000000000028,-192,-300,-1216,-126,-7.2000000000000455]
[43269,"PKOBP",37.326000000000001,10,"Sprzedaż",2.1164871671222052E-3,-1.7976745432138452E-2,8.771365803997222E-2,"Polityka",null,null,411769.9599999999,null,null,{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D384,$B$2:B384,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B384=\"MIL\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B384=\"PEKAO\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B384=\"PKOBP\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B384=\"ING\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B384=\"GETIN\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B384=\"Handlowy\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B384=\"SANTANDER\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B384=\"MBANK\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B384=\"Alior\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B384=\"Idea\")*($E$2:E384=\"Kupno\")*$C$2:C384*$D$2:D384)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B384=\"MIL\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B384=\"PEKAO\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B384=\"PKOBP\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B384=\"ING\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":30973.999999999996},{"$f":"SUMPRODUCT(($B$2:B384=\"GETIN\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B384=\"Handlowy\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B384=\"SANTANDER\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B384=\"MBANK\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":64775},{"$f":"SUMPRODUCT(($B$2:B384=\"Alior\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B384=\"Idea\")*($E$2:E384=\"Sprzedaż\")*$C$2:C384*$D$2:D384)","v":2951.3},532,7485.8,1866.3,10380,62.400000000000006,4146,20388,33120,4053,384,-5812.5399999999499,-1328.6799999999876,{"$f":"(VLOOKUP(A384,WIG_B[],2,TRUE)/VLOOKUP(A383,WIG_B[],2,TRUE)-1)*$L$1+BE383","v":85807.249448821196},-12647.928500390481,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":91619.789448821146},69.599999999999682,-1334.2000000000035,118.61999999999966,565.89999999999782,-105.40000000000006,-362.26000000000022,-1192.5999999999913,-1123.9000000000087,-628.29999999999927,-1820.0000000000009,-21,-133.69999999999982,-78.779999999999973,-96,-0.59999999999999432,-42,-972,64,-27,-21.599999999999909]
[43270,"ING",181,10,"Sprzedaż",0,9.944751381215422E-3,-1.3259668508287303E-2,"Sprawozdanie",null,null,413579.9599999999,null,null,{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"GETIN\")","v":-60},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D385,$B$2:B385,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B385=\"MIL\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B385=\"PEKAO\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B385=\"PKOBP\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B385=\"ING\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B385=\"GETIN\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B385=\"Handlowy\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B385=\"SANTANDER\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B385=\"MBANK\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B385=\"Alior\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B385=\"Idea\")*($E$2:E385=\"Kupno\")*$C$2:C385*$D$2:D385)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B385=\"MIL\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B385=\"PEKAO\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B385=\"PKOBP\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B385=\"ING\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":32784},{"$f":"SUMPRODUCT(($B$2:B385=\"GETIN\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":210.2},{"$f":"SUMPRODUCT(($B$2:B385=\"Handlowy\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B385=\"SANTANDER\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B385=\"MBANK\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":64775},{"$f":"SUMPRODUCT(($B$2:B385=\"Alior\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B385=\"Idea\")*($E$2:E385=\"Sprzedaż\")*$C$2:C385*$D$2:D385)","v":2951.3},536.9,7388.5,1859.9,9050,63,4020,19656,31968,4044.0000000000005,390,-7443.7399999999616,-1631.2000000000116,{"$f":"(VLOOKUP(A385,WIG_B[],2,TRUE)/VLOOKUP(A384,WIG_B[],2,TRUE)-1)*$L$1+BE384","v":81725.873943100392},-4081.3755057208036,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":89169.613943100354},74.499999999999659,-1431.5000000000036,112.2199999999998,1045.9000000000015,-104.80000000000007,-488.26000000000022,-1924.5999999999913,-2275.9000000000087,-637.29999999999882,-1814.0000000000009,4.8999999999999773,-97.300000000000182,-6.3999999999998636,480.00000000000364,0.59999999999999432,-126,-732,-1152,-8.9999999999995453,6]
[43271,"GETIN",1.06,10,"Sprzedaż",-4.7169811320754707E-2,-0.11320754716981141,-0.5,"Makro",null,null,413590.55999999988,null,null,{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"Handlowy\")","v":-60},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D386,$B$2:B386,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B386=\"MIL\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B386=\"PEKAO\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B386=\"PKOBP\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B386=\"ING\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B386=\"GETIN\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B386=\"Handlowy\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B386=\"SANTANDER\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B386=\"MBANK\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B386=\"Alior\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B386=\"Idea\")*($E$2:E386=\"Kupno\")*$C$2:C386*$D$2:D386)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B386=\"MIL\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B386=\"PEKAO\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B386=\"PKOBP\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B386=\"ING\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":32784},{"$f":"SUMPRODUCT(($B$2:B386=\"GETIN\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B386=\"Handlowy\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":11148.64},{"$f":"SUMPRODUCT(($B$2:B386=\"SANTANDER\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B386=\"MBANK\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":64775},{"$f":"SUMPRODUCT(($B$2:B386=\"Alior\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B386=\"Idea\")*($E$2:E386=\"Sprzedaż\")*$C$2:C386*$D$2:D386)","v":2951.3},577.5,7499.0999999999995,1895.8999999999999,9100,53,4104,21156,32400,4080,390,-5153.9399999999732,2289.7999999999884,{"$f":"(VLOOKUP(A386,WIG_B[],2,TRUE)/VLOOKUP(A385,WIG_B[],2,TRUE)-1)*$L$1+BE385","v":94885.476586620178},13159.602643519785,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":100039.41658662015},{"$f":"Y386+AI386+AS386","v":115.09999999999968},{"$f":"Z386+AJ386+AT386","v":-1320.9000000000042},{"$f":"AA386+AK386+AU386","v":148.21999999999957},{"$f":"AB386+AL386+AV386","v":1095.9000000000015},{"$f":"AC386+AM386+AW386","v":-104.20000000000007},{"$f":"AD386+AN386+AX386","v":-404.26000000000022},{"$f":"AE386+AO386+AY386","v":-424.59999999999127},{"$f":"AF386+AP386+AZ386","v":-1843.9000000000087},{"$f":"AG386+AQ386+BA386","v":-601.29999999999927},{"$f":"AH386+AR386+BB386","v":-1814.0000000000009},40.600000000000023,110.59999999999945,35.999999999999773,50,0.59999999999999432,84,1500,432,35.999999999999545,0]
[43272,"Handlowy",{"$f":"VLOOKUP(A387,INDIRECT(B387),2,TRUE)","v":67.3},10,"Sprzedaż",{"$f":"VLOOKUP(A387+VLOOKUP(WEEKDAY(A387,2),$M$2:$N$6,2,FALSE),INDIRECT(B387),2,TRUE)/C387-1","v":2.5260029717682153E-2},{"$f":"VLOOKUP(DATE(YEAR(A387),MONTH(A387)+1,DAY(A387)),INDIRECT(B387),2,TRUE)/C387-1","v":5.2005943536404198E-2},{"$f":"VLOOKUP(DATE(YEAR(A387),MONTH(A387)+3,DAY(A387)),INDIRECT(B387),2,TRUE)/C387-1","v":6.2407132243684993E-2},"Polityka",null,null,414263.55999999988,null,null,{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"SANTANDER\")","v":-60},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D387,$B$2:B387,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B387=\"MIL\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B387=\"PEKAO\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B387=\"PKOBP\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B387=\"ING\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B387=\"GETIN\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B387=\"Handlowy\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B387=\"SANTANDER\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B387=\"MBANK\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B387=\"Alior\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B387=\"Idea\")*($E$2:E387=\"Kupno\")*$C$2:C387*$D$2:D387)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B387=\"MIL\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B387=\"PEKAO\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B387=\"PKOBP\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B387=\"ING\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":32784},{"$f":"SUMPRODUCT(($B$2:B387=\"GETIN\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B387=\"Handlowy\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B387=\"SANTANDER\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":57445.5},{"$f":"SUMPRODUCT(($B$2:B387=\"MBANK\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":64775},{"$f":"SUMPRODUCT(($B$2:B387=\"Alior\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B387=\"Idea\")*($E$2:E387=\"Sprzedaż\")*$C$2:C387*$D$2:D387)","v":2951.3},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"MIL\"),2,TRUE)*O387)","v":560},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"PEKAO\"),2,TRUE)*P387)","v":7459.9},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"PKOBP\"),2,TRUE)*Q387)","v":1868.3},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"ING\"),2,TRUE)*R387)","v":8780},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"GETIN\"),2,TRUE)*S387)","v":51.5},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"Handlowy\"),2,TRUE)*T387)","v":3365},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"SANTANDER\"),2,TRUE)*U387)","v":20400},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"MBANK\"),2,TRUE)*V387)","v":31936},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"Alior\"),2,TRUE)*W387)","v":4050},{"$f":"ABS(VLOOKUP($A387,INDIRECT(\"Idea\"),2,TRUE)*X387)","v":390},{"$f":"SUM(Y387:BB387)","v":-6875.7399999999761},-1721.8000000000029,{"$f":"(VLOOKUP(A387,WIG_B[],2,TRUE)/VLOOKUP(A386,WIG_B[],2,TRUE)-1)*$L$1+BE386","v":86390.308095972432},{"$f":"BE387-BE386","v":-8495.1684906477458},{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":93266.048095972408},97.599999999999682,-1360.100000000004,120.61999999999966,775.90000000000146,-105.70000000000007,-470.26000000000022,-1180.5999999999913,-2307.9000000000087,-631.29999999999927,-1814.0000000000009,-17.5,-39.199999999999818,-27.599999999999909,-320,-1.5,-66,-756,-464,-30,0]
[43273,"SANTANDER",344,10,"Sprzedaż",0,-4.6511627906976716E-2,8.5465116279069608E-2,"Sprawozdanie",null,null,{"$f":"L387+C388*D388","v":417703.55999999988},null,null,{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"MBANK\")","v":-80},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D388,$B$2:B388,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B388=\"MIL\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B388=\"PEKAO\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B388=\"PKOBP\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B388=\"ING\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B388=\"GETIN\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B388=\"Handlowy\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B388=\"SANTANDER\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B388=\"MBANK\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B388=\"Alior\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B388=\"Idea\")*($E$2:E388=\"Kupno\")*$C$2:C388*$D$2:D388)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B388=\"MIL\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B388=\"PEKAO\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B388=\"PKOBP\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B388=\"ING\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":32784},{"$f":"SUMPRODUCT(($B$2:B388=\"GETIN\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B388=\"Handlowy\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B388=\"SANTANDER\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B388=\"MBANK\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":64775},{"$f":"SUMPRODUCT(($B$2:B388=\"Alior\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B388=\"Idea\")*($E$2:E388=\"Sprzedaż\")*$C$2:C388*$D$2:D388)","v":2951.3},563.5,7476,1870.25,9050,50.5,3450,17200,32160,4140,392.4,-5943.7899999999736,{"$f":"BC388-BC387","v":931.95000000000255},{"$f":"(VLOOKUP(A388,WIG_B[],2,TRUE)/VLOOKUP(A387,WIG_B[],2,TRUE)-1)*$L$1+BE387","v":89999.581341361947},3609.2732453895151,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":95943.371341361926},101.09999999999968,-1344.0000000000036,122.56999999999971,1045.9000000000015,-106.70000000000007,-385.26000000000022,-940.59999999999127,-2083.9000000000087,-541.29999999999927,-1811.6000000000008,{"$f":"BH388-BH387","v":3.5},{"$f":"BI388-BI387","v":16.100000000000364},{"$f":"BJ388-BJ387","v":1.9500000000000455},{"$f":"BK388-BK387","v":270},{"$f":"BL388-BL387","v":-1},{"$f":"BM388-BM387","v":85},{"$f":"BN388-BN387","v":240},{"$f":"BO388-BO387","v":224},{"$f":"BP388-BP387","v":90},{"$f":"BQ388-BQ387","v":2.4000000000000909}]
[43276,"MBANK",399,10,"Sprzedaż",2.0050125313284539E-3,2.2556390977443552E-2,0.11578947368421044,"Makro",null,null,421693.55999999988,null,null,{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"Alior\")","v":-60},{"$f":"SUMIFS($D$2:D389,$B$2:B389,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B389=\"MIL\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B389=\"PEKAO\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B389=\"PKOBP\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B389=\"ING\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B389=\"GETIN\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B389=\"Handlowy\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B389=\"SANTANDER\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B389=\"MBANK\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B389=\"Alior\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B389=\"Idea\")*($E$2:E389=\"Kupno\")*$C$2:C389*$D$2:D389)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B389=\"MIL\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B389=\"PEKAO\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B389=\"PKOBP\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B389=\"ING\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":32784},{"$f":"SUMPRODUCT(($B$2:B389=\"GETIN\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B389=\"Handlowy\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B389=\"SANTANDER\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B389=\"MBANK\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":68765},{"$f":"SUMPRODUCT(($B$2:B389=\"Alior\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":11084.8},{"$f":"SUMPRODUCT(($B$2:B389=\"Idea\")*($E$2:E389=\"Sprzedaż\")*$C$2:C389*$D$2:D389)","v":2951.3},556.5,7434,1862.35,8930,51,3445.0000000000005,17300,27930,4140,388.8,-6268.7899999999672,-324.99999999999363,{"$f":"(VLOOKUP(A389,WIG_B[],2,TRUE)/VLOOKUP(A388,WIG_B[],2,TRUE)-1)*$L$1+BE388","v":87928.625277156854},-2070.9560642050928,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":94197.415277156819},94.099999999999682,-1386.0000000000036,114.66999999999962,925.90000000000146,-106.20000000000007,-390.25999999999976,-840.59999999999127,-2323.9000000000087,-541.29999999999927,-1815.200000000001,-7,-42,-7.9000000000000909,-120,0.5,-4.9999999999995453,100,-240,0,-3.6000000000001364]
[43277,"Alior",68,10,"Sprzedaż",-1.6176470588235237E-2,8.1617647058823461E-2,-5.4411764705882382E-2,"Polityka",null,null,422373.55999999988,null,null,{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D390,$B$2:B390,\"Idea\")","v":-60},{"$f":"SUMPRODUCT(($B$2:B390=\"MIL\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B390=\"PEKAO\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B390=\"PKOBP\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B390=\"ING\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B390=\"GETIN\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B390=\"Handlowy\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B390=\"SANTANDER\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B390=\"MBANK\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B390=\"Alior\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B390=\"Idea\")*($E$2:E390=\"Kupno\")*$C$2:C390*$D$2:D390)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B390=\"MIL\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B390=\"PEKAO\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B390=\"PKOBP\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B390=\"ING\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":32784},{"$f":"SUMPRODUCT(($B$2:B390=\"GETIN\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B390=\"Handlowy\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B390=\"SANTANDER\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B390=\"MBANK\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":68765},{"$f":"SUMPRODUCT(($B$2:B390=\"Alior\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B390=\"Idea\")*($E$2:E390=\"Sprzedaż\")*$C$2:C390*$D$2:D390)","v":2951.3},554.4,7492.1,1856.4499999999998,9000,51.5,3535,16960,28028,3400,387.6,-6361.3899999999758,-92.600000000008549,{"$f":"(VLOOKUP(A390,WIG_B[],2,TRUE)/VLOOKUP(A389,WIG_B[],2,TRUE)-1)*$L$1+BE389","v":86793.322265874842},-1135.3030112820124,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":93154.712265874812},91.999999999999659,-1327.9000000000033,108.76999999999953,995.90000000000146,-105.70000000000007,-300.26000000000022,-1180.5999999999913,-2225.9000000000087,-601.29999999999927,-1816.400000000001,-2.1000000000000227,58.100000000000364,-5.9000000000000909,70,0.5,89.999999999999545,-340,98,-60,-1.2000000000000455]
[43278,"Idea",6.36,10,"Sprzedaż",-1.2578616352201255E-2,0.16352201257861632,-0.4308176100628931,"Sprawozdanie",null,null,422437.15999999986,null,null,{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"MIL\")","v":-70},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D391,$B$2:B391,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B391=\"MIL\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B391=\"PEKAO\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B391=\"PKOBP\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B391=\"ING\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B391=\"GETIN\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B391=\"Handlowy\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B391=\"SANTANDER\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B391=\"MBANK\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B391=\"Alior\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B391=\"Idea\")*($E$2:E391=\"Kupno\")*$C$2:C391*$D$2:D391)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B391=\"MIL\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":1239.3999999999999},{"$f":"SUMPRODUCT(($B$2:B391=\"PEKAO\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B391=\"PKOBP\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B391=\"ING\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":32784},{"$f":"SUMPRODUCT(($B$2:B391=\"GETIN\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B391=\"Handlowy\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B391=\"SANTANDER\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B391=\"MBANK\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":68765},{"$f":"SUMPRODUCT(($B$2:B391=\"Alior\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B391=\"Idea\")*($E$2:E391=\"Sprzedaż\")*$C$2:C391*$D$2:D391)","v":3014.9},566.29999999999995,7434,1838.2,9000,50,3629.9999999999995,16960,28126,3365,318,-6275.339999999982,86.049999999993815,{"$f":"(VLOOKUP(A391,WIG_B[],2,TRUE)/VLOOKUP(A390,WIG_B[],2,TRUE)-1)*$L$1+BE390","v":84830.741232476765},-1962.5810333980771,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":91106.081232476747},103.89999999999964,-1386.0000000000036,90.519999999999754,995.90000000000146,-107.20000000000007,-205.26000000000067,-1180.5999999999913,-2127.9000000000087,-636.29999999999927,-1822.400000000001,11.899999999999977,-58.100000000000364,-18.249999999999773,0,-1.5,94.999999999999545,0,98,-35,-6]
[43279,"MIL",7.86,10,"Sprzedaż",2.0356234096692072E-2,0.12977099236641232,0.17302798982188294,"Makro",null,null,422515.75999999983,null,null,{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D392,$B$2:B392,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B392=\"MIL\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B392=\"PEKAO\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B392=\"PKOBP\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B392=\"ING\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B392=\"GETIN\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B392=\"Handlowy\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B392=\"SANTANDER\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B392=\"MBANK\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B392=\"Alior\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B392=\"Idea\")*($E$2:E392=\"Kupno\")*$C$2:C392*$D$2:D392)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B392=\"MIL\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B392=\"PEKAO\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":18450.099999999999},{"$f":"SUMPRODUCT(($B$2:B392=\"PKOBP\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B392=\"ING\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":32784},{"$f":"SUMPRODUCT(($B$2:B392=\"GETIN\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B392=\"Handlowy\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B392=\"SANTANDER\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B392=\"MBANK\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":68765},{"$f":"SUMPRODUCT(($B$2:B392=\"Alior\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B392=\"Idea\")*($E$2:E392=\"Sprzedaż\")*$C$2:C392*$D$2:D392)","v":3014.9},471.6,7310.1,1783.8999999999999,8980,50,3450,16580,27566,3275,317,-7700.6399999999994,-1425.3000000000175,{"$f":"(VLOOKUP(A392,WIG_B[],2,TRUE)/VLOOKUP(A391,WIG_B[],2,TRUE)-1)*$L$1+BE391","v":73307.488771299511},-11523.252461177253,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":81008.128771299511},87.799999999999613,-1509.9000000000033,36.219999999999573,975.90000000000146,-107.20000000000007,-385.26000000000022,-1560.5999999999913,-2687.9000000000087,-726.29999999999927,-1823.400000000001,-16.100000000000023,-123.89999999999964,-54.300000000000182,-20,0,-179.99999999999955,-380,-560,-90,-1]
[43280,"PEKAO",105.17,10,"Sprzedaż",0,1.4547874869259347E-2,3.0236759532185964E-2,"Polityka",null,null,423567.45999999985,null,null,{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D393,$B$2:B393,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B393=\"MIL\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B393=\"PEKAO\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B393=\"PKOBP\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B393=\"ING\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B393=\"GETIN\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B393=\"Handlowy\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B393=\"SANTANDER\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B393=\"MBANK\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B393=\"Alior\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B393=\"Idea\")*($E$2:E393=\"Kupno\")*$C$2:C393*$D$2:D393)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B393=\"MIL\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B393=\"PEKAO\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B393=\"PKOBP\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":6365.18},{"$f":"SUMPRODUCT(($B$2:B393=\"ING\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":32784},{"$f":"SUMPRODUCT(($B$2:B393=\"GETIN\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B393=\"Handlowy\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B393=\"SANTANDER\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B393=\"MBANK\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":68765},{"$f":"SUMPRODUCT(($B$2:B393=\"Alior\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B393=\"Idea\")*($E$2:E393=\"Sprzedaż\")*$C$2:C393*$D$2:D393)","v":3014.9},481.2,6310.2,1825.35,8950,50,3540,16680,27986,3345.0000000000005,314,-6950.7899999999936,749.85000000000582,{"$f":"(VLOOKUP(A393,WIG_B[],2,TRUE)/VLOOKUP(A392,WIG_B[],2,TRUE)-1)*$L$1+BE392","v":80626.275883488095},7318.7871121885837,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87577.065883488089},97.399999999999579,-1458.1000000000031,77.669999999999618,945.90000000000146,-107.20000000000007,-295.26000000000022,-1460.5999999999913,-2267.9000000000087,-656.29999999999882,-1826.400000000001,9.5999999999999659,51.800000000000182,41.450000000000045,-30,0,90,100,420,70.000000000000455,-3]
[43283,"PKOBP",36.319000000000003,10,"Sprzedaż",3.8051708472149448E-2,0.1367053057628238,0.18230127481483516,"Sprawozdanie",null,null,423930.64999999985,null,null,{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D394,$B$2:B394,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B394=\"MIL\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B394=\"PEKAO\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B394=\"PKOBP\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B394=\"ING\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B394=\"GETIN\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B394=\"Handlowy\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B394=\"SANTANDER\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B394=\"MBANK\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B394=\"Alior\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B394=\"Idea\")*($E$2:E394=\"Kupno\")*$C$2:C394*$D$2:D394)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B394=\"MIL\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B394=\"PEKAO\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B394=\"PKOBP\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B394=\"ING\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":32784},{"$f":"SUMPRODUCT(($B$2:B394=\"GETIN\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B394=\"Handlowy\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B394=\"SANTANDER\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B394=\"MBANK\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":68765},{"$f":"SUMPRODUCT(($B$2:B394=\"Alior\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B394=\"Idea\")*($E$2:E394=\"Sprzedaż\")*$C$2:C394*$D$2:D394)","v":3014.9},480.59999999999997,6257.4000000000005,1452.7600000000002,8950,50,3504.9999999999995,16820,27902,3270.0000000000005,315,-7066.5899999999965,-115.80000000000291,{"$f":"(VLOOKUP(A394,WIG_B[],2,TRUE)/VLOOKUP(A393,WIG_B[],2,TRUE)-1)*$L$1+BE393","v":78283.975969367821},-2342.2999141202745,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":85350.565969367817},96.799999999999557,-1510.9000000000024,68.270000000000437,945.90000000000146,-107.20000000000007,-330.26000000000067,-1320.5999999999913,-2351.9000000000087,-731.29999999999882,-1825.400000000001,-0.60000000000002274,-52.799999999999272,-9.3999999999991815,0,0,-35.000000000000455,140,-84,-75,1]
[43284,"ING",178.4,10,"Sprzedaż",2.5784753363228718E-2,1.457399103139001E-2,3.2511210762331766E-2,"Makro",null,null,425714.64999999985,null,null,{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D395,$B$2:B395,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B395=\"MIL\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B395=\"PEKAO\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B395=\"PKOBP\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B395=\"ING\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B395=\"GETIN\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B395=\"Handlowy\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B395=\"SANTANDER\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B395=\"MBANK\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B395=\"Alior\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B395=\"Idea\")*($E$2:E395=\"Kupno\")*$C$2:C395*$D$2:D395)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B395=\"MIL\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B395=\"PEKAO\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B395=\"PKOBP\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B395=\"ING\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":34568},{"$f":"SUMPRODUCT(($B$2:B395=\"GETIN\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":220.79999999999998},{"$f":"SUMPRODUCT(($B$2:B395=\"Handlowy\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B395=\"SANTANDER\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B395=\"MBANK\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":68765},{"$f":"SUMPRODUCT(($B$2:B395=\"Alior\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B395=\"Idea\")*($E$2:E395=\"Sprzedaż\")*$C$2:C395*$D$2:D395)","v":3014.9},482.4,6293.4,1504.08,7136,49.5,3500,16990,28112,3400,313,-6504.9700000000012,561.61999999999534,{"$f":"(VLOOKUP(A395,WIG_B[],2,TRUE)/VLOOKUP(A394,WIG_B[],2,TRUE)-1)*$L$1+BE394","v":87375.100137493457},9091.1241681256361,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":93880.070137493458},98.599999999999568,-1474.9000000000033,119.59000000000015,915.90000000000146,-107.70000000000007,-335.26000000000022,-1150.5999999999913,-2141.9000000000087,-601.29999999999927,-1827.400000000001,1.8000000000000114,35.999999999999091,51.319999999999709,-30,-0.5,-4.9999999999995453,170,210,129.99999999999955,-2]
[43285,"GETIN",0.98,10,"Sprzedaż",0,0,-0.39795918367346939,"Polityka",null,null,425724.44999999984,null,null,{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D396,$B$2:B396,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B396=\"MIL\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B396=\"PEKAO\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B396=\"PKOBP\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B396=\"ING\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B396=\"GETIN\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B396=\"Handlowy\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B396=\"SANTANDER\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B396=\"MBANK\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B396=\"Alior\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B396=\"Idea\")*($E$2:E396=\"Kupno\")*$C$2:C396*$D$2:D396)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B396=\"MIL\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B396=\"PEKAO\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B396=\"PKOBP\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B396=\"ING\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":34568},{"$f":"SUMPRODUCT(($B$2:B396=\"GETIN\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B396=\"Handlowy\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":11821.64},{"$f":"SUMPRODUCT(($B$2:B396=\"SANTANDER\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B396=\"MBANK\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":68765},{"$f":"SUMPRODUCT(($B$2:B396=\"Alior\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B396=\"Idea\")*($E$2:E396=\"Sprzedaż\")*$C$2:C396*$D$2:D396)","v":3014.9},491.99999999999994,6369,1515.96,7240,39.200000000000003,3565,17180,28588,3487.5,310,-5488.8899999999994,1016.0800000000017,{"$f":"(VLOOKUP(A396,WIG_B[],2,TRUE)/VLOOKUP(A395,WIG_B[],2,TRUE)-1)*$L$1+BE395","v":93423.297091389148},6048.196953895691,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":98912.187091389147},108.19999999999953,-1399.3000000000029,131.47000000000025,1019.9000000000015,-108.20000000000006,-270.26000000000022,-960.59999999999127,-1665.9000000000087,-513.79999999999927,-1830.400000000001,9.5999999999999659,75.600000000000364,11.880000000000109,104,-0.49999999999998579,65,190,476,87.5,-3]
[43286,"Handlowy",70.900000000000006,10,"Sprzedaż",5.6417489421718425E-3,7.8984485190408904E-2,4.5133991537376517E-2,"Sprawozdanie",null,null,426433.44999999984,null,null,{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D397,$B$2:B397,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B397=\"MIL\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B397=\"PEKAO\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B397=\"PKOBP\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B397=\"ING\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B397=\"GETIN\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B397=\"Handlowy\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B397=\"SANTANDER\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B397=\"MBANK\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B397=\"Alior\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B397=\"Idea\")*($E$2:E397=\"Kupno\")*$C$2:C397*$D$2:D397)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B397=\"MIL\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B397=\"PEKAO\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B397=\"PKOBP\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B397=\"ING\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":34568},{"$f":"SUMPRODUCT(($B$2:B397=\"GETIN\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B397=\"Handlowy\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B397=\"SANTANDER\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":60885.5},{"$f":"SUMPRODUCT(($B$2:B397=\"MBANK\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":68765},{"$f":"SUMPRODUCT(($B$2:B397=\"Alior\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B397=\"Idea\")*($E$2:E397=\"Sprzedaż\")*$C$2:C397*$D$2:D397)","v":3014.9},475.79999999999995,6390,1506.08,7376,39.200000000000003,2836,16800,28210,3475,309,-6149.4700000000012,-660.58000000000175,{"$f":"(VLOOKUP(A397,WIG_B[],2,TRUE)/VLOOKUP(A396,WIG_B[],2,TRUE)-1)*$L$1+BE396","v":90354.312807019567},-3068.9842843695806,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":96503.782807019568},91.999999999999545,-1378.3000000000029,121.59000000000015,1155.9000000000015,-108.20000000000006,-290.26000000000022,-1340.5999999999913,-2043.9000000000087,-526.29999999999927,-1831.400000000001,-16.199999999999989,21,-9.8800000000001091,136,0,-20,-380,-378,-12.5,-1]
[43287,"SANTANDER",332.2,10,"Sprzedaż",0,0.11679711017459371,0.1372667068031308,"Makro",null,null,429755.44999999984,null,null,{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D398,$B$2:B398,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B398=\"MIL\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B398=\"PEKAO\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B398=\"PKOBP\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B398=\"ING\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B398=\"GETIN\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B398=\"Handlowy\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B398=\"SANTANDER\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B398=\"MBANK\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B398=\"Alior\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B398=\"Idea\")*($E$2:E398=\"Kupno\")*$C$2:C398*$D$2:D398)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B398=\"MIL\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B398=\"PEKAO\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B398=\"PKOBP\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B398=\"ING\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":34568},{"$f":"SUMPRODUCT(($B$2:B398=\"GETIN\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B398=\"Handlowy\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B398=\"SANTANDER\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B398=\"MBANK\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":68765},{"$f":"SUMPRODUCT(($B$2:B398=\"Alior\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B398=\"Idea\")*($E$2:E398=\"Sprzedaż\")*$C$2:C398*$D$2:D398)","v":3014.9},472.8,6336,1508.04,7320,39.200000000000003,2852,13288,28084,3475,310,-6559.510000000002,-410.04000000000087,{"$f":"(VLOOKUP(A398,WIG_B[],2,TRUE)/VLOOKUP(A397,WIG_B[],2,TRUE)-1)*$L$1+BE397","v":88511.061836815963},-1843.2509702036041,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":95070.571836815972},88.999999999999602,-1432.3000000000029,123.55000000000018,1099.9000000000015,-108.20000000000006,-274.26000000000022,-1530.5999999999913,-2169.9000000000087,-526.29999999999927,-1830.400000000001,-2.9999999999999432,-54,1.9600000000000364,-56,0,16,-190,-126,0,1]
[43290,"MBANK",400.6,10,"Sprzedaż",-1.4977533699451762E-3,1.1482775836245462E-2,0.1203195207189216,"Polityka",null,null,433761.44999999984,null,null,{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D399,$B$2:B399,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B399=\"MIL\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B399=\"PEKAO\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B399=\"PKOBP\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B399=\"ING\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B399=\"GETIN\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B399=\"Handlowy\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B399=\"SANTANDER\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B399=\"MBANK\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B399=\"Alior\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B399=\"Idea\")*($E$2:E399=\"Kupno\")*$C$2:C399*$D$2:D399)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B399=\"MIL\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B399=\"PEKAO\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B399=\"PKOBP\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B399=\"ING\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":34568},{"$f":"SUMPRODUCT(($B$2:B399=\"GETIN\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B399=\"Handlowy\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B399=\"SANTANDER\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B399=\"MBANK\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":72771},{"$f":"SUMPRODUCT(($B$2:B399=\"Alior\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":11764.8},{"$f":"SUMPRODUCT(($B$2:B399=\"Idea\")*($E$2:E399=\"Sprzedaż\")*$C$2:C399*$D$2:D399)","v":3014.9},466.8,6288,1497,7160,38.799999999999997,2920,13264,24036,3495.0000000000005,307,-6765.9499999999971,-206.43999999999505,{"$f":"(VLOOKUP(A399,WIG_B[],2,TRUE)/VLOOKUP(A398,WIG_B[],2,TRUE)-1)*$L$1+BE398","v":85501.030672696332},-3010.0311641196313,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":92266.980672696329},82.999999999999602,-1480.3000000000029,112.51000000000022,939.90000000000146,-108.60000000000007,-206.26000000000022,-1554.5999999999913,-2211.9000000000087,-506.29999999999882,-1833.400000000001,-6,-48,-11.039999999999964,-160,-0.40000000000000568,68,-24,-42,20.000000000000455,-3]
[43291,"Alior",68.599999999999994,10,"Sprzedaż",-2.1865889212827949E-2,2.1137026239067103E-2,-6.2682215743440239E-2,"Sprawozdanie",null,null,434447.44999999984,null,null,{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D400,$B$2:B400,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B400=\"MIL\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B400=\"PEKAO\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B400=\"PKOBP\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B400=\"ING\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B400=\"GETIN\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B400=\"Handlowy\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B400=\"SANTANDER\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B400=\"MBANK\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B400=\"Alior\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B400=\"Idea\")*($E$2:E400=\"Kupno\")*$C$2:C400*$D$2:D400)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B400=\"MIL\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B400=\"PEKAO\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B400=\"PKOBP\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B400=\"ING\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":34568},{"$f":"SUMPRODUCT(($B$2:B400=\"GETIN\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B400=\"Handlowy\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B400=\"SANTANDER\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B400=\"MBANK\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":72771},{"$f":"SUMPRODUCT(($B$2:B400=\"Alior\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B400=\"Idea\")*($E$2:E400=\"Sprzedaż\")*$C$2:C400*$D$2:D400)","v":3014.9},471,6384,1531.72,7152,39.200000000000003,2924,13760,24000,2744,310,-6236.6300000000047,529.31999999999243,{"$f":"(VLOOKUP(A400,WIG_B[],2,TRUE)/VLOOKUP(A399,WIG_B[],2,TRUE)-1)*$L$1+BE399","v":93140.290223657343},7639.259550961011,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":99376.920223657347},87.199999999999591,-1384.3000000000029,147.23000000000025,931.90000000000146,-108.20000000000006,-202.26000000000022,-1058.5999999999913,-2247.9000000000087,-571.29999999999927,-1830.400000000001,4.1999999999999886,96,34.720000000000027,-8,0.40000000000000568,4,496,-36,-65.000000000000455,3]
[43292,"Idea",6.18,10,"Sprzedaż",-2.5889967637540479E-2,0.10032362459546929,-0.41423948220064721,"Makro",null,null,434509.24999999983,null,null,{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D401,$B$2:B401,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B401=\"MIL\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B401=\"PEKAO\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B401=\"PKOBP\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B401=\"ING\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B401=\"GETIN\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B401=\"Handlowy\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B401=\"SANTANDER\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B401=\"MBANK\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B401=\"Alior\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B401=\"Idea\")*($E$2:E401=\"Kupno\")*$C$2:C401*$D$2:D401)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B401=\"MIL\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":1317.9999999999998},{"$f":"SUMPRODUCT(($B$2:B401=\"PEKAO\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B401=\"PKOBP\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B401=\"ING\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":34568},{"$f":"SUMPRODUCT(($B$2:B401=\"GETIN\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B401=\"Handlowy\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B401=\"SANTANDER\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B401=\"MBANK\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":72771},{"$f":"SUMPRODUCT(($B$2:B401=\"Alior\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B401=\"Idea\")*($E$2:E401=\"Sprzedaż\")*$C$2:C401*$D$2:D401)","v":3076.7000000000003},465,6300,1530.5600000000002,7200,38,2900,13576,23988,2692,247.2,-6553.9900000000025,-317.35999999999785,{"$f":"(VLOOKUP(A401,WIG_B[],2,TRUE)/VLOOKUP(A400,WIG_B[],2,TRUE)-1)*$L$1+BE400","v":89790.676202985327},-3349.6140206720156,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":96344.666202985332},81.199999999999591,-1468.3000000000029,146.07000000000039,979.90000000000146,-109.40000000000006,-226.26000000000022,-1242.5999999999913,-2259.9000000000087,-623.29999999999927,-1831.4000000000008,-6,-84,-1.1599999999998545,48,-1.2000000000000028,-24,-184,-12,-52,-0.99999999999977263]
[43293,"MIL",7.95,10,"Sprzedaż",1.2578616352201255E-3,0.10314465408805029,0.15974842767295594,"Polityka",null,null,434588.74999999983,null,null,{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"PEKAO\")","v":-60},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D402,$B$2:B402,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B402=\"MIL\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B402=\"PEKAO\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-27270.100000000002},{"$f":"SUMPRODUCT(($B$2:B402=\"PKOBP\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B402=\"ING\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B402=\"GETIN\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B402=\"Handlowy\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B402=\"SANTANDER\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B402=\"MBANK\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B402=\"Alior\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B402=\"Idea\")*($E$2:E402=\"Kupno\")*$C$2:C402*$D$2:D402)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B402=\"MIL\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B402=\"PEKAO\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B402=\"PKOBP\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B402=\"ING\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":34568},{"$f":"SUMPRODUCT(($B$2:B402=\"GETIN\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B402=\"Handlowy\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B402=\"SANTANDER\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B402=\"MBANK\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":72771},{"$f":"SUMPRODUCT(($B$2:B402=\"Alior\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B402=\"Idea\")*($E$2:E402=\"Sprzedaż\")*$C$2:C402*$D$2:D402)","v":3076.7000000000003},397.5,6321,1551.08,7264,36.800000000000004,2824,13736,23952,2702,241.6,-6385.269999999995,168.72000000000753,{"$f":"(VLOOKUP(A402,WIG_B[],2,TRUE)/VLOOKUP(A401,WIG_B[],2,TRUE)-1)*$L$1+BE401","v":94015.286702060854},4224.6104990755266,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":100400.55670206084},93.199999999999591,-1447.3000000000029,166.59000000000015,1043.9000000000015,-110.60000000000005,-302.26000000000022,-1082.5999999999913,-2295.9000000000087,-613.29999999999927,-1837.0000000000009,12,21,20.519999999999754,64,-1.1999999999999886,-76,160,-36,10,-5.6000000000001364]
[43294,"PEKAO",104.95,-10,"Kupno",0,9.5759885659838062E-2,3.239637922820382E-2,"Sprawozdanie",null,null,433539.24999999983,null,null,{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"PKOBP\")","v":-40},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D403,$B$2:B403,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B403=\"MIL\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B403=\"PEKAO\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B403=\"PKOBP\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-8112.8600000000006},{"$f":"SUMPRODUCT(($B$2:B403=\"ING\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B403=\"GETIN\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B403=\"Handlowy\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B403=\"SANTANDER\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B403=\"MBANK\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B403=\"Alior\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B403=\"Idea\")*($E$2:E403=\"Kupno\")*$C$2:C403*$D$2:D403)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B403=\"MIL\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B403=\"PEKAO\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B403=\"PKOBP\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B403=\"ING\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":34568},{"$f":"SUMPRODUCT(($B$2:B403=\"GETIN\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B403=\"Handlowy\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B403=\"SANTANDER\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B403=\"MBANK\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":72771},{"$f":"SUMPRODUCT(($B$2:B403=\"Alior\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B403=\"Idea\")*($E$2:E403=\"Sprzedaż\")*$C$2:C403*$D$2:D403)","v":3076.7000000000003},398,7346.5,1515.5600000000002,7200,36.800000000000004,2872,13504,24000,2684,240.79999999999998,-6663.0899999999992,-277.82000000000426,{"$f":"(VLOOKUP(A403,WIG_B[],2,TRUE)/VLOOKUP(A402,WIG_B[],2,TRUE)-1)*$L$1+BE402","v":88127.449726606486},-5887.8369754543673,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":94790.539726606483},93.699999999999591,-1471.3000000000029,131.07000000000039,979.90000000000146,-110.60000000000005,-254.26000000000022,-1314.5999999999913,-2247.9000000000087,-631.29999999999927,-1837.8000000000009,0.5,-24,-35.519999999999754,-64,0,48,-232,48,-18,-0.79999999999995453]
[43297,"PKOBP",37.07,-10,"Kupno",3.5392500674399807E-2,8.7402212031292281E-2,0.15834906932829784,"Makro",null,null,433168.54999999981,null,null,{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"ING\")","v":-40},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D404,$B$2:B404,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B404=\"MIL\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B404=\"PEKAO\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B404=\"PKOBP\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B404=\"ING\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-40788.1},{"$f":"SUMPRODUCT(($B$2:B404=\"GETIN\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B404=\"Handlowy\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B404=\"SANTANDER\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B404=\"MBANK\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B404=\"Alior\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B404=\"Idea\")*($E$2:E404=\"Kupno\")*$C$2:C404*$D$2:D404)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B404=\"MIL\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B404=\"PEKAO\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B404=\"PKOBP\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B404=\"ING\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":34568},{"$f":"SUMPRODUCT(($B$2:B404=\"GETIN\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B404=\"Handlowy\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B404=\"SANTANDER\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B404=\"MBANK\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":72771},{"$f":"SUMPRODUCT(($B$2:B404=\"Alior\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B404=\"Idea\")*($E$2:E404=\"Sprzedaż\")*$C$2:C404*$D$2:D404)","v":3076.7000000000003},394,7252,1853.5,7200,38,2864,13208,23628,2706,257.60000000000002,-7430.3500000000113,-767.26000000001204,{"$f":"(VLOOKUP(A404,WIG_B[],2,TRUE)/VLOOKUP(A403,WIG_B[],2,TRUE)-1)*$L$1+BE403","v":81140.729614545955},-6986.7201120605314,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":88571.079614545961},89.699999999999591,-1565.8000000000029,98.309999999999491,979.90000000000146,-109.40000000000006,-262.26000000000022,-1610.5999999999913,-2619.9000000000087,-609.29999999999927,-1821.0000000000009,-4,-94.5,-32.7600000000009,0,1.1999999999999886,-8,-296,-372,22,16.799999999999955]
[43298,"ING",177.6,-10,"Kupno",7.8828828828829689E-3,7.8828828828829689E-3,3.716216216216206E-2,"Polityka",null,null,431392.54999999981,null,null,{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"GETIN\")","v":-40},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D405,$B$2:B405,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B405=\"MIL\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B405=\"PEKAO\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B405=\"PKOBP\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B405=\"ING\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B405=\"GETIN\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-378.00000000000006},{"$f":"SUMPRODUCT(($B$2:B405=\"Handlowy\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B405=\"SANTANDER\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B405=\"MBANK\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B405=\"Alior\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B405=\"Idea\")*($E$2:E405=\"Kupno\")*$C$2:C405*$D$2:D405)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B405=\"MIL\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B405=\"PEKAO\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B405=\"PKOBP\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B405=\"ING\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":34568},{"$f":"SUMPRODUCT(($B$2:B405=\"GETIN\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B405=\"Handlowy\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B405=\"SANTANDER\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B405=\"MBANK\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":72771},{"$f":"SUMPRODUCT(($B$2:B405=\"Alior\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B405=\"Idea\")*($E$2:E405=\"Sprzedaż\")*$C$2:C405*$D$2:D405)","v":3076.7000000000003},386.5,7175,1845.6,8880,38.4,2860,13136,24036,2758,262.39999999999998,-7229.550000000012,200.79999999999927,{"$f":"(VLOOKUP(A405,WIG_B[],2,TRUE)/VLOOKUP(A404,WIG_B[],2,TRUE)-1)*$L$1+BE404","v":79016.74072464167},-2123.9888899042853,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":86246.290724641687},82.199999999999591,-1642.8000000000029,90.4099999999994,883.90000000000146,-109.00000000000006,-266.26000000000022,-1682.5999999999913,-2211.9000000000087,-557.29999999999927,-1816.2000000000007,-7.5,-77,-7.9000000000000909,-96,0.40000000000000568,-4,-72,408,52,4.8000000000001819]
[43299,"GETIN",1,-10,"Kupno",-6.0000000000000053E-2,-0.13,-0.41000000000000003,"Sprawozdanie",null,null,431382.54999999981,null,null,{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"Handlowy\")","v":-40},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D406,$B$2:B406,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B406=\"MIL\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B406=\"PEKAO\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B406=\"PKOBP\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B406=\"ING\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B406=\"GETIN\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B406=\"Handlowy\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-15656.9},{"$f":"SUMPRODUCT(($B$2:B406=\"SANTANDER\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B406=\"MBANK\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B406=\"Alior\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B406=\"Idea\")*($E$2:E406=\"Kupno\")*$C$2:C406*$D$2:D406)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B406=\"MIL\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B406=\"PEKAO\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B406=\"PKOBP\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B406=\"ING\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":34568},{"$f":"SUMPRODUCT(($B$2:B406=\"GETIN\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B406=\"Handlowy\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B406=\"SANTANDER\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B406=\"MBANK\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":72771},{"$f":"SUMPRODUCT(($B$2:B406=\"Alior\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B406=\"Idea\")*($E$2:E406=\"Sprzedaż\")*$C$2:C406*$D$2:D406)","v":3076.7000000000003},386,7115.5,1832.75,8800,50,2816,13192,23736,2684,313.60000000000002,-7691.6000000000113,-462.04999999999927,{"$f":"(VLOOKUP(A406,WIG_B[],2,TRUE)/VLOOKUP(A405,WIG_B[],2,TRUE)-1)*$L$1+BE405","v":75550.186782392571},-3466.5539422490983,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":83241.786782392577},81.699999999999591,-1702.3000000000029,77.559999999999491,803.90000000000146,-107.40000000000006,-310.26000000000022,-1626.5999999999913,-2511.9000000000087,-631.29999999999927,-1765.0000000000009,-0.5,-59.5,-12.849999999999909,-80,1.5999999999999943,-44,56,-300,-74,51.199999999999818]
[43300,"Handlowy",70.400000000000006,-10,"Kupno",5.6818181818181213E-3,1.2784090909090828E-2,5.2556818181818121E-2,"Makro",null,null,430678.54999999981,null,null,{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"SANTANDER\")","v":-40},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D407,$B$2:B407,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B407=\"MIL\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B407=\"PEKAO\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B407=\"PKOBP\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B407=\"ING\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B407=\"GETIN\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B407=\"Handlowy\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B407=\"SANTANDER\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-79026.099999999991},{"$f":"SUMPRODUCT(($B$2:B407=\"MBANK\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B407=\"Alior\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B407=\"Idea\")*($E$2:E407=\"Kupno\")*$C$2:C407*$D$2:D407)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B407=\"MIL\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B407=\"PEKAO\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B407=\"PKOBP\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B407=\"ING\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":34568},{"$f":"SUMPRODUCT(($B$2:B407=\"GETIN\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B407=\"Handlowy\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B407=\"SANTANDER\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B407=\"MBANK\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":72771},{"$f":"SUMPRODUCT(($B$2:B407=\"Alior\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B407=\"Idea\")*($E$2:E407=\"Sprzedaż\")*$C$2:C407*$D$2:D407)","v":3076.7000000000003},383.5,7171.5,1860.9,9140,49,3520.0000000000005,13120,23808,2704,310.39999999999998,-7254.1500000000106,437.45000000000073,{"$f":"(VLOOKUP(A407,WIG_B[],2,TRUE)/VLOOKUP(A406,WIG_B[],2,TRUE)-1)*$L$1+BE406","v":80151.319282686614},4601.132500294043,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":87405.469282686623},79.199999999999591,-1646.3000000000029,105.70999999999958,1143.9000000000015,-108.40000000000006,-310.25999999999976,-1698.5999999999913,-2439.9000000000087,-611.29999999999927,-1768.2000000000007,-2.5,56,28.150000000000091,340,-1,4.5474735088646412E-13,-72,72,20,-3.1999999999998181]
[43301,"SANTANDER",328,-10,"Kupno",0,6.0975609756097615E-2,0.15182926829268295,"Polityka",null,null,427398.54999999981,null,null,{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"MBANK\")","v":-60},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D408,$B$2:B408,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B408=\"MIL\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B408=\"PEKAO\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B408=\"PKOBP\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B408=\"ING\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B408=\"GETIN\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B408=\"Handlowy\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B408=\"SANTANDER\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B408=\"MBANK\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-99018.900000000009},{"$f":"SUMPRODUCT(($B$2:B408=\"Alior\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B408=\"Idea\")*($E$2:E408=\"Kupno\")*$C$2:C408*$D$2:D408)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B408=\"MIL\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B408=\"PEKAO\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B408=\"PKOBP\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B408=\"ING\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":34568},{"$f":"SUMPRODUCT(($B$2:B408=\"GETIN\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B408=\"Handlowy\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B408=\"SANTANDER\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B408=\"MBANK\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":72771},{"$f":"SUMPRODUCT(($B$2:B408=\"Alior\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B408=\"Idea\")*($E$2:E408=\"Sprzedaż\")*$C$2:C408*$D$2:D408)","v":3076.7000000000003},400.5,7280,1919.1,8950,47,3540,16400,24000,2704,297.60000000000002,-7063.2500000000127,190.89999999999782,{"$f":"(VLOOKUP(A408,WIG_B[],2,TRUE)/VLOOKUP(A407,WIG_B[],2,TRUE)-1)*$L$1+BE407","v":88005.703086089808},7854.3838034031942,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":95068.953086089823},96.199999999999591,-1537.8000000000029,163.9099999999994,953.90000000000146,-110.40000000000006,-290.26000000000022,-1698.5999999999913,-2247.9000000000087,-611.29999999999927,-1781.0000000000009,17,108.5,58.199999999999818,-190,-2,19.999999999999545,0,192,0,-12.800000000000182]
[43304,"MBANK",394.4,-10,"Kupno",4.1582150101419968E-2,2.2819472616632863E-2,0.13793103448275867,"Sprawozdanie",null,null,423454.54999999981,null,null,{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"Alior\")","v":-40},{"$f":"SUMIFS($D$2:D409,$B$2:B409,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B409=\"MIL\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B409=\"PEKAO\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B409=\"PKOBP\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B409=\"ING\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B409=\"GETIN\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B409=\"Handlowy\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B409=\"SANTANDER\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B409=\"MBANK\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B409=\"Alior\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-15766.099999999999},{"$f":"SUMPRODUCT(($B$2:B409=\"Idea\")*($E$2:E409=\"Kupno\")*$C$2:C409*$D$2:D409)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B409=\"MIL\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B409=\"PEKAO\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B409=\"PKOBP\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B409=\"ING\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":34568},{"$f":"SUMPRODUCT(($B$2:B409=\"GETIN\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B409=\"Handlowy\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B409=\"SANTANDER\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B409=\"MBANK\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":72771},{"$f":"SUMPRODUCT(($B$2:B409=\"Alior\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B409=\"Idea\")*($E$2:E409=\"Sprzedaż\")*$C$2:C409*$D$2:D409)","v":3076.7000000000003},409.99999999999994,7385,1949.7,9250,48.5,3529.9999999999995,16600,27608,2710,309.60000000000002,-6744.6500000000142,318.59999999999854,{"$f":"(VLOOKUP(A409,WIG_B[],2,TRUE)/VLOOKUP(A408,WIG_B[],2,TRUE)-1)*$L$1+BE408","v":94794.025450466797},6788.3223643769888,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":101538.67545046681},105.69999999999953,-1432.8000000000029,194.50999999999954,1253.9000000000015,-108.90000000000006,-300.26000000000067,-1498.5999999999913,-2583.9000000000087,-605.29999999999927,-1769.0000000000009,9.4999999999999432,105,30.600000000000136,300,1.5,-10.000000000000455,200,-336,6,12]
[43305,"Alior",70.900000000000006,-10,"Kupno",1.4104372355430161E-3,-4.8660084626234168E-2,-9.3088857545839288E-2,"Makro",null,null,422745.54999999981,null,null,{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D410,$B$2:B410,\"Idea\")","v":-40},{"$f":"SUMPRODUCT(($B$2:B410=\"MIL\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B410=\"PEKAO\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B410=\"PKOBP\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B410=\"ING\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B410=\"GETIN\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B410=\"Handlowy\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B410=\"SANTANDER\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B410=\"MBANK\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B410=\"Alior\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-16475.099999999999},{"$f":"SUMPRODUCT(($B$2:B410=\"Idea\")*($E$2:E410=\"Kupno\")*$C$2:C410*$D$2:D410)","v":-5155.3000000000011},{"$f":"SUMPRODUCT(($B$2:B410=\"MIL\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B410=\"PEKAO\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B410=\"PKOBP\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B410=\"ING\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":34568},{"$f":"SUMPRODUCT(($B$2:B410=\"GETIN\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B410=\"Handlowy\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B410=\"SANTANDER\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B410=\"MBANK\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":72771},{"$f":"SUMPRODUCT(($B$2:B410=\"Alior\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B410=\"Idea\")*($E$2:E410=\"Sprzedaż\")*$C$2:C410*$D$2:D410)","v":3076.7000000000003},434.99999999999994,7560,2011.9,9450,48,3610,17350,28252,3545.0000000000005,313.60000000000002,-4678.9500000000171,2065.6999999999971,{"$f":"(VLOOKUP(A410,WIG_B[],2,TRUE)/VLOOKUP(A409,WIG_B[],2,TRUE)-1)*$L$1+BE409","v":111096.47624257737},16302.450792110569,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":115775.42624257738},130.69999999999953,-1257.8000000000029,256.70999999999958,1453.9000000000015,-109.40000000000006,-220.26000000000022,-748.59999999999127,-1939.9000000000087,-479.29999999999882,-1765.0000000000009,25,175,62.200000000000045,200,-0.5,80.000000000000455,750,644,126.00000000000045,4]
[43306,"Idea",7.7,-10,"Kupno",-3.8961038961038974E-2,-0.41558441558441561,-0.52987012987012982,"Polityka",null,null,422668.54999999981,null,null,{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"MIL\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D411,$B$2:B411,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B411=\"MIL\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-1701.8000000000002},{"$f":"SUMPRODUCT(($B$2:B411=\"PEKAO\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B411=\"PKOBP\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B411=\"ING\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B411=\"GETIN\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B411=\"Handlowy\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B411=\"SANTANDER\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B411=\"MBANK\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B411=\"Alior\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-16475.099999999999},{"$f":"SUMPRODUCT(($B$2:B411=\"Idea\")*($E$2:E411=\"Kupno\")*$C$2:C411*$D$2:D411)","v":-5232.3000000000011},{"$f":"SUMPRODUCT(($B$2:B411=\"MIL\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B411=\"PEKAO\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B411=\"PKOBP\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B411=\"ING\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":34568},{"$f":"SUMPRODUCT(($B$2:B411=\"GETIN\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B411=\"Handlowy\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B411=\"SANTANDER\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B411=\"MBANK\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":72771},{"$f":"SUMPRODUCT(($B$2:B411=\"Alior\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B411=\"Idea\")*($E$2:E411=\"Sprzedaż\")*$C$2:C411*$D$2:D411)","v":3076.7000000000003},440.00000000000006,7528.5,2001.05,9550,48,3604.9999999999995,17800,28560,3510,385,-3903.9000000000087,775.05000000000837,{"$f":"(VLOOKUP(A411,WIG_B[],2,TRUE)/VLOOKUP(A410,WIG_B[],2,TRUE)-1)*$L$1+BE410","v":111943.51578066022},847.03953808285587,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":115847.41578066023},135.69999999999965,-1289.3000000000029,245.85999999999945,1553.9000000000015,-109.40000000000006,-225.26000000000067,-298.59999999999127,-1631.9000000000087,-514.29999999999927,-1770.6000000000008,5.0000000000001137,-31.5,-10.850000000000136,100,0,-5.0000000000004547,450,308,-35.000000000000455,-5.5999999999999091]
[43307,"MIL",9.01,-10,"Kupno",-1.442841287458374E-2,-4.4395116537180312E-3,2.3307436182020025E-2,"Sprawozdanie",null,null,422578.44999999984,null,null,{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"PEKAO\")","v":-70},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D412,$B$2:B412,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B412=\"MIL\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-1791.9},{"$f":"SUMPRODUCT(($B$2:B412=\"PEKAO\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-28319.600000000002},{"$f":"SUMPRODUCT(($B$2:B412=\"PKOBP\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B412=\"ING\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B412=\"GETIN\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B412=\"Handlowy\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B412=\"SANTANDER\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B412=\"MBANK\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B412=\"Alior\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-16475.099999999999},{"$f":"SUMPRODUCT(($B$2:B412=\"Idea\")*($E$2:E412=\"Kupno\")*$C$2:C412*$D$2:D412)","v":-5232.3000000000011},{"$f":"SUMPRODUCT(($B$2:B412=\"MIL\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B412=\"PEKAO\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B412=\"PKOBP\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B412=\"ING\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":34568},{"$f":"SUMPRODUCT(($B$2:B412=\"GETIN\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B412=\"Handlowy\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B412=\"SANTANDER\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B412=\"MBANK\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":72771},{"$f":"SUMPRODUCT(($B$2:B412=\"Alior\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B412=\"Idea\")*($E$2:E412=\"Sprzedaż\")*$C$2:C412*$D$2:D412)","v":3076.7000000000003},540.6,7539,2037.05,9750,50,3670.0000000000005,17970,29120,3677.5,385,-2682.3999999999796,1221.5000000000291,{"$f":"(VLOOKUP(A412,WIG_B[],2,TRUE)/VLOOKUP(A411,WIG_B[],2,TRUE)-1)*$L$1+BE411","v":120125.3173796262},8181.8015989659762,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":122807.71737962618},146.1999999999997,-1278.8000000000029,281.85999999999945,1753.9000000000015,-107.40000000000006,-160.25999999999976,-128.59999999999127,-1071.9000000000087,-346.79999999999927,-1770.6000000000008,10.500000000000057,10.5,36,200,2,65.000000000000909,170,560,167.5,0]
[43308,"PEKAO",106.7,-10,"Kupno",0,0.12933458294283029,1.5463917525773141E-2,"Makro",null,null,421511.44999999984,null,null,{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"PKOBP\")","v":-50},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D413,$B$2:B413,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B413=\"MIL\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-1791.9},{"$f":"SUMPRODUCT(($B$2:B413=\"PEKAO\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-29386.600000000002},{"$f":"SUMPRODUCT(($B$2:B413=\"PKOBP\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-8483.5600000000013},{"$f":"SUMPRODUCT(($B$2:B413=\"ING\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B413=\"GETIN\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B413=\"Handlowy\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B413=\"SANTANDER\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B413=\"MBANK\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B413=\"Alior\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-16475.099999999999},{"$f":"SUMPRODUCT(($B$2:B413=\"Idea\")*($E$2:E413=\"Kupno\")*$C$2:C413*$D$2:D413)","v":-5232.3000000000011},{"$f":"SUMPRODUCT(($B$2:B413=\"MIL\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B413=\"PEKAO\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B413=\"PKOBP\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B413=\"ING\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":34568},{"$f":"SUMPRODUCT(($B$2:B413=\"GETIN\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B413=\"Handlowy\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B413=\"SANTANDER\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B413=\"MBANK\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":72771},{"$f":"SUMPRODUCT(($B$2:B413=\"Alior\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B413=\"Idea\")*($E$2:E413=\"Sprzedaż\")*$C$2:C413*$D$2:D413)","v":3076.7000000000003},532.80000000000007,8536,2035.05,9540,49.5,3695.0000000000005,17770,28756,3550,370,-3654.1999999999825,-971.80000000000291,{"$f":"(VLOOKUP(A413,WIG_B[],2,TRUE)/VLOOKUP(A412,WIG_B[],2,TRUE)-1)*$L$1+BE412","v":115603.20034941676},-4522.1170302094397,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":119257.40034941674},138.39999999999975,-1348.8000000000029,279.85999999999945,1543.9000000000015,-107.90000000000006,-135.25999999999976,-328.59999999999127,-1435.9000000000087,-474.29999999999927,-1785.6000000000008,-7.7999999999999545,-70,-2,-210,-0.5,25,-200,-364,-127.5,-15]
[43311,"PKOBP",41.323,-10,"Kupno",-1.0018633690680789E-2,2.8482927183408835E-2,3.9130750429542838E-2,"Polityka",null,null,421098.21999999986,null,null,{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"ING\")","v":-50},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D414,$B$2:B414,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B414=\"MIL\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-1791.9},{"$f":"SUMPRODUCT(($B$2:B414=\"PEKAO\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-29386.600000000002},{"$f":"SUMPRODUCT(($B$2:B414=\"PKOBP\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-8896.7900000000009},{"$f":"SUMPRODUCT(($B$2:B414=\"ING\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-42564.1},{"$f":"SUMPRODUCT(($B$2:B414=\"GETIN\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B414=\"Handlowy\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B414=\"SANTANDER\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B414=\"MBANK\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B414=\"Alior\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-16475.099999999999},{"$f":"SUMPRODUCT(($B$2:B414=\"Idea\")*($E$2:E414=\"Kupno\")*$C$2:C414*$D$2:D414)","v":-5232.3000000000011},{"$f":"SUMPRODUCT(($B$2:B414=\"MIL\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B414=\"PEKAO\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B414=\"PKOBP\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B414=\"ING\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":34568},{"$f":"SUMPRODUCT(($B$2:B414=\"GETIN\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B414=\"Handlowy\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B414=\"SANTANDER\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B414=\"MBANK\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":72771},{"$f":"SUMPRODUCT(($B$2:B414=\"Alior\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B414=\"Idea\")*($E$2:E414=\"Sprzedaż\")*$C$2:C414*$D$2:D414)","v":3076.7000000000003},541.79999999999995,8792,2479.38,9380,49.5,3750,18280,29624,3650,373,-1982.1000000000204,1672.0999999999622,{"$f":"(VLOOKUP(A414,WIG_B[],2,TRUE)/VLOOKUP(A413,WIG_B[],2,TRUE)-1)*$L$1+BE413","v":125226.74498072331},9623.5446313065477,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":127208.84498072333},147.39999999999964,-1092.8000000000029,310.96000000000004,1383.9000000000015,-107.90000000000006,-80.260000000000218,181.40000000000873,-567.90000000000873,-374.29999999999927,-1782.6000000000008,8.9999999999998863,256,31.100000000000591,-160,0,54.999999999999545,510,868,100,3]
[43312,"ING",192,-10,"Kupno",-5.729166666666663E-2,-6.25E-2,-4.0625000000000022E-2,"Sprawozdanie",null,null,419178.21999999986,null,null,{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"MIL\")","v":-60},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"PEKAO\")","v":-80},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"PKOBP\")","v":-60},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"ING\")","v":-60},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"GETIN\")","v":-50},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"Handlowy\")","v":-50},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"SANTANDER\")","v":-50},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"MBANK\")","v":-70},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"Alior\")","v":-50},{"$f":"SUMIFS($D$2:D415,$B$2:B415,\"Idea\")","v":-50},{"$f":"SUMPRODUCT(($B$2:B415=\"MIL\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-1791.9},{"$f":"SUMPRODUCT(($B$2:B415=\"PEKAO\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-29386.600000000002},{"$f":"SUMPRODUCT(($B$2:B415=\"PKOBP\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-8896.7900000000009},{"$f":"SUMPRODUCT(($B$2:B415=\"ING\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-44484.1},{"$f":"SUMPRODUCT(($B$2:B415=\"GETIN\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-388.00000000000006},{"$f":"SUMPRODUCT(($B$2:B415=\"Handlowy\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-16360.9},{"$f":"SUMPRODUCT(($B$2:B415=\"SANTANDER\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-82306.099999999991},{"$f":"SUMPRODUCT(($B$2:B415=\"MBANK\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-102962.90000000001},{"$f":"SUMPRODUCT(($B$2:B415=\"Alior\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-16475.099999999999},{"$f":"SUMPRODUCT(($B$2:B415=\"Idea\")*($E$2:E415=\"Kupno\")*$C$2:C415*$D$2:D415)","v":-5232.3000000000011},{"$f":"SUMPRODUCT(($B$2:B415=\"MIL\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":1397.4999999999998},{"$f":"SUMPRODUCT(($B$2:B415=\"PEKAO\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":19501.8},{"$f":"SUMPRODUCT(($B$2:B415=\"PKOBP\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":6728.3700000000008},{"$f":"SUMPRODUCT(($B$2:B415=\"ING\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":34568},{"$f":"SUMPRODUCT(($B$2:B415=\"GETIN\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":230.6},{"$f":"SUMPRODUCT(($B$2:B415=\"Handlowy\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":12530.64},{"$f":"SUMPRODUCT(($B$2:B415=\"SANTANDER\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":64207.5},{"$f":"SUMPRODUCT(($B$2:B415=\"MBANK\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":72771},{"$f":"SUMPRODUCT(($B$2:B415=\"Alior\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":12450.8},{"$f":"SUMPRODUCT(($B$2:B415=\"Idea\")*($E$2:E415=\"Sprzedaż\")*$C$2:C415*$D$2:D415)","v":3076.7000000000003},551.4,8948,2469.3000000000002,11520,49,3750,18340,29932,3632.5000000000005,374,-1255.5800000000304,726.51999999998998,{"$f":"(VLOOKUP(A415,WIG_B[],2,TRUE)/VLOOKUP(A414,WIG_B[],2,TRUE)-1)*$L$1+BE414","v":127965.74771972605},2739.002739002739,{"$f":"Portfel[[#This Row],[WIG.B]]-Portfel[[#This Row],[Portfel. S]]","v":129221.32771972608},156.99999999999966,-936.80000000000291,300.88000000000011,1603.9000000000015,-108.40000000000006,-80.260000000000218,241.40000000000873,-259.90000000000873,-391.79999999999882,-1781.6000000000008,9.6000000000000227,156,-10.079999999999927,220,-0.5,0,60,308,-17.499999999999545,1]

{"sheet":"Spółki.s","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Portfel_O","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}