{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Predikce","Technický model","Ekonomický model"],"not_rendered":{"charts":32,"images":0,"macros":1,"external_links":0,"defined_names":27,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Predikce","index":0,"n_rows":82,"n_cols":18,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,1,2,11],[23,1,23,11],[25,1,25,11],[7,1,7,11],[12,1,12,11],[36,1,36,11],[38,1,38,11],[44,1,44,11],[50,1,50,11],[21,1,21,11]]}
[]
[]
[null,"Porovnání teplot v ČR s dlouhodobým normálem"]
[null,"Rok",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"Teplota vzduchu [°C]",7.2,8.5,8.3000000000000007,7.9,9.4,9.4,8.6999999999999993,8.6,9.6,9.5]
[null,"Dlouhodobý normál 1981 - 2010 [°C]",7.9,7.9,7.9,7.9,7.9,7.9,7.9,7.9,7.9,7.9]
[]
[null,"Porovnání teplot v topné sezóně leden - květen, září - prosinec s dlouhodobým normálem"]
[null,"Rok",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"Teplota vzduchu [°C]",3.7,5.7,5.2,4.7,6.9,6.1,5.7,5.3,6.4,6.2]
[null,"Dlouhodobý normál 1981 - 2010 [°C]",4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004,4.9000000000000004]
[]
[null,"Vývoj denostupňů v národní a mezinárodní metodice"]
[null,"Rok",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"D 21/13 [D.K]",4567,3970,4208,4310,3611,3892,4053,4138,3684,3832]
[null,"D 18/15 [D.K]",3832,3234,3399,3512,2918,3090,3247,3310,2996,2998]
[null,"Normál za rok 2010 - 2018",3397,3397,3397,3397,3397,3397,3397,3397,3397,3397]
[null,"Normovaná spotřeba",{"$f":"C58/C15*C17","v":89668.303919421931},105816.12216624685,89172.864543726231,87475.508584686773,91369.045970645253,86580.732014388486,87919.690599555892,83898.019091348469,90207.685396308356,85427.635438413359]
[null,"Rozdíl celkové spotřeby a normované",{"$f":"C58-C18","v":30883.696080578069},17848.877833753155,21289.135456273769,23510.491415313227,5755.954029354747,12616.267985611514,16978.309400444108,18300.980908651531,7621.3146036916442,10939.364561586641]
[null,"Potencionální úspora",{"$f":"C19/C58","v":0.25618567987738128},{"$f":"D19/D58","v":0.14433249370277082},0.19272813688212931,0.21183294663573088,5.9263361949598428E-2,0.1271839671120247,0.16185541574142603,0.17907201546640897,7.790445168295336E-2,0.11351774530271401]
[]
[null,"Prodané teplo [TJ]"]
[null,"Rok",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"Jaderná energetika"]
[null,"Jaderné teplo",251,229,218,245,217,225,216,248,237,234]
[null,"Uhelná energetika"]
[null,"Černé uhlí",18468,15361,15350,14845,11736,13426,13081,13202,11268,9991]
[null,"Hnědé uhlí",56026,49389,49915,49040,43284,43251,45434,42849,40844,40099]
[null,"Koks",7,7,2,4,2,1,0,1,0,0]
[null,"Uhelný dehet",156,50,58,51,81,94,106,129,103,74]
[null,"Hnědouhelné brikety",10,0,0,0,0,1,1,5,5,5]
[null,"Koksárenský plyn",1710,16533,1518,1602,1417,1330,1370,1543,1387,1271]
[null,"Energoplyn",41,38,31,43,2,2,127,89,118,305]
[null,"Vysokopecní plyn",1931,1243,1179,1494,1186,1117,1076,987,949,860]
[null,"Ostatní uhelné plyny",233,177,194,195,186,171,198,207,196,170]
[null,"Celkem uhelná energetika",{"$f":"SUM(C27:C35)","v":78582},{"$f":"SUM(D27:D35)","v":82798},68247,67274,57894,59393,61393,59012,54870,52775]
[null,"Plynná energetika"]
[null,"Zemní a degazační plyn",33992,30994,32745,33482,28094,28060,31606,30972,30973,30926]
[null,"Ropná energetika"]
[null,"Rafinérský plyn",147,530,747,584,642,413,344,464,558,654]
[null,"LPG a zbytkový plyn",74,296,298,271,256,210,195,278,310,295]
[null,"Topné oleje",1797,1972,1104,445,333,379,379,334,140,142]
[null,"Ostatní ropná paliva",24,5,0,0,0,0,0,0,0,0]
[null,"Celkem ropná energetika",{"$f":"SUM(C40:C43)","v":2042},{"$f":"SUM(D40:D43)","v":2803},2149,1300,1231,1002,918,1076,1008,1091]
[null,"Obnovitelná energetika"]
[null,"Biomasa",2035,2517,2431,3936,4629,5474,5778,6291,5966,6756]
[null,"Bioplyn",227,270,323,411,508,535,503,516,537,538]
[null,"Tuhý komunální odpad (obnovitelný)",1011,1343,1439,1434,1504,1477,1540,1573,1543,1522]
[null,"Tepelná čerpadla",94,77,80,69,78,68,59,80,85,109,null,null,null,null,{"$f":"SUM(Q50:Q56)","v":96367}]
[null,"Celkem obnovitelná energetika",{"$f":"SUM(C46:C49)","v":3367},{"$f":"SUM(D46:D49)","v":4207},4273,5850,6719,7554,7880,8460,8131,8925,null,null,null,"Jaderná energetika",{"$f":"L25","v":234},{"$f":"Q50/$Q$49","v":2.4282171282700511E-3}]
[null,"Ostatní",null,null,null,null,null,null,null,null,null,null,null,null,null,"Uhelná energetika",{"$f":"L36","v":52775},{"$f":"Q51/$Q$49","v":0.54764597839509377}]
[null,"Tuhý komunální odpad (neobnovitelný)",674,895,960,956,1003,985,1027,1049,1029,1014,null,null,null,"Plynná energetika",{"$f":"L38","v":30926},0.32091898679008374]
[null,"Průmyslový odpad",257,334,308,289,312,338,396,378,351,345,null,null,null,"Ropná energetika",{"$f":"L44","v":1091},1.1321302935652247E-2]
[null,"Teplo z chemických procesů",0,0,0,0,26,32,24,27,352,274,null,null,null,"Obnovitelná energetika",{"$f":"L50","v":8925},9.2614691751325667E-2]
[null,"Elektrické kotle",6,6,8,9,8,5,6,12,13,17,null,null,null,"Ostatní",{"$f":"L57","v":1402},1.4548548777070989E-2]
[null,"Jiné zdroje",1381,1399,1554,1581,1621,1603,1432,965,865,766,null,null,null,"Komunální odpad",{"$f":"L52","v":1014},1.0522274222503554E-2]
[null,"Celkem ostatní",{"$f":"SUM(C52:C56)","v":2318},{"$f":"SUM(D52:D56)","v":2634},2830,2835,2970,2963,2885,2431,2610,{"$f":"SUM(L53:L56)","v":1402}]
[null,"Celkem",{"$f":"C25+C36+C38+C44+C50+C57","v":120552},{"$f":"D25+D36+D38+D44+D50+D57","v":123665},110462,110986,97125,99197,104898,102199,97829,{"$f":"L25+L36+L38+L44+L50+L57+L52","v":96367}]
[]
[]
[]
[]
[null,"Produkce komunálního odpadu",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"Kraj/Jednotky","[t]","[t]","[t]","[t]","[t]","[t]","[t]","[t]","[t]","[t]"]
[null,"Hlavní město Praha",372145.17300000001,379557.14,377981.641,377771.78100000002,376249.63199999998,462318,463024,470776,492794,525690]
[null,"Středočeský kraj",523201.02299999999,657447.59768652299,482589.114,482253.42287780036,464289.19665832003,514226,521950,546531,540964,563466]
[null,"Jihočeský kraj",217917.508,197130.19649495301,197713.30100000001,200282.79263609921,207288.709638231,316784,332410,336749,361026,385199]
[null,"Plzeňský kraj",136903.89600000001,137204.73145696399,138931.77900000001,132252.07062979997,144477.79327962201,162260,168735,164292,158184,165862]
[null,"Karlovarský kraj",92660.856,94299.999783281397,86332.42,86896.113631700005,92044.785204668297,126742,127570,127968,114381,125855]
[null,"Ústecký kraj",256230.50899999999,264725.89765157201,263476.359,269896.98267819983,261880.01682543501,192312,191770,205294,248078,255846]
[null,"Liberecký kraj",123892.355,125775.71089314901,121060.3,116272.9690899001,119118.38333677599,204360,205065,206329,222882,276524]
[null,"Královehradecký kraj",148224.962,153302.69434072901,151872.084,151911.60963040002,150330.561130552,280618,283124,288681,311241,327894]
[null,"Pardubický kraj",176497.65700000001,140779.76770702298,151861.18599999999,154001.45149349989,156313.05962895,248711,248073,257534,301888,303842]
[null,"Kraj Vysočina",155267.58600000001,159196.37741818299,166682.73499999999,162187.67765739979,167963.64972721401,260809,265412,271049,311243,327016]
[null,"Jihomoravský kraj",340990.61300000001,324369.54565914796,323528.625,336149.18714159954,344784.84366496,319003,330745,344849,343049,359856]
[null,"Olomoucký kraj",197099.601,191633.45351613799,203126.38200000001,196246.43146759985,198533.934619106,218505,234328,237518,219623,252058]
[null,"Zlínský kraj",175948.402,171682.90871324699,176705.179,174388.31322200003,180321.563573144,265120,258038,267923,228765,232868]
[null,"Moravskoslezský kraj",417259.641,360770.50476478098,390782.21500000003,387721.45793209953,396984.630489395,404745,417406,412030,408462,431032]
[null,"Celkem",{"$f":"SUM(C65:C78)","v":3334239.7819999997},{"$f":"SUM(D65:D78)","v":3357876.5260856911},{"$f":"SUM(E65:E78)","v":3232643.3200000003},3228232.2610880979,3260580.7597763729,{"$f":"SUM(H65:H78)","v":3976513},{"$f":"SUM(I65:I78)","v":4047650},{"$f":"SUM(J65:J78)","v":4137523},{"$f":"SUM(K65:K78)","v":4262580},{"$f":"SUM(L65:L78)","v":4533008}]
[]
[null,"Hrubý domácí produkt České republiky",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"[mil. Kč]",273111,276145.75,269457.75,259062.25,282584.75,323582.75,312084.25,336946.5,367889,399715.25]

{"sheet":"Technický model","index":1,"n_rows":152,"n_cols":49,"rows_kept":152,"cut":false,"hidden":false,"merged":[[37,9,37,11],[126,13,126,15],[118,14,125,14],[71,9,72,11],[73,9,74,11],[75,9,76,11],[77,9,78,11],[79,9,79,11],[70,9,70,11],[68,9,68,11],[69,9,69,11],[39,9,40,11],[41,9,42,11],[43,9,44,11],[45,9,45,11],[46,9,47,11],[48,9,49,11],[50,9,51,11],[52,9,52,11],[53,9,53,11],[54,9,55,11],[59,10,67,10],[56,9,56,11],[57,9,57,11],[58,9,58,11],[39,1,48,1],[52,2,52,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[49,1,59,1],[41,2,42,4],[47,2,47,4],[39,2,40,4],[43,2,44,4],[45,2,46,4],[51,2,51,4],[53,2,53,4],[48,2,48,4],[4,2,4,4],[3,2,3,4],[6,2,6,4],[10,2,10,4],[50,2,50,4],[49,2,49,4],[20,2,20,4],[28,2,28,4],[23,2,23,4],[22,2,22,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[29,2,29,4],[33,2,33,4],[36,2,36,4],[37,2,37,4],[8,2,8,4],[5,2,5,4],[7,2,7,4],[13,2,13,4],[15,2,15,4],[12,2,12,4],[9,2,9,4],[7,9,7,11],[8,9,8,11],[26,9,26,11],[20,9,20,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[25,9,25,11],[26,8,36,8],[30,9,30,11],[31,9,31,11],[32,9,32,11],[33,9,33,11],[34,9,34,11],[35,9,35,11],[36,9,36,11],[29,9,29,11],[13,1,15,1],[11,1,12,1],[14,2,14,4],[19,2,19,4],[18,2,18,4],[17,2,17,4],[16,1,17,1],[16,2,16,4],[16,9,17,11],[18,9,18,11],[14,9,15,11],[18,8,25,8],[19,9,19,11],[11,2,11,4],[83,1,83,2],[3,9,3,11],[4,9,4,11],[5,9,5,11],[4,1,10,1],[22,1,29,1],[30,1,38,1],[21,2,21,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[34,2,34,4],[35,2,35,4],[38,2,38,4],[27,9,27,11],[28,9,28,11],[38,9,38,11],[24,9,24,11],[9,9,10,11],[6,9,6,11],[11,9,11,11],[12,9,12,11],[13,9,13,11],[18,1,21,1]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Parametry",null,null,"Jednotky","Hodnoty",null,null,"Rok",null,null,"Jednotky",2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,"Hlavní parametry","Množství odpadu za rok",null,null,"[t]",90000,null,null,"Počet hodin v roce",null,null,"[h]",8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760]
[null,null,"Předpoklad počtu hodin provozu za rok",null,null,"[%]",0.93,null,null,"Předpokládaný počet hodin provozu",null,null,"[h]",{"$f":"N5*0.93","v":8146.8},{"$f":"O5*$G$6","v":8169.1200000000008},8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8,8146.8,8169.1200000000008,8146.8,8146.8]
[null,null,"Výroba elektřiny",null,null,"[MWh/t]",0.3,null,null,"Vstup"]
[null,null,"Výhřevnost odpadu",null,null,"[GJ/t]",11,null,null,"Vstup materiálu"]
[null,null,"Výroba páry",null,null,"[t/t]",3.4,null,null,"Dodávka odpadů",null,null,"[t]",0,{"$f":"$G$5","v":90000},{"$f":"$G$5","v":90000},{"$f":"$G$5","v":90000},90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000]
[null,null,"Tepelné ztráty při výrobě ",null,null,"[%]",{"$f":"AVERAGEA(O46:AW46)","v":0.34999999999999981},null,null,"Energie v palivu",null,null,"[GJ]",{"$f":"N9*$G$8","v":0},{"$f":"O9*$G$8","v":990000},990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000,990000]
[null,null,"Účinnost teplárny",null,null,"[%]",0.85,null,null,null,null,null,"[MWh]",{"$f":"N10/3.6","v":0},275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000]
[null,"Koeficienty vstupní vody","Koeficient spotřeby teplonosné vody",null,null,"[m3/GJ]",2,null,null,"Spotřeba zemního plynu pro spalování",null,null,"[m3]",{"$f":"$G$49*N9","v":0},153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900,153900]
[null,null,"Koeficient spotřeby výrobní vody",null,null,"[m3/GJ]",2.25,null,null,"Počet svozových aut za rok",null,null,"[ks/rok]",{"$f":"N9/$G$17","v":0},13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846]
[null,"Koeficienty vedlejších materiálů","Tvroba popílku (SPRUK)",null,null,"[t/t]",0.4,null,null,"Počet svozových aut za hodinu",null,null,"[ks/h]",{"$f":"N13/$G$18","v":0},4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965,4.7418335089567965]
[null,null,"Odpadní voda",null,null,"[m3/t]",0.16,null,null,"Teplonosná voda",null,null,"[m3]",{"$f":"$G$12*N40","v":0},{"$f":"$G$12*O40","v":1683000},1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000,1683000]
[null,null,"Separované železo",null,null,"[t/t]",1.0999999999999999E-2,null,null,null,null,null,"[l]",{"$f":"N15*1000","v":0},1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000,1683000000]
[null,"Koeficienty svozových aut","Kapacita svovozového vozidla",null,null,"[t]",6.5,null,null,"Výrobní voda",null,null,"[m3]",{"$f":"$G$13*N40","v":0},{"$f":"$G$13*O40","v":1893375},{"$f":"$G$13*P40","v":1893375},{"$f":"$G$13*Q40","v":1893375},1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375,1893375]
[null,null,"Pracovní doba svozových aut za rok",null,null,"[h]",{"$f":"365*24*(1/3)","v":2920},null,null,null,null,null,"[l]",{"$f":"N17*1000","v":0},{"$f":"O17*1000","v":1893375000},1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000,1893375000]
[null,"Koeficienty pro energii","Koeficient vlastní spotřeby elektřiny",null,null,"[%]",0.3,null,"Čištění spalin","Hydroxid sodný (50%)",null,null,"[t]",{"$f":"N9*$G$23","v":0},{"$f":"O9*$G$23","v":619.00475504894928},619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928,619.00475504894928]
[null,null,"Koeficient dodávky tepla do soustavy",null,null,"[GJ/GJ]",0.65,null,null,"Vápenný hydrát",null,null,"[t]",{"$f":"N9*$G$24","v":0},{"$f":"O9*$G$24","v":160.57441628793751},{"$f":"P9*$G$24","v":160.57441628793751},160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751,160.57441628793751]
[null,null,"Koeficient prodeje elektřiny",null,null,"[%]",0.7,null,null,"Čpavková voda (24%)",null,null,"[t]",{"$f":"N9*$G$25","v":0},{"$f":"O9*$G$25","v":118.23465978813655},{"$f":"P9*$G$25","v":118.23465978813655},118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655,118.23465978813655]
[null,null,"Koefecient výroby elektřiny",null,null,"[%]",0.1,null,null,"Kyselina solná (32%)",null,null,"[t]",{"$f":"N9*$G$26","v":0},{"$f":"O9*$G$26","v":37.718530832068105},{"$f":"P9*$G$26","v":37.718530832068105},37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105,37.718530832068105]
[null,"Čištění spalin","Koeficient spotřeby hydroxidu sodného ",null,null,"[t/t]",6.877830611654992E-3,null,null,"Chlorid železitý (40%)",null,null,"[t]",{"$f":"N9*$G$27","v":0},{"$f":"O9*$G$27","v":24.580184586063378},{"$f":"P9*$G$27","v":24.580184586063378},24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378,24.580184586063378]
[null,null,"Koeficient spotřeby vápenného hydrátu",null,null,"[t/t]",1.7841601809770835E-3,null,null,"Sulfid sodný",null,null,"[t]",{"$f":"N9*$G$28","v":0},{"$f":"O9*$G$28","v":10.875990674755819},{"$f":"P9*$G$28","v":10.875990674755819},10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819,10.875990674755819]
[null,null,"Koeficient spotřeby čpavkové vody",null,null,"[t/t]",1.3137184420904061E-3,null,null,"Činidla kotelních vod",null,null,"[t]",{"$f":"N9*$G$29","v":0},{"$f":"O9*$G$29","v":3.5089738378070598},{"$f":"P9*$G$29","v":3.5089738378070598},3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598,3.5089738378070598]
[null,null,"Koeficient spotřeby kyseliny solné",null,null,"[t/t]",4.1909478702297897E-4,null,null,"Flokulant",null,null,"[t]",{"$f":"N9*$G$30","v":0},{"$f":"O9*$G$30","v":0.25600639444791123},{"$f":"P9*$G$30","v":0.25600639444791123},0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123,0.25600639444791123]
[null,null,"Koeficient spotřeby chloridu železitého",null,null,"[t/t]",2.7311316206737087E-4,null,"Rozdělení jednotlivých typů odpadů","040209 - Kompozitní tkaniny",null,null,"[t]",{"$f":"N9*$G$50","v":0},1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378,1036.9513119354378]
[null,null,"Koeficient spotřeby sulfidu sodného",null,null,"[t/t]",1.2084434083062021E-4,null,null,"040210 - Organické přírodní produkty",null,null,"[t]",{"$f":"N9*$G$51","v":0},248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,{"$f":"AR9*$G$51","v":248.5972164822997},248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997,248.5972164822997]
[null,null,"Koeficient spotřeby činidla kotelních vod",null,null,"[t/t]",3.898859819785622E-5,null,null,"070210 - Plastový odpad",null,null,"[t]",{"$f":"N9*$G$52","v":0},3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928,3088.5154291125928]
[null,null,"Koeficient spotřeby flokulant",null,null,"[t/t]",2.8445154938656802E-6,null,null,"120105 - Plastové hobliny",null,null,"[t]",{"$f":"N9*$G$53","v":0},958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982,958.92919753673982]
[null,"Emise","Koeficient produkce prachu",null,null,"[mg/(t*m3)]",1.4798181787184674E-5,null,null,"150106 - Směsné obaly",null,null,"[t]",{"$f":"N9*$G$54","v":0},2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696,2745.3590969170696]
[null,null,"Koeficient produkce HCl",null,null,"[t/t]",5.3654880954919045E-6,null,null,"170201 - Dřevo",null,null,"[t]",{"$f":"N9*$G$55","v":0},357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658,357.52454645240658]
[null,null,"Koeficient produkce HF",null,null,"[t/t]",4.2081169165431001E-6,null,null,"200101 - Papír",null,null,"[t]",{"$f":"N9*$G$56","v":0},436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395,436.03463793907395]
[null,null,"Koeficient produkce SO2",null,null,"[t/t]",7.9736835691514806E-5,null,null,"200111 - Textil",null,null,"[t]",{"$f":"N9*$G$57","v":0},326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213,326.34823249879213]
[null,null,"Koeficient produkce NOx",null,null,"[t/t]",1.5201111836281582E-3,null,null,"200301 - Směsný komunální odpad",null,null,"[t]",{"$f":"N9*$G$58","v":0},73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299,73145.379820882299]
[null,null,"Koeficient produkce CO",null,null,"[t/t]",9.291385933889942E-5,null,null,"200307 - Objemný odpad",null,null,"[t]",{"$f":"N9*$G$59","v":0},4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608,4464.9361352455608]
[null,null,"Koeficient produkce C",null,null,"[t/t]",9.439947677724176E-6,null,null,"Ostatní nezařazený odpad",null,null,"[t]",{"$f":"N9*$G$60","v":0},3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345,3191.4243749977345]
[null,null,"Koeficient produkce NH3",null,null,"[t/t]",1.463010196487942E-5,null,null,"Výstup"]
[null,null,"Koeficient produkce Hg",null,null,"[t/t]",1.1620322436995416E-7,null,null,"Výstup energie"]
[null,"Parametry kotle","Výroba tepelné energie v kotli",null,null,"[GJ/h]",{"$f":"AVERAGEA(O72:AW72)","v":103.21951959068659},null,null,"Výroba tepelné energie v kotli",null,null,"[GJ]",{"$f":"N10*$G$11","v":0},841500,841500,{"$f":"Q10*$G$11","v":841500},841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500,841500]
[null,null,null,null,null,"[MWt]",28.672088775190691,null,null,null,null,null,"[MWh]",{"$f":"N40/3.6","v":0},233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750,233750]
[null,null,"Prodej tepelné energie v kotli",null,null,"[GJ/h]",67.092687733946264,null,null,"Prodej tepelné energie do soustavy",null,null,"[GJ]",{"$f":"N40*$G$20","v":0},{"$f":"O40*$G$20","v":546975},{"$f":"P40*$G$20","v":546975},546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975,546975]
[null,null,null,null,null,"[MWt]",18.636857703873957,null,null,null,null,null,"[MWh]",{"$f":"N42/3.6","v":0},151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5,151937.5]
[null,null,"Výroba elektrické energie v závodě",null,null,"[GJ/h]",10.321951959068656,null,null,"Tepelné ztráty",null,null,"[GJ]",{"$f":"N40-N42","v":0},{"$f":"O40-O42","v":294525},294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525,294525]
[null,null,null,null,null,"[MWe]",2.8672088775190701,null,null,null,null,null,"[MWh]",{"$f":"N44/3.6","v":0},{"$f":"O44/3.6","v":81812.5},81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5,81812.5]
[null,null,"Prodej elektrické energie do soustavy",null,null,"[GJ/h]",7.2253663713480609,null,null,"Poměr tepelných ztrát",null,null,"[%]",{"$f":"IF(N40=0,0,N44/N40)","v":0},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,null,null,null,null,"[MWe]",2.0070462142633487,null,null,"Výroba elektrické energie v závodě",null,null,"[GJ]",{"$f":"N48*3.6","v":0},{"$f":"O48*3.6","v":84150},84150,{"$f":"Q48*3.6","v":84150},84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,84150,{"$f":"AW48*3.6","v":84150}]
[null,null,"Kapacita kotle pro palivo",null,null,"[t/h]",11.039520811838141,null,null,null,null,null,"[MWh]",{"$f":"N41*$G$22","v":0},{"$f":"O41*$G$22","v":23375},{"$f":"P41*$G$22","v":23375},23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375,23375]
[null,null,"Koeficient spotřeby zemního plynu pro start a pomoc spalování",null,null,"[m3/t]",1.71,null,null,"Prodej elektrické energie do soustavy",null,null,"[GJ]",{"$f":"N50*3.6","v":0},{"$f":"O50*3.6","v":58905},{"$f":"P50*3.6","v":58905},58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905,58905]
[null,"Parametry spotřeby jednotlivých typů odpadu","040209 - Kompozitní tkaniny",null,null,"[t/t]",1.1521681243727086E-2,null,null,null,null,null,"[MWh]",{"$f":"N48-N52","v":0},{"$f":"O48-O52","v":16362.5},{"$f":"P48-P52","v":16362.5},{"$f":"Q48-Q52","v":16362.5},16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5,16362.5]
[null,null,"040210 - Organické přírodní produkty",null,null,"[t/t]",2.7621912942477744E-3,null,null,"Vlastní spotřeba elektrické energie",null,null,"[GJ]",{"$f":"N52*3.6","v":0},25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245,25245]
[null,null,"070210 - Plastový odpad",null,null,"[t/t]",3.4316838101251031E-2,null,null,null,null,null,"[MWh]",{"$f":"N48*$G$19","v":0},{"$f":"O48*$G$19","v":7012.5},7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5,7012.5]
[null,null,"120105 - Plastové hobliny",null,null,"[t/t]",1.0654768861519332E-2,null,null,"Výstup materiálu"]
[null,null,"150106 - Směsné obaly",null,null,"[t/t]",3.0503989965745215E-2,null,null,"Tvorba páry v kotli",null,null,"[t]",{"$f":"$G$9*N9","v":0},306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000,306000]
[null,null,"170201 - Dřevo",null,null,"[t/t]",3.9724949605822952E-3,null,null,"Tvorba odpadní vody",null,null,"[m3]",{"$f":"N9*$G$15","v":0},{"$f":"O9*$G$15","v":14400},14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400]
[null,null,"200101 - Papír",null,null,"[t/t]",4.8448293104341551E-3,null,null,null,null,null,"[l]",{"$f":"N55*1000","v":0},{"$f":"O55*1000","v":14400000},14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000,14400000]
[null,null,"200111 - Textil",null,null,"[t/t]",3.6260914722088017E-3,null,null,"Výroba separovaného železa",null,null,"[t]",{"$f":"N9*$G$16","v":0},989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989,989.99999999999989]
[null,null,"200301 - Směsný komunální odpad",null,null,"[t/t]",0.81272644245424774,null,null,"Výroba popílku (SPRUK)",null,null,"[t]",{"$f":"N9*$G$14","v":0},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000]
[null,null,"200307 - Objemný odpad",null,null,"[t/t]",4.9610401502728455E-2,null,null,"Výstupní emise"]
[null,null,"Ostatní nezařazený odpad",null,null,"[t/t]",3.5460270833308161E-2,null,null,"Prach","Limit",10,"[mg/m3]",{"$f":"N9*$G$31","v":0},1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206,1.3318363608466206]
[null,"EU ETS","Koeficient produkce CO2 do ovzduší",null,null,"[t/t]",0.65403391666666655,null,null,"HCl",null,10,"[t]",{"$f":"N9*$G$32","v":0},0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138,0.48289392859427138]
[null,null,null,null,null,null,null,null,null,"HF",null,1,"[t]",{"$f":"N9*$G$33","v":0},0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901,0.37873052248887901]
[null,null,null,null,null,null,null,null,null,"SO2",null,50,"[t]",{"$f":"N9*$G$34","v":0},7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323,7.1763152122363323]
[null,null,null,null,null,null,null,null,null,"NOx",null,200,"[t]",{"$f":"N9*$G$35","v":0},136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424,136.81000652653424]
[null,null,null,null,null,null,null,null,null,"CO",null,50,"[t]",{"$f":"N9*$G$36","v":0},8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483,8.3622473405009483]
[null,null,null,null,null,null,null,null,null,"C",null,10,"[t]",{"$f":"N9*$G$37","v":0},0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583,0.84959529099517583]
[null,null,null,null,null,null,null,null,null,"NH3",null,50,"[t]",{"$f":"N9*$G$38","v":0},1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479,1.3167091768391479]
[null,null,null,null,null,null,null,null,null,"Hg",null,0.05,"[t]",{"$f":"N9*$G$39","v":0},{"$f":"O9*$G$39","v":1.0458290193295874E-2},1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2,1.0458290193295874E-2]
[null,null,null,null,null,null,null,null,null,"CO2",null,null,"[t]",{"$f":"N9*$G$61","v":0},58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991,58863.052499999991]
[null,null,null,null,null,null,null,null,null,"Účinnost teplárny",null,null,"[%]",{"$f":"IF(N10=0,0,N40/N10)","v":0},{"$f":"IF(O10=0,0,O40/O10)","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,"Parametry kotle"]
[null,null,null,null,null,null,null,null,null,"Výroba tepelné energie v kotli",null,null,"[GJ/h]",{"$f":"N40/N6","v":0},103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412,103.29209014582412,103.00987132028908,103.29209014582412,103.29209014582412]
[null,null,null,null,null,null,null,null,null,null,null,null,"[MWt]",{"$f":"N41/N6","v":0},28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923,28.692247262728923,28.613853144524743,28.692247262728923,28.692247262728923]
[null,null,null,null,null,null,null,null,null,"Prodej tepelné energie v kotli",null,null,"[GJ/h]",{"$f":"N42/N6","v":0},66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679,67.139858594785679,66.956416358187894,67.139858594785679,67.139858594785679]
[null,null,null,null,null,null,null,null,null,null,null,null,"[MWt]",{"$f":"N43/N6","v":0},18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802,18.649960720773802,18.599004543941085,18.649960720773802,18.649960720773802]
[null,null,null,null,null,null,null,null,null,"Výroba elektrické energie v závodě",null,null,"[GJ/h]",{"$f":"N47/N6","v":0},10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412,10.329209014582412,10.300987132028908,10.329209014582412,10.329209014582412]
[null,null,null,null,null,null,null,null,null,null,null,null,"[MWe]",{"$f":"N48/N6","v":0},2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925,2.8692247262728925,2.8613853144524746,2.8692247262728925,2.8692247262728925]
[null,null,null,null,null,null,null,null,null,"Prodej elektrické energie do soustavy",null,null,"[GJ/h]",{"$f":"N49/N6","v":0},7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886,7.2304463102076886,7.2106909924202354,7.2304463102076886,7.2304463102076886]
[null,null,null,null,null,null,null,null,null,null,null,null,"[MWe]",{"$f":"N50/N6","v":0},2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247,2.0084573083910247,2.0029697201167322,2.0084573083910247,2.0084573083910247]
[null,null,null,null,null,null,null,null,null,"Kapacita kotle pro palivo",null,null,"t/h",{"$f":"N9/N6","v":0},11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734,11.04728236853734,11.017098536929312,11.04728236853734,11.04728236853734]
[]
[]
[]
[null,"Grafy"]
[]
[null,null,"[t/rok]","[Kč]"]
[null,null,10000,250000000]
[null,null,20000,450000000]
[null,null,30000,650000000]
[null,null,40000,850000000]
[null,null,50000,1050000000]
[null,null,60000,1250000000]
[null,null,70000,1450000000]
[null,null,80000,1650000000]
[null,null,90000,1850000000]
[null,null,100000,2050000000]
[null,null,110000,2250000000]
[null,null,120000,2450000000]
[null,null,130000,2650000000]
[null,null,140000,2850000000]
[null,null,150000,3050000000]
[null,null,160000,3250000000]
[null,null,170000,3450000000]
[null,null,180000,3650000000]
[null,null,190000,3850000000]
[null,null,200000,4050000000]
[null,null,210000,4250000000]
[null,null,220000,4450000000]
[null,null,230000,4650000000]
[null,null,240000,4850000000]
[null,null,250000,5050000000]
[null,null,260000,5250000000]
[null,null,270000,5450000000]
[null,null,280000,5650000000]
[null,null,290000,5850000000]
[null,null,300000,6000000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y118:Y120)","v":3590775}]
[null,null,{"$f":"SUM(C119:C120)","v":841500},null,null,{"$f":"SUM(F119:F120)","v":84150},null,null,null,null,{"$f":"SUM(K119:K129)","v":90000},null,null,null,null,null,null,null,null,null,null,null,null,"Teplonosná voda",{"$f":"$G$12*O40","v":1683000},{"$f":"Y118/$Y$117","v":0.46870104643148069}]
[null,"Prodej tepelné energie",{"$f":"O42","v":546975},{"$f":"C119/$C$118","v":0.65},"Prodej elektrické energie",{"$f":"O49","v":58905},{"$f":"F119/$F$118","v":0.7},null,null,"040209 - Kompozitní tkaniny",{"$f":"O27","v":1036.9513119354378},{"$f":"K119/$K$118","v":1.1521681243727088E-2},null,null,null,null,null,null,null,null,null,null,null,"Výrobní voda",{"$f":"$G$13*O40","v":1893375},{"$f":"Y119/$Y$117","v":0.52728867723541573}]
[null,"Tepelné ztráty",{"$f":"O44","v":294525},0.35,"Vlastní spotřeba elektrické energie",{"$f":"O51","v":25245},0.3,null,null,"040210 - Organické přírodní produkty",248.5972164822997,2.7621912942477744E-3,null,null,null,null,null,null,null,null,null,null,null,"Odpadní voda",{"$f":"O9*$G$15","v":14400},4.0102763331035778E-3]
[null,null,null,null,null,null,null,null,null,"070210 - Plastový odpad",3088.5154291125928,3.4316838101251031E-2]
[null,null,null,null,null,null,null,null,null,"120105 - Plastové hobliny",958.92919753673982,1.0654768861519332E-2]
[null,null,null,null,null,null,null,null,null,"150106 - Směsné obaly",2745.3590969170696,3.0503989965745219E-2]
[null,null,null,null,null,null,null,null,null,"170201 - Dřevo",357.52454645240658,3.9724949605822952E-3]
[null,null,null,null,null,null,null,null,null,"200101 - Papír",436.03463793907395,4.8448293104341551E-3]
[null,null,null,null,null,null,null,null,null,"200111 - Textil",326.34823249879213,3.6260914722088013E-3]
[null,null,null,null,null,null,null,null,null,"200301 - Směsný komunální odpad",73145.379820882299,0.81272644245424774]
[null,null,null,null,null,null,null,null,null,"200307 - Objemný odpad",4464.9361352455608,4.9610401502728455E-2]
[null,null,null,null,null,null,null,null,null,"Ostatní nezařazený odpad",3191.4243749977345,3.5460270833308161E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"SUM(F145:F152)","v":974.75351745016576}]
[null,"Hydroxid sodný (50%)",null,null,"[t]",{"$f":"O9*$G$23","v":619.00475504894928},{"$f":"F145/$F$144","v":0.63503721091275356}]
[null,"Vápenný hydrát",null,null,"[t]",{"$f":"O9*$G$24","v":160.57441628793751},{"$f":"F146/$F$144","v":0.1647333540359826}]
[null,"Čpavková voda (24%)",null,null,"[t]",{"$f":"O9*$G$25","v":118.23465978813655},0.12129698192567055]
[null,"Kyselina solná (32%)",null,null,"[t]",{"$f":"O9*$G$26","v":37.718530832068105},3.869545496048591E-2]
[null,"Chlorid železitý (40%)",null,null,"[t]",{"$f":"O9*$G$27","v":24.580184586063378},2.5216820607492745E-2]
[null,"Sulfid sodný",null,null,"[t]",{"$f":"O9*$G$28","v":10.875990674755819},1.115768292194119E-2]
[null,"Činidla kotelních vod",null,null,"[t]",{"$f":"O9*$G$29","v":3.5089738378070598},3.5998575793664226E-3]
[null,"Flokulant",null,null,"[t]",{"$f":"O9*$G$30","v":0.25600639444791123},2.6263705630690329E-4]

{"sheet":"Ekonomický model","index":2,"n_rows":483,"n_cols":61,"rows_kept":483,"cut":false,"hidden":false,"merged":[[125,1,125,2],[182,1,182,2],[159,23,159,24],[160,23,160,24],[161,23,161,24],[162,23,162,24],[163,23,163,24],[164,23,164,24],[167,23,167,24],[118,3,118,4],[119,3,119,4],[120,3,120,4],[121,3,121,4],[5,2,5,4],[113,3,113,4],[114,3,114,4],[115,3,115,4],[116,3,116,4],[117,3,117,4],[108,3,108,4],[109,3,109,4],[110,3,110,4],[111,3,111,4],[112,3,112,4],[103,3,103,4],[104,3,104,4],[105,3,105,4],[106,3,106,4],[107,3,107,4],[97,2,97,4],[99,2,99,4],[100,2,100,4],[94,2,94,4],[95,2,95,4],[96,2,96,4],[87,2,87,4],[88,2,88,4],[89,2,89,4],[90,2,90,4],[91,2,91,4],[54,9,64,9],[53,2,53,4],[54,2,54,4],[55,2,55,4],[44,2,44,4],[45,2,45,4],[61,2,61,4],[43,2,43,4],[84,2,84,4],[85,2,85,4],[64,2,64,4],[65,2,65,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[62,2,62,4],[63,2,63,4],[76,2,76,4],[77,2,77,4],[78,2,78,4],[79,2,79,4],[80,2,80,4],[6,1,19,1],[20,1,41,1],[42,1,47,1],[48,1,63,1],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[6,9,13,9],[16,9,17,9],[19,9,29,9],[31,9,33,9],[35,9,42,9],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[41,2,41,4],[42,2,42,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[43,9,45,9],[49,9,50,9],[51,9,52,9],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[382,4,382,20],[99,1,121,1],[84,1,97,1],[64,1,68,1],[69,1,72,1],[73,1,76,1],[77,1,82,1],[71,2,71,4],[72,2,72,4],[73,2,73,4],[74,2,74,4],[75,2,75,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[69,2,69,4],[70,2,70,4],[81,2,81,4],[82,2,82,4],[86,2,86,4],[101,3,101,4],[102,3,102,4],[92,2,92,4],[93,2,93,4],[423,4,423,20],[401,4,401,20],[458,4,458,11],[463,4,463,11],[482,4,482,11],[404,4,404,20],[439,4,439,11],[441,2,457,2],[384,2,400,2]]}
[]
[null,null,"Scénář","Optimistický"]
[null,null,null,"Pesimistický"]
[null,null,null,"Realistický"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Parametry",null,null,"Jednotky","Hodnoty",null,null,null,"Rok","Jednotky",2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[null,"Parametry projektu","Cena ZEVO",null,null,"[Kč]",{"$f":"IF('Technický model'!G5='Technický model'!C87,'Technický model'!D87,IF('Technický model'!C88='Technický model'!G5,'Technický model'!D88,IF('Technický model'!C89='Technický model'!G5,'Technický model'!D89,IF('Technický model'!G5='Technický model'!C90,'Technický model'!D90,IF('Technický model'!C91='Technický model'!G5,'Technický model'!D91,IF('Technický model'!G5='Technický model'!C92,'Technický model'!D92,IF('Technický model'!C93='Technický model'!G5,'Technický model'!D93,IF('Technický model'!G5='Technický model'!C94,'Technický model'!D94,IF('Technický model'!G5='Technický model'!C95,'Technický model'!D95,IF('Technický model'!G5='Technický model'!C96,'Technický model'!D96,IF('Technický model'!G5='Technický model'!C97,'Technický model'!D97,IF('Technický model'!G5='Technický model'!C98,'Technický model'!D98,IF('Technický model'!G5='Technický model'!C99,'Technický model'!D99,IF('Technický model'!G5='Technický model'!C100,'Technický model'!D100,IF('Technický model'!G5='Technický model'!C101,'Technický model'!D101,IF('Technický model'!G5='Technický model'!C102,'Technický model'!D102,IF('Technický model'!G5='Technický model'!C103,'Technický model'!D103,IF('Technický model'!G5='Technický model'!C104,'Technický model'!D104,IF('Technický model'!G5='Technický model'!C105,'Technický model'!D105,IF('Technický model'!G5='Technický model'!C106,'Technický model'!D106,IF('Technický model'!G5='Technický model'!C107,'Technický model'!D107,IF('Technický model'!G5='Technický model'!C108,'Technický model'!D108,IF('Technický model'!G5='Technický model'!C109,'Technický model'!D109,IF('Technický model'!G5='Technický model'!C110,'Technický model'!D110,IF('Technický model'!G5='Technický model'!C111,'Technický model'!D111,IF('Technický model'!G5='Technický model'!C112,'Technický model'!D112,IF('Technický model'!G5='Technický model'!C113,'Technický model'!D113,IF('Technický model'!G5='Technický model'!C114,'Technický model'!D114,IF('Technický model'!G5='Technický model'!C115,'Technický model'!D115,IF('Technický model'!G5='Technický model'!C116,\"NENÍ\"))))))))))))))))))))))))))))))","v":1850000000},null,null,"Náklady na investici","Investice","[Kč]",{"$f":"-$G$7","v":-1850000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Životnost ZEVO",null,null,"[let]",35,null,null,null,"Odpisy","[Kč]",0,{"$f":"IF($H$9=TRUE,L103,L107)","v":70762500},{"$f":"IF($H$9=TRUE,M103,M107)","v":144762500},144762500,144762500,144762500,144762500,144762500,144762500,144762500,144762500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Způsob odpisování zrychlené",null,null,"[-]",null,false,null,null,"Finanční podpora (dotace)","[Kč]",{"$f":"IF($G$17=M6,$G$16,0)","v":0},{"$f":"IF($G$17=N6,$G$16,0)","v":0},{"$f":"IF($G$17=O6,$G$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uvažovat daně",null,null,"[-]",null,true,null,null,"Vlastní kapitál","[Kč]",{"$f":"$G$12","v":1680484135},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Daňová sazba ze zisku",null,null,"[%]",0.19,null,null,null,"Úvěr","[Kč]",{"$f":"$G$13","v":169515865},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vlastní kapitál (E)",null,null,"[Kč]",{"$f":"G7-G13","v":1680484135},null,null,null,"Úrok","[Kč]",{"$f":"-IF(M5=0,0,IF(M5<=$G$15,IPMT($G$14,M5,$G$15,-$G$13),0))","v":0},{"$f":"-IF(N5=0,0,IF(N5<=$G$15,IPMT($G$14,N5,$G$15,-$G$13),0))","v":-7763826.6169999996},{"$f":"-IF(O5=0,0,IF(O5<=$G$15,IPMT($G$14,O5,$G$15,-$G$13),0))","v":-6346930.6137640076},-4865140.773579807,-3315484.9587151688,-1694854.907529731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velikost úvěru (D)",null,null,"[Kč]",169515865,null,null,null,"Úmor","[Kč]",{"$f":"M14-M12","v":0},{"$f":"N14-N12","v":-30936593.957117744},{"$f":"O14-O12","v":-32353489.960353736},-33835279.800537936,-35384935.615402572,-37005565.666588008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Úroková míra úvěru ",null,null,"[%]",4.58E-2,null,null,null,"Splátka úvěru","[Kč]",0,{"$f":"-IF($G$13=0,0,IF(N5<=$G$15,PMT($G$14,$G$15,-$G$13),0))","v":-38700420.574117742},{"$f":"-IF($G$13=0,0,IF(O5<=$G$15,PMT($G$14,$G$15,-$G$13),0))","v":-38700420.574117742},-38700420.574117742,-38700420.574117742,-38700420.574117742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Doba splácení úvěru",null,null,"[let]",5,null,null,null,"Celkové náklady na investici","[Kč]",{"$f":"M7+M9+M10+M11+M14","v":0},{"$f":"N7+N9+N10+N11+N14","v":-38700420.574117742},{"$f":"O7+O9+O10+O11+O14","v":-38700420.574117742},-38700420.574117742,-38700420.574117742,-38700420.574117742,{"$f":"S7+S9+S10+S11+S14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Finanční podpora (dotace)",null,null,"[Kč]",0,null,null,null,"Celkové náklady na provoz","[Kč]",{"$f":"M17+M18","v":0},{"$f":"N17+N18","v":-30981900},{"$f":"O17+O18","v":-33021911.250000004},-35214774.046875007,-37574165.603320323,-40115221.705964379,-42854713.001822762,-45811244.128760755,-49005478.750780992,-52460393.975202166,-56201568.10201209,-60257506.193683527,-64660008.565424353,-69444587.991310835,-74650942.212524787,-80323489.233069152,-86511973.910751894,-93272155.513833836,-100666587.23578487,-108765500.1639851,-117647805.90785146,-127402234.03610024,-138128622.68389857,-149939383.20516968,-162961162.60499406,-177336730.73931834,-193227122.9679901,-210814073.15384513,-230302776.68497622,-251925028.63880533,-275942788.39546543,-302652229.04699874,-332388337.95482939,-365530143.91378427,-402506656.73777992,-443803616.86213636]
[null,null,"Finanční podpora (dotace) v roce",null,null,"[let]",0,null,null,"Náklady na provoz","Cena zemního plynu","[Kč]",{"$f":"-$G$80*'Technický model'!N12","v":0},{"$f":"-$G$80*'Technický model'!O12*(1+$G$83+$G$86)^M5","v":-3231900},{"$f":"-$G$80*'Technický model'!P12*(1+$G$83+$G$86)^N5","v":-3676286.2500000005},{"$f":"-$G$80*'Technický model'!Q12*(1+$G$83+$G$86)^O5","v":-4181775.6093750014},{"$f":"-$G$80*'Technický model'!R12*(1+$G$83+$G$86)^P5","v":-4756769.7556640645},{"$f":"-$G$80*'Technický model'!S12*(1+$G$83+$G$86)^Q5","v":-5410825.5970678749},{"$f":"-$G$80*'Technický model'!T12*(1+$G$83+$G$86)^R5","v":-6154814.1166647086},{"$f":"-$G$80*'Technický model'!U12*(1+$G$83+$G$86)^S5","v":-7001101.0577061083},{"$f":"-$G$80*'Technický model'!V12*(1+$G$83+$G$86)^T5","v":-7963752.4531406984},{"$f":"-$G$80*'Technický model'!W12*(1+$G$83+$G$86)^U5","v":-9058768.4154475462},{"$f":"-$G$80*'Technický model'!X12*(1+$G$83+$G$86)^V5","v":-10304349.072571585},{"$f":"-$G$80*'Technický model'!Y12*(1+$G$83+$G$86)^W5","v":-11721197.07005018},{"$f":"-$G$80*'Technický model'!Z12*(1+$G$83+$G$86)^X5","v":-13332861.66718208},{"$f":"-$G$80*'Technický model'!AA12*(1+$G$83+$G$86)^Y5","v":-15166130.146419622},{"$f":"-$G$80*'Technický model'!AB12*(1+$G$83+$G$86)^Z5","v":-17251473.041552324},{"$f":"-$G$80*'Technický model'!AC12*(1+$G$83+$G$86)^AA5","v":-19623550.584765773},{"$f":"-$G$80*'Technický model'!AD12*(1+$G$83+$G$86)^AB5","v":-22321788.790171068},{"$f":"-$G$80*'Technický model'!AE12*(1+$G$83+$G$86)^AC5","v":-25391034.748819593},{"$f":"-$G$80*'Technický model'!AF12*(1+$G$83+$G$86)^AD5","v":-28882302.026782293},{"$f":"-$G$80*'Technický model'!AG12*(1+$G$83+$G$86)^AE5","v":-32853618.55546486},{"$f":"-$G$80*'Technický model'!AH12*(1+$G$83+$G$86)^AF5","v":-37370991.106841289},{"$f":"-$G$80*'Technický model'!AI12*(1+$G$83+$G$86)^AG5","v":-42509502.384031974},{"$f":"-$G$80*'Technický model'!AJ12*(1+$G$83+$G$86)^AH5","v":-48354558.961836383},{"$f":"-$G$80*'Technický model'!AK12*(1+$G$83+$G$86)^AI5","v":-55003310.819088899},{"$f":"-$G$80*'Technický model'!AL12*(1+$G$83+$G$86)^AJ5","v":-62566266.056713618},{"$f":"-$G$80*'Technický model'!AM12*(1+$G$83+$G$86)^AK5","v":-71169127.639511764},{"$f":"-$G$80*'Technický model'!AN12*(1+$G$83+$G$86)^AL5","v":-80954882.68994464},{"$f":"-$G$80*'Technický model'!AO12*(1+$G$83+$G$86)^AM5","v":-92086179.059812054},{"$f":"-$G$80*'Technický model'!AP12*(1+$G$83+$G$86)^AN5","v":-104748028.6805362},{"$f":"-$G$80*'Technický model'!AQ12*(1+$G$83+$G$86)^AO5","v":-119150882.62410997},{"$f":"-$G$80*'Technický model'!AR12*(1+$G$83+$G$86)^AP5","v":-135534128.98492509},{"$f":"-$G$80*'Technický model'!AS12*(1+$G$83+$G$86)^AQ5","v":-154170071.72035235},{"$f":"-$G$80*'Technický model'!AT12*(1+$G$83+$G$86)^AR5","v":-175368456.58190081},{"$f":"-$G$80*'Technický model'!AU12*(1+$G$83+$G$86)^AS5","v":-199481619.36191222},{"$f":"-$G$80*'Technický model'!AV12*(1+$G$83+$G$86)^AT5","v":-226910342.0241752},{"$f":"-$G$80*'Technický model'!AW12*(1+$G$83+$G$86)^AU5","v":-258110514.05249932}]
[null,null,"Vážená cena kapitálu (WACC)",null,null,"[%]",{"$f":"$G$98","v":6.2661378650016128E-2},null,null,null,"Opravy, údržba a reinvestice","[Kč]",0,{"$f":"-$G$68*$G$7*(1+$G$86)^M5","v":-27750000},{"$f":"-$G$68*$G$7*(1+$G$86)^N5","v":-29345625.000000004},-31032998.437500007,-32817395.847656261,-34704396.108896501,-36699898.885158055,-38810143.071054645,-41041726.297640294,-43401625.559754618,-45897219.029440507,-48536309.123633347,-51327146.898242272,-54278457.844891213,-57399469.170972459,-60699938.648303382,-64190185.12058083,-67881120.765014246,-71784285.209002584,-75911881.60852024,-80276814.801010162,-84892731.652068257,-89774063.722062185,-94936072.386080772,-100394896.54828043,-106167603.09980658,-112272240.27804546,-118727894.09403308,-125554748.00444002,-132774146.01469535,-140408659.41054034,-148482157.32664642,-157019881.37292859,-166048524.55187204,-175596314.71360472,-185693102.80963701]
[null,null,"Cena pojištění",null,null,"[Kč/rok]",7.4999999999999997E-3,null,null,null,"Celkové náklady na palivo (odpad)","[Kč]",{"$f":"SUM(M20:M30)","v":0},{"$f":"SUM(N20:N30)","v":-113923296.75309175},{"$f":"SUM(O20:O30)","v":-126516768.06102981},-140525447.36296245,-156110271.61949632,-173450633.96449685,-192746512.70584685,-214220846.9174813,-238122187.26483411,-264727654.03923056,-294346238.09864318,-327322484.56791216,-364040603.7916283,-404929059.21390575,-450465687.64434946,-501183413.82913631,-557676628.45900416,-620608306.79997921,-690717954.12605619,-768830474.17542076,-855866068.06560671,-952851283.62498271,-1060931349.0808605,-1181383940.6589041,-1315634551.0848532,-1465273645.4506142,-1632075812.6501021,-1818021144.8711874,-2025319104.745074,-2256435170.0343666,-2514120579.5556469,-2801445541.794405,-3121836309.8407388,-3479116573.3683352,-3877553670.9719496,-4321910184.912426]
[null,null,"Eskalace ceny pojištění",null,null,"[%]",0.01,null,null,"Náklady na nákup odpadu","040209 - Kompozitní tkaniny","[Kč]",{"$f":"-($G$21*'Technický model'!N27)","v":0},{"$f":"-($G$21*'Technický model'!O27)*(1+$G$32+$G$86)^M5","v":-2056762.932764505},{"$f":"-($G$21*'Technický model'!P27)*(1+$G$32+$G$86)^N5","v":-2288148.7627005121},{"$f":"-($G$21*'Technický model'!Q27)*(1+$G$32+$G$86)^O5","v":-2545565.4985043197},{"$f":"-($G$21*'Technický model'!R27)*(1+$G$32+$G$86)^P5","v":-2831941.6170860557},{"$f":"-($G$21*'Technický model'!S27)*(1+$G$32+$G$86)^Q5","v":-3150535.0490082372},{"$f":"-($G$21*'Technický model'!T27)*(1+$G$32+$G$86)^R5","v":-3504970.242021664},{"$f":"-($G$21*'Technický model'!U27)*(1+$G$32+$G$86)^S5","v":-3899279.3942491016},{"$f":"-($G$21*'Technický model'!V27)*(1+$G$32+$G$86)^T5","v":-4337948.3261021255},{"$f":"-($G$21*'Technický model'!W27)*(1+$G$32+$G$86)^U5","v":-4825967.5127886152},{"$f":"-($G$21*'Technický model'!X27)*(1+$G$32+$G$86)^V5","v":-5368888.8579773344},{"$f":"-($G$21*'Technický model'!Y27)*(1+$G$32+$G$86)^W5","v":-5972888.8544997852},{"$f":"-($G$21*'Technický model'!Z27)*(1+$G$32+$G$86)^X5","v":-6644838.8506310107},{"$f":"-($G$21*'Technický model'!AA27)*(1+$G$32+$G$86)^Y5","v":-7392383.2213270003},{"$f":"-($G$21*'Technický model'!AB27)*(1+$G$32+$G$86)^Z5","v":-8224026.3337262878},{"$f":"-($G$21*'Technický model'!AC27)*(1+$G$32+$G$86)^AA5","v":-9149229.2962704971},{"$f":"-($G$21*'Technický model'!AD27)*(1+$G$32+$G$86)^AB5","v":-10178517.592100926},{"$f":"-($G$21*'Technický model'!AE27)*(1+$G$32+$G$86)^AC5","v":-11323600.821212282},{"$f":"-($G$21*'Technický model'!AF27)*(1+$G$32+$G$86)^AD5","v":-12597505.913598666},{"$f":"-($G$21*'Technický model'!AG27)*(1+$G$32+$G$86)^AE5","v":-14014725.328878516},{"$f":"-($G$21*'Technický model'!AH27)*(1+$G$32+$G$86)^AF5","v":-15591381.928377349},{"$f":"-($G$21*'Technický model'!AI27)*(1+$G$32+$G$86)^AG5","v":-17345412.395319801},{"$f":"-($G$21*'Technický model'!AJ27)*(1+$G$32+$G$86)^AH5","v":-19296771.289793283},{"$f":"-($G$21*'Technický model'!AK27)*(1+$G$32+$G$86)^AI5","v":-21467658.059895027},{"$f":"-($G$21*'Technický model'!AL27)*(1+$G$32+$G$86)^AJ5","v":-23882769.591633219},{"$f":"-($G$21*'Technický model'!AM27)*(1+$G$32+$G$86)^AK5","v":-26569581.17069196},{"$f":"-($G$21*'Technický model'!AN27)*(1+$G$32+$G$86)^AL5","v":-29558659.052394804},{"$f":"-($G$21*'Technický model'!AO27)*(1+$G$32+$G$86)^AM5","v":-32884008.195789225},{"$f":"-($G$21*'Technický model'!AP27)*(1+$G$32+$G$86)^AN5","v":-36583459.117815502},{"$f":"-($G$21*'Technický model'!AQ27)*(1+$G$32+$G$86)^AO5","v":-40699098.26856976},{"$f":"-($G$21*'Technický model'!AR27)*(1+$G$32+$G$86)^AP5","v":-45277746.82378386},{"$f":"-($G$21*'Technický model'!AS27)*(1+$G$32+$G$86)^AQ5","v":-50371493.341459543},{"$f":"-($G$21*'Technický model'!AT27)*(1+$G$32+$G$86)^AR5","v":-56038286.342373736},{"$f":"-($G$21*'Technický model'!AU27)*(1+$G$32+$G$86)^AS5","v":-62342593.555890791},{"$f":"-($G$21*'Technický model'!AV27)*(1+$G$32+$G$86)^AT5","v":-69356135.330928504},{"$f":"-($G$21*'Technický model'!AW27)*(1+$G$32+$G$86)^AU5","v":-77158700.555657983}]
[null,"Cena odpadu","040209 - Kompozitní tkaniny",null,null,"[Kč/t]",1983.4710743801654,null,null,null,"040210 - Organické přírodní produkty","[Kč]",{"$f":"-($G$22*'Technický model'!N28)","v":0},{"$f":"-($G$22*'Technický model'!O28)*(1+$G$33+$G$86)^M5","v":-493085.38806406554},{"$f":"-($G$22*'Technický model'!P28)*(1+$G$33+$G$86)^N5","v":-531299.50563903071},{"$f":"-($G$22*'Technický model'!Q28)*(1+$G$33+$G$86)^O5","v":-572475.21732605563},{"$f":"-($G$22*'Technický model'!R28)*(1+$G$33+$G$86)^P5","v":-616842.04666882497},{"$f":"-($G$22*'Technický model'!S28)*(1+$G$33+$G$86)^Q5","v":-664647.30528565904},{"$f":"-($G$22*'Technický model'!T28)*(1+$G$33+$G$86)^R5","v":-716157.47144529759},{"$f":"-($G$22*'Technický model'!U28)*(1+$G$33+$G$86)^S5","v":-771659.67548230826},{"$f":"-($G$22*'Technický model'!V28)*(1+$G$33+$G$86)^T5","v":-831463.30033218721},{"$f":"-($G$22*'Technický model'!W28)*(1+$G$33+$G$86)^U5","v":-895901.70610793191},{"$f":"-($G$22*'Technický model'!X28)*(1+$G$33+$G$86)^V5","v":-965334.08833129669},{"$f":"-($G$22*'Technický model'!Y28)*(1+$G$33+$G$86)^W5","v":-1040147.4801769722},{"$f":"-($G$22*'Technický model'!Z28)*(1+$G$33+$G$86)^X5","v":-1120758.9098906878},{"$f":"-($G$22*'Technický model'!AA28)*(1+$G$33+$G$86)^Y5","v":-1207617.7254072162},{"$f":"-($G$22*'Technický model'!AB28)*(1+$G$33+$G$86)^Z5","v":-1301208.0991262754},{"$f":"-($G$22*'Technický model'!AC28)*(1+$G$33+$G$86)^AA5","v":-1402051.7268085622},{"$f":"-($G$22*'Technický model'!AD28)*(1+$G$33+$G$86)^AB5","v":-1510710.7356362257},{"$f":"-($G$22*'Technický model'!AE28)*(1+$G$33+$G$86)^AC5","v":-1627790.8176480334},{"$f":"-($G$22*'Technický model'!AF28)*(1+$G$33+$G$86)^AD5","v":-1753944.606015756},{"$f":"-($G$22*'Technický model'!AG28)*(1+$G$33+$G$86)^AE5","v":-1889875.3129819776},{"$f":"-($G$22*'Technický model'!AH28)*(1+$G$33+$G$86)^AF5","v":-2036340.649738081},{"$f":"-($G$22*'Technický model'!AI28)*(1+$G$33+$G$86)^AG5","v":-2194157.0500927824},{"$f":"-($G$22*'Technický model'!AJ28)*(1+$G$33+$G$86)^AH5","v":-2364204.2214749735},{"$f":"-($G$22*'Technický model'!AK28)*(1+$G$33+$G$86)^AI5","v":-2547430.048639284},{"$f":"-($G$22*'Technický model'!AL28)*(1+$G$33+$G$86)^AJ5","v":-2744855.8774088286},{"$f":"-($G$22*'Technický model'!AM28)*(1+$G$33+$G$86)^AK5","v":-2957582.2079080134},{"$f":"-($G$22*'Technický model'!AN28)*(1+$G$33+$G$86)^AL5","v":-3186794.8290208848},{"$f":"-($G$22*'Technický model'!AO28)*(1+$G$33+$G$86)^AM5","v":-3433771.4282700033},{"$f":"-($G$22*'Technický model'!AP28)*(1+$G$33+$G$86)^AN5","v":-3699888.7139609293},{"$f":"-($G$22*'Technický model'!AQ28)*(1+$G$33+$G$86)^AO5","v":-3986630.0892929016},{"$f":"-($G$22*'Technický model'!AR28)*(1+$G$33+$G$86)^AP5","v":-4295593.9212131016},{"$f":"-($G$22*'Technický model'!AS28)*(1+$G$33+$G$86)^AQ5","v":-4628502.4501071181},{"$f":"-($G$22*'Technický model'!AT28)*(1+$G$33+$G$86)^AR5","v":-4987211.3899904201},{"$f":"-($G$22*'Technický model'!AU28)*(1+$G$33+$G$86)^AS5","v":-5373720.2727146773},{"$f":"-($G$22*'Technický model'!AV28)*(1+$G$33+$G$86)^AT5","v":-5790183.593850066},{"$f":"-($G$22*'Technický model'!AW28)*(1+$G$33+$G$86)^AU5","v":-6238922.8223734461}]
[null,null,"040210 - Organické přírodní produkty",null,null,"[Kč/t]",1983.4710743801654,null,null,null,"070210 - Plastový odpad","[Kč]",{"$f":"-($G$23*'Technický model'!N29)","v":0},{"$f":"-($G$23*'Technický model'!O29)*(1+$G$34+$G$86)^M5","v":-13783457.286948761},{"$f":"-($G$23*'Technický model'!P29)*(1+$G$34+$G$86)^N5","v":-15334096.231730497},{"$f":"-($G$23*'Technický model'!Q29)*(1+$G$34+$G$86)^O5","v":-17059182.057800177},{"$f":"-($G$23*'Technický model'!R29)*(1+$G$34+$G$86)^P5","v":-18978340.039302699},{"$f":"-($G$23*'Technický model'!S29)*(1+$G$34+$G$86)^Q5","v":-21113403.293724254},{"$f":"-($G$23*'Technický model'!T29)*(1+$G$34+$G$86)^R5","v":-23488661.164268233},{"$f":"-($G$23*'Technický model'!U29)*(1+$G$34+$G$86)^S5","v":-26131135.545248412},{"$f":"-($G$23*'Technický model'!V29)*(1+$G$34+$G$86)^T5","v":-29070888.294088859},{"$f":"-($G$23*'Technický model'!W29)*(1+$G$34+$G$86)^U5","v":-32341363.227173861},{"$f":"-($G$23*'Technický model'!X29)*(1+$G$34+$G$86)^V5","v":-35979766.590230919},{"$f":"-($G$23*'Technický model'!Y29)*(1+$G$34+$G$86)^W5","v":-40027490.331631906},{"$f":"-($G$23*'Technický model'!Z29)*(1+$G$34+$G$86)^X5","v":-44530582.993940488},{"$f":"-($G$23*'Technický model'!AA29)*(1+$G$34+$G$86)^Y5","v":-49540273.580758803},{"$f":"-($G$23*'Technický model'!AB29)*(1+$G$34+$G$86)^Z5","v":-55113554.358594164},{"$f":"-($G$23*'Technický model'!AC29)*(1+$G$34+$G$86)^AA5","v":-61313829.223936021},{"$f":"-($G$23*'Technický model'!AD29)*(1+$G$34+$G$86)^AB5","v":-68211635.011628821},{"$f":"-($G$23*'Technický model'!AE29)*(1+$G$34+$G$86)^AC5","v":-75885443.950437069},{"$f":"-($G$23*'Technický model'!AF29)*(1+$G$34+$G$86)^AD5","v":-84422556.394861251},{"$f":"-($G$23*'Technický model'!AG29)*(1+$G$34+$G$86)^AE5","v":-93920093.989283144},{"$f":"-($G$23*'Technický model'!AH29)*(1+$G$34+$G$86)^AF5","v":-104486104.56307749},{"$f":"-($G$23*'Technický model'!AI29)*(1+$G$34+$G$86)^AG5","v":-116240791.32642372},{"$f":"-($G$23*'Technický model'!AJ29)*(1+$G$34+$G$86)^AH5","v":-129317880.35064641},{"$f":"-($G$23*'Technický model'!AK29)*(1+$G$34+$G$86)^AI5","v":-143866141.89009413},{"$f":"-($G$23*'Technický model'!AL29)*(1+$G$34+$G$86)^AJ5","v":-160051082.85272971},{"$f":"-($G$23*'Technický model'!AM29)*(1+$G$34+$G$86)^AK5","v":-178056829.67366183},{"$f":"-($G$23*'Technický model'!AN29)*(1+$G$34+$G$86)^AL5","v":-198088223.01194879},{"$f":"-($G$23*'Technický model'!AO29)*(1+$G$34+$G$86)^AM5","v":-220373148.10079306},{"$f":"-($G$23*'Technický model'!AP29)*(1+$G$34+$G$86)^AN5","v":-245165127.26213226},{"$f":"-($G$23*'Technický model'!AQ29)*(1+$G$34+$G$86)^AO5","v":-272746204.07912219},{"$f":"-($G$23*'Technický model'!AR29)*(1+$G$34+$G$86)^AP5","v":-303430152.03802347},{"$f":"-($G$23*'Technický model'!AS29)*(1+$G$34+$G$86)^AQ5","v":-337566044.14230108},{"$f":"-($G$23*'Technický model'!AT29)*(1+$G$34+$G$86)^AR5","v":-375542224.10830992},{"$f":"-($G$23*'Technický model'!AU29)*(1+$G$34+$G$86)^AS5","v":-417790724.32049489},{"$f":"-($G$23*'Technický model'!AV29)*(1+$G$34+$G$86)^AT5","v":-464792180.80655056},{"$f":"-($G$23*'Technický model'!AW29)*(1+$G$34+$G$86)^AU5","v":-517081301.14728755}]
[null,null,"070210 - Plastový odpad",null,null,"[Kč/t]",4462.8099173553719,null,null,null,"120105 - Plastové hobliny","[Kč]",{"$f":"-($G$24*'Technický model'!N30)","v":0},{"$f":"-($G$24*'Technický model'!O30)*(1+$G$35+$G$86)^M5","v":-1902008.3256927072},{"$f":"-($G$24*'Technický model'!P30)*(1+$G$35+$G$86)^N5","v":-2115984.262333137},{"$f":"-($G$24*'Technický model'!Q30)*(1+$G$35+$G$86)^O5","v":-2354032.4918456147},{"$f":"-($G$24*'Technický model'!R30)*(1+$G$35+$G$86)^P5","v":-2618861.1471782466},{"$f":"-($G$24*'Technický model'!S30)*(1+$G$35+$G$86)^Q5","v":-2913483.0262357998},{"$f":"-($G$24*'Technický model'!T30)*(1+$G$35+$G$86)^R5","v":-3241249.8666873272},{"$f":"-($G$24*'Technický model'!U30)*(1+$G$35+$G$86)^S5","v":-3605890.4766896516},{"$f":"-($G$24*'Technický model'!V30)*(1+$G$35+$G$86)^T5","v":-4011553.1553172371},{"$f":"-($G$24*'Technický model'!W30)*(1+$G$35+$G$86)^U5","v":-4462852.8852904271},{"$f":"-($G$24*'Technický model'!X30)*(1+$G$35+$G$86)^V5","v":-4964923.834885601},{"$f":"-($G$24*'Technický model'!Y30)*(1+$G$35+$G$86)^W5","v":-5523477.7663102308},{"$f":"-($G$24*'Technický model'!Z30)*(1+$G$35+$G$86)^X5","v":-6144869.0150201321},{"$f":"-($G$24*'Technický model'!AA30)*(1+$G$35+$G$86)^Y5","v":-6836166.7792098979},{"$f":"-($G$24*'Technický model'!AB30)*(1+$G$35+$G$86)^Z5","v":-7605235.5418710113},{"$f":"-($G$24*'Technický model'!AC30)*(1+$G$35+$G$86)^AA5","v":-8460824.5403315015},{"$f":"-($G$24*'Technický model'!AD30)*(1+$G$35+$G$86)^AB5","v":-9412667.3011187948},{"$f":"-($G$24*'Technický model'!AE30)*(1+$G$35+$G$86)^AC5","v":-10471592.37249466},{"$f":"-($G$24*'Technický model'!AF30)*(1+$G$35+$G$86)^AD5","v":-11649646.514400311},{"$f":"-($G$24*'Technický model'!AG30)*(1+$G$35+$G$86)^AE5","v":-12960231.747270346},{"$f":"-($G$24*'Technický model'!AH30)*(1+$G$35+$G$86)^AF5","v":-14418257.818838259},{"$f":"-($G$24*'Technický model'!AI30)*(1+$G$35+$G$86)^AG5","v":-16040311.823457565},{"$f":"-($G$24*'Technický model'!AJ30)*(1+$G$35+$G$86)^AH5","v":-17844846.903596543},{"$f":"-($G$24*'Technický model'!AK30)*(1+$G$35+$G$86)^AI5","v":-19852392.180251155},{"$f":"-($G$24*'Technický model'!AL30)*(1+$G$35+$G$86)^AJ5","v":-22085786.300529409},{"$f":"-($G$24*'Technický model'!AM30)*(1+$G$35+$G$86)^AK5","v":-24570437.259338971},{"$f":"-($G$24*'Technický model'!AN30)*(1+$G$35+$G$86)^AL5","v":-27334611.451014608},{"$f":"-($G$24*'Technický model'!AO30)*(1+$G$35+$G$86)^AM5","v":-30409755.239253756},{"$f":"-($G$24*'Technický model'!AP30)*(1+$G$35+$G$86)^AN5","v":-33830852.703669794},{"$f":"-($G$24*'Technický model'!AQ30)*(1+$G$35+$G$86)^AO5","v":-37636823.632832654},{"$f":"-($G$24*'Technický model'!AR30)*(1+$G$35+$G$86)^AP5","v":-41870966.291526332},{"$f":"-($G$24*'Technický model'!AS30)*(1+$G$35+$G$86)^AQ5","v":-46581449.999323048},{"$f":"-($G$24*'Technický model'!AT30)*(1+$G$35+$G$86)^AR5","v":-51821863.124246888},{"$f":"-($G$24*'Technický model'!AU30)*(1+$G$35+$G$86)^AS5","v":-57651822.725724667},{"$f":"-($G$24*'Technický model'!AV30)*(1+$G$35+$G$86)^AT5","v":-64137652.78236869},{"$f":"-($G$24*'Technický model'!AW30)*(1+$G$35+$G$86)^AU5","v":-71353138.720385179}]
[null,null,"120105 - Plastové hobliny",null,null,"[Kč/t]",1983.4710743801654,null,null,null,"150106 - Směsné obaly","[Kč]",{"$f":"-($G$25*'Technický model'!N31)","v":0},{"$f":"-($G$25*'Technický model'!O31)*(1+$G$36+$G$86)^M5","v":-3743671.4957960043},{"$f":"-($G$25*'Technický model'!P31)*(1+$G$36+$G$86)^N5","v":-4033806.0367201953},{"$f":"-($G$25*'Technický model'!Q31)*(1+$G$36+$G$86)^O5","v":-4346426.004566011},{"$f":"-($G$25*'Technický model'!R31)*(1+$G$36+$G$86)^P5","v":-4683274.0199198769},{"$f":"-($G$25*'Technický model'!S31)*(1+$G$36+$G$86)^Q5","v":-5046227.7564636683},{"$f":"-($G$25*'Technický model'!T31)*(1+$G$36+$G$86)^R5","v":-5437310.4075896023},{"$f":"-($G$25*'Technický model'!U31)*(1+$G$36+$G$86)^S5","v":-5858701.9641777975},{"$f":"-($G$25*'Technický model'!V31)*(1+$G$36+$G$86)^T5","v":-6312751.3664015774},{"$f":"-($G$25*'Technický model'!W31)*(1+$G$36+$G$86)^U5","v":-6801989.5972977001},{"$f":"-($G$25*'Technický model'!X31)*(1+$G$36+$G$86)^V5","v":-7329143.7910882728},{"$f":"-($G$25*'Technický model'!Y31)*(1+$G$36+$G$86)^W5","v":-7897152.4348976146},{"$f":"-($G$25*'Technický model'!Z31)*(1+$G$36+$G$86)^X5","v":-8509181.7486021798},{"$f":"-($G$25*'Technický model'!AA31)*(1+$G$36+$G$86)^Y5","v":-9168643.3341188505},{"$f":"-($G$25*'Technický model'!AB31)*(1+$G$36+$G$86)^Z5","v":-9879213.1925130617},{"$f":"-($G$25*'Technický model'!AC31)*(1+$G$36+$G$86)^AA5","v":-10644852.214932827},{"$f":"-($G$25*'Technický model'!AD31)*(1+$G$36+$G$86)^AB5","v":-11469828.261590121},{"$f":"-($G$25*'Technický model'!AE31)*(1+$G$36+$G$86)^AC5","v":-12358739.951863358},{"$f":"-($G$25*'Technický model'!AF31)*(1+$G$36+$G$86)^AD5","v":-13316542.298132768},{"$f":"-($G$25*'Technický model'!AG31)*(1+$G$36+$G$86)^AE5","v":-14348574.32623806},{"$f":"-($G$25*'Technický model'!AH31)*(1+$G$36+$G$86)^AF5","v":-15460588.836521512},{"$f":"-($G$25*'Technický model'!AI31)*(1+$G$36+$G$86)^AG5","v":-16658784.471351931},{"$f":"-($G$25*'Technický model'!AJ31)*(1+$G$36+$G$86)^AH5","v":-17949840.267881706},{"$f":"-($G$25*'Technický model'!AK31)*(1+$G$36+$G$86)^AI5","v":-19340952.888642542},{"$f":"-($G$25*'Technický model'!AL31)*(1+$G$36+$G$86)^AJ5","v":-20839876.737512339},{"$f":"-($G$25*'Technický model'!AM31)*(1+$G$36+$G$86)^AK5","v":-22454967.184669547},{"$f":"-($G$25*'Technický model'!AN31)*(1+$G$36+$G$86)^AL5","v":-24195227.141481441},{"$f":"-($G$25*'Technický model'!AO31)*(1+$G$36+$G$86)^AM5","v":-26070357.244946253},{"$f":"-($G$25*'Technický model'!AP31)*(1+$G$36+$G$86)^AN5","v":-28090809.931429591},{"$f":"-($G$25*'Technický model'!AQ31)*(1+$G$36+$G$86)^AO5","v":-30267847.701115388},{"$f":"-($G$25*'Technický model'!AR31)*(1+$G$36+$G$86)^AP5","v":-32613605.89795183},{"$f":"-($G$25*'Technický model'!AS31)*(1+$G$36+$G$86)^AQ5","v":-35141160.355043106},{"$f":"-($G$25*'Technický model'!AT31)*(1+$G$36+$G$86)^AR5","v":-37864600.282558948},{"$f":"-($G$25*'Technický model'!AU31)*(1+$G$36+$G$86)^AS5","v":-40799106.80445727},{"$f":"-($G$25*'Technický model'!AV31)*(1+$G$36+$G$86)^AT5","v":-43961037.581802711},{"$f":"-($G$25*'Technický model'!AW31)*(1+$G$36+$G$86)^AU5","v":-47368017.994392425}]
[null,null,"150106 - Směsné obaly",null,null,"[Kč/t]",1363.6363636363637,null,null,null,"170201 - Dřevo","[Kč]",{"$f":"-($G$26*'Technický model'!N32)","v":0},{"$f":"-($G$26*'Technický model'!O32)*(1+$G$37+$G$86)^M5","v":-709139.5962692363},{"$f":"-($G$26*'Technický model'!P32)*(1+$G$37+$G$86)^N5","v":-764097.91498010221},{"$f":"-($G$26*'Technický model'!Q32)*(1+$G$37+$G$86)^O5","v":-823315.50339106016},{"$f":"-($G$26*'Technický model'!R32)*(1+$G$37+$G$86)^P5","v":-887122.45490386744},{"$f":"-($G$26*'Technický model'!S32)*(1+$G$37+$G$86)^Q5","v":-955874.44515891734},{"$f":"-($G$26*'Technický model'!T32)*(1+$G$37+$G$86)^R5","v":-1029954.7146587335},{"$f":"-($G$26*'Technický model'!U32)*(1+$G$37+$G$86)^S5","v":-1109776.2050447855},{"$f":"-($G$26*'Technický model'!V32)*(1+$G$37+$G$86)^T5","v":-1195783.8609357565},{"$f":"-($G$26*'Technický model'!W32)*(1+$G$37+$G$86)^U5","v":-1288457.1101582777},{"$f":"-($G$26*'Technický model'!X32)*(1+$G$37+$G$86)^V5","v":-1388312.5361955443},{"$f":"-($G$26*'Technický model'!Y32)*(1+$G$37+$G$86)^W5","v":-1495906.7577506991},{"$f":"-($G$26*'Technický model'!Z32)*(1+$G$37+$G$86)^X5","v":-1611839.5314763784},{"$f":"-($G$26*'Technický model'!AA32)*(1+$G$37+$G$86)^Y5","v":-1736757.0951657982},{"$f":"-($G$26*'Technický model'!AB32)*(1+$G$37+$G$86)^Z5","v":-1871355.7700411475},{"$f":"-($G$26*'Technický model'!AC32)*(1+$G$37+$G$86)^AA5","v":-2016385.8422193369},{"$f":"-($G$26*'Technický model'!AD32)*(1+$G$37+$G$86)^AB5","v":-2172655.7449913356},{"$f":"-($G$26*'Technický model'!AE32)*(1+$G$37+$G$86)^AC5","v":-2341036.5652281642},{"$f":"-($G$26*'Technický model'!AF32)*(1+$G$37+$G$86)^AD5","v":-2522466.8990333471},{"$f":"-($G$26*'Technický model'!AG32)*(1+$G$37+$G$86)^AE5","v":-2717958.083708432},{"$f":"-($G$26*'Technický model'!AH32)*(1+$G$37+$G$86)^AF5","v":-2928599.8351958361},{"$f":"-($G$26*'Technický model'!AI32)*(1+$G$37+$G$86)^AG5","v":-3155566.3224235135},{"$f":"-($G$26*'Technický model'!AJ32)*(1+$G$37+$G$86)^AH5","v":-3400122.7124113357},{"$f":"-($G$26*'Technický model'!AK32)*(1+$G$37+$G$86)^AI5","v":-3663632.2226232151},{"$f":"-($G$26*'Technický model'!AL32)*(1+$G$37+$G$86)^AJ5","v":-3947563.7198765143},{"$f":"-($G$26*'Technický model'!AM32)*(1+$G$37+$G$86)^AK5","v":-4253499.908166945},{"$f":"-($G$26*'Technický model'!AN32)*(1+$G$37+$G$86)^AL5","v":-4583146.151049884},{"$f":"-($G$26*'Technický model'!AO32)*(1+$G$37+$G$86)^AM5","v":-4938339.9777562497},{"$f":"-($G$26*'Technický model'!AP32)*(1+$G$37+$G$86)^AN5","v":-5321061.3260323592},{"$f":"-($G$26*'Technický model'!AQ32)*(1+$G$37+$G$86)^AO5","v":-5733443.578799868},{"$f":"-($G$26*'Technický model'!AR32)*(1+$G$37+$G$86)^AP5","v":-6177785.4561568582},{"$f":"-($G$26*'Technický model'!AS32)*(1+$G$37+$G$86)^AQ5","v":-6656563.829009016},{"$f":"-($G$26*'Technický model'!AT32)*(1+$G$37+$G$86)^AR5","v":-7172447.525757215},{"$f":"-($G$26*'Technický model'!AU32)*(1+$G$37+$G$86)^AS5","v":-7728312.2090034001},{"$f":"-($G$26*'Technický model'!AV32)*(1+$G$37+$G$86)^AT5","v":-8327256.4052011641},{"$f":"-($G$26*'Technický model'!AW32)*(1+$G$37+$G$86)^AU5","v":-8972618.7766042557}]
[null,null,"170201 - Dřevo",null,null,"[Kč/t]",1983.4710743801654,null,null,null,"200101 - Papír","[Kč]",{"$f":"-($G$27*'Technický model'!N33)","v":0},{"$f":"-($G$27*'Technický model'!O33)*(1+$G$38+$G$86)^M5","v":-792790.25079831632},{"$f":"-($G$27*'Technický model'!P33)*(1+$G$38+$G$86)^N5","v":-854231.49523518595},{"$f":"-($G$27*'Technický model'!Q33)*(1+$G$38+$G$86)^O5","v":-920434.43611591298},{"$f":"-($G$27*'Technický model'!R33)*(1+$G$38+$G$86)^P5","v":-991768.10491489631},{"$f":"-($G$27*'Technický model'!S33)*(1+$G$38+$G$86)^Q5","v":-1068630.133045801},{"$f":"-($G$27*'Technický model'!T33)*(1+$G$38+$G$86)^R5","v":-1151448.9683568506},{"$f":"-($G$27*'Technický model'!U33)*(1+$G$38+$G$86)^S5","v":-1240686.2634045065},{"$f":"-($G$27*'Technický model'!V33)*(1+$G$38+$G$86)^T5","v":-1336839.448818356},{"$f":"-($G$27*'Technický model'!W33)*(1+$G$38+$G$86)^U5","v":-1440444.5061017787},{"$f":"-($G$27*'Technický model'!X33)*(1+$G$38+$G$86)^V5","v":-1552078.9553246668},{"$f":"-($G$27*'Technický model'!Y33)*(1+$G$38+$G$86)^W5","v":-1672365.0743623285},{"$f":"-($G$27*'Technický model'!Z33)*(1+$G$38+$G$86)^X5","v":-1801973.367625409},{"$f":"-($G$27*'Technický model'!AA33)*(1+$G$38+$G$86)^Y5","v":-1941626.3036163787},{"$f":"-($G$27*'Technický model'!AB33)*(1+$G$38+$G$86)^Z5","v":-2092102.3421466481},{"$f":"-($G$27*'Technický model'!AC33)*(1+$G$38+$G$86)^AA5","v":-2254240.2736630137},{"$f":"-($G$27*'Technický model'!AD33)*(1+$G$38+$G$86)^AB5","v":-2428943.8948718975},{"$f":"-($G$27*'Technický model'!AE33)*(1+$G$38+$G$86)^AC5","v":-2617187.0467244699},{"$f":"-($G$27*'Technický model'!AF33)*(1+$G$38+$G$86)^AD5","v":-2820019.0428456161},{"$f":"-($G$27*'Technický model'!AG33)*(1+$G$38+$G$86)^AE5","v":-3038570.5186661519},{"$f":"-($G$27*'Technický model'!AH33)*(1+$G$38+$G$86)^AF5","v":-3274059.7338627796},{"$f":"-($G$27*'Technický model'!AI33)*(1+$G$38+$G$86)^AG5","v":-3527799.3632371449},{"$f":"-($G$27*'Technický model'!AJ33)*(1+$G$38+$G$86)^AH5","v":-3801203.8138880241},{"$f":"-($G$27*'Technický model'!AK33)*(1+$G$38+$G$86)^AI5","v":-4095797.1094643464},{"$f":"-($G$27*'Technický model'!AL33)*(1+$G$38+$G$86)^AJ5","v":-4413221.3854478337},{"$f":"-($G$27*'Technický model'!AM33)*(1+$G$38+$G$86)^AK5","v":-4755246.0428200411},{"$f":"-($G$27*'Technický model'!AN33)*(1+$G$38+$G$86)^AL5","v":-5123777.6111385953},{"$f":"-($G$27*'Technický model'!AO33)*(1+$G$38+$G$86)^AM5","v":-5520870.3760018358},{"$f":"-($G$27*'Technický model'!AP33)*(1+$G$38+$G$86)^AN5","v":-5948737.8301419793},{"$f":"-($G$27*'Technický model'!AQ33)*(1+$G$38+$G$86)^AO5","v":-6409765.0119779836},{"$f":"-($G$27*'Technický model'!AR33)*(1+$G$38+$G$86)^AP5","v":-6906521.8004062772},{"$f":"-($G$27*'Technický model'!AS33)*(1+$G$38+$G$86)^AQ5","v":-7441777.2399377665},{"$f":"-($G$27*'Technický model'!AT33)*(1+$G$38+$G$86)^AR5","v":-8018514.9760329435},{"$f":"-($G$27*'Technický model'!AU33)*(1+$G$38+$G$86)^AS5","v":-8639949.8866754957},{"$f":"-($G$27*'Technický model'!AV33)*(1+$G$38+$G$86)^AT5","v":-9309546.0028928481},{"$f":"-($G$27*'Technický model'!AW33)*(1+$G$38+$G$86)^AU5","v":-10031035.818117045}]
[null,null,"200101 - Papír",null,null,"[Kč/t]",1818.1818181818182,null,null,null,"200111 - Textil","[Kč]",{"$f":"-($G$28*'Technický model'!N34)","v":0},{"$f":"-($G$28*'Technický model'!O34)*(1+$G$39+$G$86)^M5","v":-593360.42272507667},{"$f":"-($G$28*'Technický model'!P34)*(1+$G$39+$G$86)^N5","v":-639345.85548627016},{"$f":"-($G$28*'Technický model'!Q34)*(1+$G$39+$G$86)^O5","v":-688895.15928645618},{"$f":"-($G$28*'Technický model'!R34)*(1+$G$39+$G$86)^P5","v":-742284.53413115663},{"$f":"-($G$28*'Technický model'!S34)*(1+$G$39+$G$86)^Q5","v":-799811.58552632132},{"$f":"-($G$28*'Technický model'!T34)*(1+$G$39+$G$86)^R5","v":-861796.98340461135},{"$f":"-($G$28*'Technický model'!U34)*(1+$G$39+$G$86)^S5","v":-928586.24961846881},{"$f":"-($G$28*'Technický model'!V34)*(1+$G$39+$G$86)^T5","v":-1000551.6839639002},{"$f":"-($G$28*'Technický model'!W34)*(1+$G$39+$G$86)^U5","v":-1078094.4394711026},{"$f":"-($G$28*'Technický model'!X34)*(1+$G$39+$G$86)^V5","v":-1161646.7585301131},{"$f":"-($G$28*'Technický model'!Y34)*(1+$G$39+$G$86)^W5","v":-1251674.382316197},{"$f":"-($G$28*'Technický model'!Z34)*(1+$G$39+$G$86)^X5","v":-1348679.1469457024},{"$f":"-($G$28*'Technický model'!AA34)*(1+$G$39+$G$86)^Y5","v":-1453201.7808339947},{"$f":"-($G$28*'Technický model'!AB34)*(1+$G$39+$G$86)^Z5","v":-1565824.9188486293},{"$f":"-($G$28*'Technický model'!AC34)*(1+$G$39+$G$86)^AA5","v":-1687176.3500593984},{"$f":"-($G$28*'Technický model'!AD34)*(1+$G$39+$G$86)^AB5","v":-1817932.5171890017},{"$f":"-($G$28*'Technický model'!AE34)*(1+$G$39+$G$86)^AC5","v":-1958822.2872711497},{"$f":"-($G$28*'Technický model'!AF34)*(1+$G$39+$G$86)^AD5","v":-2110631.0145346639},{"$f":"-($G$28*'Technický model'!AG34)*(1+$G$39+$G$86)^AE5","v":-2274204.9181611007},{"$f":"-($G$28*'Technický model'!AH34)*(1+$G$39+$G$86)^AF5","v":-2450455.7993185865},{"$f":"-($G$28*'Technický model'!AI34)*(1+$G$39+$G$86)^AG5","v":-2640366.1237657769},{"$f":"-($G$28*'Technický model'!AJ34)*(1+$G$39+$G$86)^AH5","v":-2844994.4983576247},{"$f":"-($G$28*'Technický model'!AK34)*(1+$G$39+$G$86)^AI5","v":-3065481.5719803413},{"$f":"-($G$28*'Technický model'!AL34)*(1+$G$39+$G$86)^AJ5","v":-3303056.393808818},{"$f":"-($G$28*'Technický model'!AM34)*(1+$G$39+$G$86)^AK5","v":-3559043.2643290018},{"$f":"-($G$28*'Technický model'!AN34)*(1+$G$39+$G$86)^AL5","v":-3834869.1173144998},{"$f":"-($G$28*'Technický model'!AO34)*(1+$G$39+$G$86)^AM5","v":-4132071.4739063736},{"$f":"-($G$28*'Technický model'!AP34)*(1+$G$39+$G$86)^AN5","v":-4452307.0131341182},{"$f":"-($G$28*'Technický model'!AQ34)*(1+$G$39+$G$86)^AO5","v":-4797360.8066520132},{"$f":"-($G$28*'Technický model'!AR34)*(1+$G$39+$G$86)^AP5","v":-5169156.2691675443},{"$f":"-($G$28*'Technický model'!AS34)*(1+$G$39+$G$86)^AQ5","v":-5569765.8800280299},{"$f":"-($G$28*'Technický model'!AT34)*(1+$G$39+$G$86)^AR5","v":-6001422.7357302029},{"$f":"-($G$28*'Technický model'!AU34)*(1+$G$39+$G$86)^AS5","v":-6466532.9977492932},{"$f":"-($G$28*'Technický model'!AV34)*(1+$G$39+$G$86)^AT5","v":-6967689.305074865},{"$f":"-($G$28*'Technický model'!AW34)*(1+$G$39+$G$86)^AU5","v":-7507685.2262181668}]
[null,null,"200111 - Textil",null,null,"[Kč/t]",1818.1818181818182,null,null,null,"200301 - Směsný komunální odpad","[Kč]",{"$f":"-($G$29*'Technický model'!N35)","v":0},{"$f":"-($G$29*'Technický model'!O35)*(1+$G$40+$G$86)^M5","v":-78585945.262104943},{"$f":"-($G$29*'Technický model'!P35)*(1+$G$40+$G$86)^N5","v":-87819793.830402285},{"$f":"-($G$29*'Technický model'!Q35)*(1+$G$40+$G$86)^O5","v":-98138619.605474561},{"$f":"-($G$29*'Technický model'!R35)*(1+$G$40+$G$86)^P5","v":-109669907.40911785},{"$f":"-($G$29*'Technický model'!S35)*(1+$G$40+$G$86)^Q5","v":-122556121.52968921},{"$f":"-($G$29*'Technický model'!T35)*(1+$G$40+$G$86)^R5","v":-136956465.80942771},{"$f":"-($G$29*'Technický model'!U35)*(1+$G$40+$G$86)^S5","v":-153048850.54203549},{"$f":"-($G$29*'Technický model'!V35)*(1+$G$40+$G$86)^T5","v":-171032090.48072469},{"$f":"-($G$29*'Technický model'!W35)*(1+$G$40+$G$86)^U5","v":-191128361.11220986},{"$f":"-($G$29*'Technický model'!X35)*(1+$G$40+$G$86)^V5","v":-213585943.54289454},{"$f":"-($G$29*'Technický model'!Y35)*(1+$G$40+$G$86)^W5","v":-238682291.90918469},{"$f":"-($G$29*'Technický model'!Z35)*(1+$G$40+$G$86)^X5","v":-266727461.20851395},{"$f":"-($G$29*'Technický model'!AA35)*(1+$G$40+$G$86)^Y5","v":-298067937.90051436},{"$f":"-($G$29*'Technický model'!AB35)*(1+$G$40+$G$86)^Z5","v":-333090920.60382485},{"$f":"-($G$29*'Technický model'!AC35)*(1+$G$40+$G$86)^AA5","v":-372229103.77477431},{"$f":"-($G$29*'Technický model'!AD35)*(1+$G$40+$G$86)^AB5","v":-415966023.46831036},{"$f":"-($G$29*'Technický model'!AE35)*(1+$G$40+$G$86)^AC5","v":-464842031.22583687},{"$f":"-($G$29*'Technický model'!AF35)*(1+$G$40+$G$86)^AD5","v":-519460969.89487273},{"$f":"-($G$29*'Technický model'!AG35)*(1+$G$40+$G$86)^AE5","v":-580497633.85752034},{"$f":"-($G$29*'Technický model'!AH35)*(1+$G$40+$G$86)^AF5","v":-648706105.83577907},{"$f":"-($G$29*'Technický model'!AI35)*(1+$G$40+$G$86)^AG5","v":-724929073.27148318},{"$f":"-($G$29*'Technický model'!AJ35)*(1+$G$40+$G$86)^AH5","v":-810108239.38088262},{"$f":"-($G$29*'Technický model'!AK35)*(1+$G$40+$G$86)^AI5","v":-905295957.50813651},{"$f":"-($G$29*'Technický model'!AL35)*(1+$G$40+$G$86)^AJ5","v":-1011668232.5153427},{"$f":"-($G$29*'Technický model'!AM35)*(1+$G$40+$G$86)^AK5","v":-1130539249.8358955},{"$f":"-($G$29*'Technický model'!AN35)*(1+$G$40+$G$86)^AL5","v":-1263377611.6916134},{"$f":"-($G$29*'Technický model'!AO35)*(1+$G$40+$G$86)^AM5","v":-1411824481.0653784},{"$f":"-($G$29*'Technický model'!AP35)*(1+$G$40+$G$86)^AN5","v":-1577713857.5905607},{"$f":"-($G$29*'Technický model'!AQ35)*(1+$G$40+$G$86)^AO5","v":-1763095235.8574514},{"$f":"-($G$29*'Technický model'!AR35)*(1+$G$40+$G$86)^AP5","v":-1970258926.0707023},{"$f":"-($G$29*'Technický model'!AS35)*(1+$G$40+$G$86)^AQ5","v":-2201764349.8840103},{"$f":"-($G$29*'Technický model'!AT35)*(1+$G$40+$G$86)^AR5","v":-2460471660.9953814},{"$f":"-($G$29*'Technický model'!AU35)*(1+$G$40+$G$86)^AS5","v":-2749577081.1623392},{"$f":"-($G$29*'Technický model'!AV35)*(1+$G$40+$G$86)^AT5","v":-3072652388.198915},{"$f":"-($G$29*'Technický model'!AW35)*(1+$G$40+$G$86)^AU5","v":-3433689043.8122873}]
[null,null,"200301 - Směsný komunální odpad",null,null,"[Kč/t]",1074.3801652892562,null,null,null,"200307 - Objemný odpad","[Kč]",{"$f":"-($G$30*'Technický model'!N36)","v":0},{"$f":"-($G$30*'Technický model'!O36)*(1+$G$41+$G$86)^M5","v":-6568253.1576339658},{"$f":"-($G$30*'Technický model'!P36)*(1+$G$41+$G$86)^N5","v":-7077292.7773505989},{"$f":"-($G$30*'Technický model'!Q36)*(1+$G$41+$G$86)^O5","v":-7625782.9675952708},{"$f":"-($G$30*'Technický model'!R36)*(1+$G$41+$G$86)^P5","v":-8216781.1475839056},{"$f":"-($G$30*'Technický model'!S36)*(1+$G$41+$G$86)^Q5","v":-8853581.6865216587},{"$f":"-($G$30*'Technický model'!T36)*(1+$G$41+$G$86)^R5","v":-9539734.267227089},{"$f":"-($G$30*'Technický model'!U36)*(1+$G$41+$G$86)^S5","v":-10279063.672937188},{"$f":"-($G$30*'Technický model'!V36)*(1+$G$41+$G$86)^T5","v":-11075691.107589822},{"$f":"-($G$30*'Technický model'!W36)*(1+$G$41+$G$86)^U5","v":-11934057.168428035},{"$f":"-($G$30*'Technický model'!X36)*(1+$G$41+$G$86)^V5","v":-12858946.598981209},{"$f":"-($G$30*'Technický model'!Y36)*(1+$G$41+$G$86)^W5","v":-13855514.960402254},{"$f":"-($G$30*'Technický model'!Z36)*(1+$G$41+$G$86)^X5","v":-14929317.36983343},{"$f":"-($G$30*'Technický model'!AA36)*(1+$G$41+$G$86)^Y5","v":-16086339.465995524},{"$f":"-($G$30*'Technický model'!AB36)*(1+$G$41+$G$86)^Z5","v":-17333030.774610177},{"$f":"-($G$30*'Technický model'!AC36)*(1+$G$41+$G$86)^AA5","v":-18676340.659642469},{"$f":"-($G$30*'Technický model'!AD36)*(1+$G$41+$G$86)^AB5","v":-20123757.06076476},{"$f":"-($G$30*'Technický model'!AE36)*(1+$G$41+$G$86)^AC5","v":-21683348.232974034},{"$f":"-($G$30*'Technický model'!AF36)*(1+$G$41+$G$86)^AD5","v":-23363807.72102952},{"$f":"-($G$30*'Technický model'!AG36)*(1+$G$41+$G$86)^AE5","v":-25174502.819409315},{"$f":"-($G$30*'Technický model'!AH36)*(1+$G$41+$G$86)^AF5","v":-27125526.787913539},{"$f":"-($G$30*'Technický model'!AI36)*(1+$G$41+$G$86)^AG5","v":-29227755.11397684},{"$f":"-($G$30*'Technický model'!AJ36)*(1+$G$41+$G$86)^AH5","v":-31492906.135310046},{"$f":"-($G$30*'Technický model'!AK36)*(1+$G$41+$G$86)^AI5","v":-33933606.360796578},{"$f":"-($G$30*'Technický model'!AL36)*(1+$G$41+$G$86)^AJ5","v":-36563460.85375832},{"$f":"-($G$30*'Technický model'!AM36)*(1+$G$41+$G$86)^AK5","v":-39397129.069924593},{"$f":"-($G$30*'Technický model'!AN36)*(1+$G$41+$G$86)^AL5","v":-42450406.572843753},{"$f":"-($G$30*'Technický model'!AO36)*(1+$G$41+$G$86)^AM5","v":-45740313.082239144},{"$f":"-($G$30*'Technický model'!AP36)*(1+$G$41+$G$86)^AN5","v":-49285187.346112683},{"$f":"-($G$30*'Technický model'!AQ36)*(1+$G$41+$G$86)^AO5","v":-53104789.365436427},{"$f":"-($G$30*'Technický model'!AR36)*(1+$G$41+$G$86)^AP5","v":-57220410.541257747},{"$f":"-($G$30*'Technický model'!AS36)*(1+$G$41+$G$86)^AQ5","v":-61654992.358205244},{"$f":"-($G$30*'Technický model'!AT36)*(1+$G$41+$G$86)^AR5","v":-66433254.265966147},{"$f":"-($G$30*'Technický model'!AU36)*(1+$G$41+$G$86)^AS5","v":-71581831.471578524},{"$f":"-($G$30*'Technický model'!AV36)*(1+$G$41+$G$86)^AT5","v":-77129423.410625875},{"$f":"-($G$30*'Technický model'!AW36)*(1+$G$41+$G$86)^AU5","v":-83106953.72494939}]
[null,null,"200307 - Objemný odpad",null,null,"[Kč/t]",1471.0743801652893,null,null,null,"Ostatní nezařazený odpad","[Kč]",{"$f":"-($G$31*'Technický model'!N37)","v":0},{"$f":"-($G$31*'Technický model'!O37)*(1+$G$42+$G$86)^M5","v":-4694822.6342941886},{"$f":"-($G$31*'Technický model'!P37)*(1+$G$42+$G$86)^N5","v":-5058671.3884519888},{"$f":"-($G$31*'Technický model'!Q37)*(1+$G$42+$G$86)^O5","v":-5450718.4210570185},{"$f":"-($G$31*'Technický model'!R37)*(1+$G$42+$G$86)^P5","v":-5873149.0986889377},{"$f":"-($G$31*'Technický model'!S37)*(1+$G$42+$G$86)^Q5","v":-6328318.1538373316},{"$f":"-($G$31*'Technický model'!T37)*(1+$G$42+$G$86)^R5","v":-6818762.810759725},{"$f":"-($G$31*'Technický model'!U37)*(1+$G$42+$G$86)^S5","v":-7347216.9285936048},{"$f":"-($G$31*'Technický model'!V37)*(1+$G$42+$G$86)^T5","v":-7916626.2405596096},{"$f":"-($G$31*'Technický model'!W37)*(1+$G$42+$G$86)^U5","v":-8530164.7742029801},{"$f":"-($G$31*'Technický model'!X37)*(1+$G$42+$G$86)^V5","v":-9191252.5442037117},{"$f":"-($G$31*'Technický model'!Y37)*(1+$G$42+$G$86)^W5","v":-9903574.6163795013},{"$f":"-($G$31*'Technický model'!Z37)*(1+$G$42+$G$86)^X5","v":-10671101.649148913},{"$f":"-($G$31*'Technický model'!AA37)*(1+$G$42+$G$86)^Y5","v":-11498112.026957955},{"$f":"-($G$31*'Technický model'!AB37)*(1+$G$42+$G$86)^Z5","v":-12389215.709047198},{"$f":"-($G$31*'Technický model'!AC37)*(1+$G$42+$G$86)^AA5","v":-13349379.926498357},{"$f":"-($G$31*'Technický model'!AD37)*(1+$G$42+$G$86)^AB5","v":-14383956.870801982},{"$f":"-($G$31*'Technický model'!AE37)*(1+$G$42+$G$86)^AC5","v":-15498713.528289137},{"$f":"-($G$31*'Technický model'!AF37)*(1+$G$42+$G$86)^AD5","v":-16699863.826731546},{"$f":"-($G$31*'Technický model'!AG37)*(1+$G$42+$G$86)^AE5","v":-17994103.273303244},{"$f":"-($G$31*'Technický model'!AH37)*(1+$G$42+$G$86)^AF5","v":-19388646.276984248},{"$f":"-($G$31*'Technický model'!AI37)*(1+$G$42+$G$86)^AG5","v":-20891266.363450527},{"$f":"-($G$31*'Technický model'!AJ37)*(1+$G$42+$G$86)^AH5","v":-22510339.506617945},{"$f":"-($G$31*'Technický model'!AK37)*(1+$G$42+$G$86)^AI5","v":-24254890.81838084},{"$f":"-($G$31*'Technický model'!AL37)*(1+$G$42+$G$86)^AJ5","v":-26134644.856805358},{"$f":"-($G$31*'Technický model'!AM37)*(1+$G$42+$G$86)^AK5","v":-28160079.833207775},{"$f":"-($G$31*'Technický model'!AN37)*(1+$G$42+$G$86)^AL5","v":-30342486.020281382},{"$f":"-($G$31*'Technický model'!AO37)*(1+$G$42+$G$86)^AM5","v":-32694028.686853189},{"$f":"-($G$31*'Technický model'!AP37)*(1+$G$42+$G$86)^AN5","v":-35227815.910084315},{"$f":"-($G$31*'Technický model'!AQ37)*(1+$G$42+$G$86)^AO5","v":-37957971.643115856},{"$f":"-($G$31*'Technický model'!AR37)*(1+$G$42+$G$86)^AP5","v":-40899714.445457332},{"$f":"-($G$31*'Technický model'!AS37)*(1+$G$42+$G$86)^AQ5","v":-44069442.314980291},{"$f":"-($G$31*'Technický model'!AT37)*(1+$G$42+$G$86)^AR5","v":-47484824.094391264},{"$f":"-($G$31*'Technický model'!AU37)*(1+$G$42+$G$86)^AS5","v":-51164897.961706586},{"$f":"-($G$31*'Technický model'!AV37)*(1+$G$42+$G$86)^AT5","v":-55130177.553738855},{"$f":"-($G$31*'Technický model'!AW37)*(1+$G$42+$G$86)^AU5","v":-59402766.314153619}]
[null,null,"Ostatní nezařazený odpad",null,null,"[Kč/t]",1471.0743801652893,null,null,null,"Celkové náklady na vodu","[Kč]",{"$f":"SUM(M32:M34)","v":0},{"$f":"SUM(N32:N34)","v":-17476650},{"$f":"SUM(O32:O34)","v":-19867033.125},-22584818.3315625,-25674910.958538283,-29188383.919006594,-33183325.956417438,-37725806.724510394,-42890974.801969625,-48764306.977574177,-55443029.6740335,-63037736.261354521,-71674227.291964069,-81495604.425132588,-92664653.06038855,-105366553.54018053,-119811966.29256406,-136240542.55801103,-154924919.48627955,-176175266.52004793,-200344459.23880771,-227833967.37547693,-259100555.71715143,-294663910.26287085,-335115317.5658797,-381127542.89827365,-433466073.04131544,-493001912.46578938,-560726147.81164217,-637766525.34681416,-725406319.98507416,-825105813.04525352,-938526739.89272261,-1067560118.6622638,-1214357928.2671406,-1381369168.8175275]
[null,null,"Eskalace ceny 040209 - Kompozitní tkaniny",null,null,"[%]",5.5E-2,null,null,"Náklady na nákup vody","Teplonosná voda","[Kč]",{"$f":"-($G$43*'Technický model'!N15)*(1+$G$46)","v":0},{"$f":"-($G$43*'Technický model'!O15)*(1+$G$46+$G$86)^M5","v":-7573500},{"$f":"-($G$43*'Technický model'!P15)*(1+$G$46+$G$86)^N5","v":-8652723.75},{"$f":"-($G$43*'Technický model'!Q15)*(1+$G$46+$G$86)^O5","v":-9885736.8843750004},{"$f":"-($G$43*'Technický model'!R15)*(1+$G$46+$G$86)^P5","v":-11294454.390398439},{"$f":"-($G$43*'Technický model'!S15)*(1+$G$46+$G$86)^Q5","v":-12903914.141030217},{"$f":"-($G$43*'Technický model'!T15)*(1+$G$46+$G$86)^R5","v":-14742721.906127024},{"$f":"-($G$43*'Technický model'!U15)*(1+$G$46+$G$86)^S5","v":-16843559.777750127},{"$f":"-($G$43*'Technický model'!V15)*(1+$G$46+$G$86)^T5","v":-19243767.04607952},{"$f":"-($G$43*'Technický model'!W15)*(1+$G$46+$G$86)^U5","v":-21986003.850145854},{"$f":"-($G$43*'Technický model'!X15)*(1+$G$46+$G$86)^V5","v":-25119009.398791637},{"$f":"-($G$43*'Technický model'!Y15)*(1+$G$46+$G$86)^W5","v":-28698468.238119449},{"$f":"-($G$43*'Technický model'!Z15)*(1+$G$46+$G$86)^X5","v":-32787999.962051474},{"$f":"-($G$43*'Technický model'!AA15)*(1+$G$46+$G$86)^Y5","v":-37460289.956643805},{"$f":"-($G$43*'Technický model'!AB15)*(1+$G$46+$G$86)^Z5","v":-42798381.275465548},{"$f":"-($G$43*'Technický model'!AC15)*(1+$G$46+$G$86)^AA5","v":-48897150.607219398},{"$f":"-($G$43*'Technický model'!AD15)*(1+$G$46+$G$86)^AB5","v":-55864994.568748161},{"$f":"-($G$43*'Technický model'!AE15)*(1+$G$46+$G$86)^AC5","v":-63825756.294794776},{"$f":"-($G$43*'Technický model'!AF15)*(1+$G$46+$G$86)^AD5","v":-72920926.566803023},{"$f":"-($G$43*'Technický model'!AG15)*(1+$G$46+$G$86)^AE5","v":-83312158.602572471},{"$f":"-($G$43*'Technický model'!AH15)*(1+$G$46+$G$86)^AF5","v":-95184141.203439057},{"$f":"-($G$43*'Technický model'!AI15)*(1+$G$46+$G$86)^AG5","v":-108747881.32492912},{"$f":"-($G$43*'Technický model'!AJ15)*(1+$G$46+$G$86)^AH5","v":-124244454.41373152},{"$f":"-($G$43*'Technický model'!AK15)*(1+$G$46+$G$86)^AI5","v":-141949289.16768828},{"$f":"-($G$43*'Technický model'!AL15)*(1+$G$46+$G$86)^AJ5","v":-162177062.87408388},{"$f":"-($G$43*'Technický model'!AM15)*(1+$G$46+$G$86)^AK5","v":-185287294.33364081},{"$f":"-($G$43*'Technický model'!AN15)*(1+$G$46+$G$86)^AL5","v":-211690733.77618462},{"$f":"-($G$43*'Technický model'!AO15)*(1+$G$46+$G$86)^AM5","v":-241856663.33929098},{"$f":"-($G$43*'Technický model'!AP15)*(1+$G$46+$G$86)^AN5","v":-276321237.86513996},{"$f":"-($G$43*'Technický model'!AQ15)*(1+$G$46+$G$86)^AO5","v":-315697014.26092243},{"$f":"-($G$43*'Technický model'!AR15)*(1+$G$46+$G$86)^AP5","v":-360683838.79310381},{"$f":"-($G$43*'Technický model'!AS15)*(1+$G$46+$G$86)^AQ5","v":-412081285.82112122},{"$f":"-($G$43*'Technický model'!AT15)*(1+$G$46+$G$86)^AR5","v":-470802869.05063105},{"$f":"-($G$43*'Technický model'!AU15)*(1+$G$46+$G$86)^AS5","v":-537892277.89034581},{"$f":"-($G$43*'Technický model'!AV15)*(1+$G$46+$G$86)^AT5","v":-614541927.48972023},{"$f":"-($G$43*'Technický model'!AW15)*(1+$G$46+$G$86)^AU5","v":-702114152.15700543}]
[null,null,"Eskalace ceny 040210 - Organické přírodní produkty",null,null,"[%]",0.02,null,null,null,"Výrobní voda","[Kč]",{"$f":"-($G$44*'Technický model'!N17)*(1+$G$47)","v":0},{"$f":"-($G$44*'Technický model'!O17)*(1+$G$47+$G$86)^M5","v":-9845550},{"$f":"-($G$44*'Technický model'!P17)*(1+$G$47+$G$86)^N5","v":-11150085.375},{"$f":"-($G$44*'Technický model'!Q17)*(1+$G$47+$G$86)^O5","v":-12627471.6871875},{"$f":"-($G$44*'Technický model'!R17)*(1+$G$47+$G$86)^P5","v":-14300611.685739845},{"$f":"-($G$44*'Technický model'!S17)*(1+$G$47+$G$86)^Q5","v":-16195442.734100375},{"$f":"-($G$44*'Technický model'!T17)*(1+$G$47+$G$86)^R5","v":-18341338.896368675},{"$f":"-($G$44*'Technický model'!U17)*(1+$G$47+$G$86)^S5","v":-20771566.300137524},{"$f":"-($G$44*'Technický model'!V17)*(1+$G$47+$G$86)^T5","v":-23523798.834905747},{"$f":"-($G$44*'Technický model'!W17)*(1+$G$47+$G$86)^U5","v":-26640702.18053076},{"$f":"-($G$44*'Technický model'!X17)*(1+$G$47+$G$86)^V5","v":-30170595.219451088},{"$f":"-($G$44*'Technický model'!Y17)*(1+$G$47+$G$86)^W5","v":-34168199.08602836},{"$f":"-($G$44*'Technický model'!Z17)*(1+$G$47+$G$86)^X5","v":-38695485.464927115},{"$f":"-($G$44*'Technický model'!AA17)*(1+$G$47+$G$86)^Y5","v":-43822637.289029963},{"$f":"-($G$44*'Technický model'!AB17)*(1+$G$47+$G$86)^Z5","v":-49629136.729826428},{"$f":"-($G$44*'Technický model'!AC17)*(1+$G$47+$G$86)^AA5","v":-56204997.346528433},{"$f":"-($G$44*'Technický model'!AD17)*(1+$G$47+$G$86)^AB5","v":-63652159.494943455},{"$f":"-($G$44*'Technický model'!AE17)*(1+$G$47+$G$86)^AC5","v":-72086070.628023461},{"$f":"-($G$44*'Technický model'!AF17)*(1+$G$47+$G$86)^AD5","v":-81637474.986236587},{"$f":"-($G$44*'Technický model'!AG17)*(1+$G$47+$G$86)^AE5","v":-92454440.421912909},{"$f":"-($G$44*'Technický model'!AH17)*(1+$G$47+$G$86)^AF5","v":-104704653.7778164},{"$f":"-($G$44*'Technický model'!AI17)*(1+$G$47+$G$86)^AG5","v":-118578020.40337706},{"$f":"-($G$44*'Technický model'!AJ17)*(1+$G$47+$G$86)^AH5","v":-134289608.10682455},{"$f":"-($G$44*'Technický model'!AK17)*(1+$G$47+$G$86)^AI5","v":-152082981.18097878},{"$f":"-($G$44*'Technický model'!AL17)*(1+$G$47+$G$86)^AJ5","v":-172233976.18745849},{"$f":"-($G$44*'Technický model'!AM17)*(1+$G$47+$G$86)^AK5","v":-195054978.03229675},{"$f":"-($G$44*'Technický model'!AN17)*(1+$G$47+$G$86)^AL5","v":-220899762.62157607},{"$f":"-($G$44*'Technický model'!AO17)*(1+$G$47+$G$86)^AM5","v":-250168981.16893488},{"$f":"-($G$44*'Technický model'!AP17)*(1+$G$47+$G$86)^AN5","v":-283316371.17381883},{"$f":"-($G$44*'Technický model'!AQ17)*(1+$G$47+$G$86)^AO5","v":-320855790.35434985},{"$f":"-($G$44*'Technický model'!AR17)*(1+$G$47+$G$86)^AP5","v":-363369182.5763011},{"$f":"-($G$44*'Technický model'!AS17)*(1+$G$47+$G$86)^AQ5","v":-411515599.26766104},{"$f":"-($G$44*'Technický model'!AT17)*(1+$G$47+$G$86)^AR5","v":-466041416.17062616},{"$f":"-($G$44*'Technický model'!AU17)*(1+$G$47+$G$86)^AS5","v":-527791903.81323415},{"$f":"-($G$44*'Technický model'!AV17)*(1+$G$47+$G$86)^AT5","v":-597724331.06848764},{"$f":"-($G$44*'Technický model'!AW17)*(1+$G$47+$G$86)^AU5","v":-676922804.93506229}]
[null,null,"Eskalace ceny 070210 - Plastový odpad",null,null,"[%]",5.5E-2,null,null,null,"Odpadní voda","[Kč]",{"$f":"-($G$45*'Technický model'!N55)*(1+$G$45)","v":0},{"$f":"-($G$45*'Technický model'!O55)*(1+$G$48+$G$86)^M5","v":-57600},{"$f":"-($G$45*'Technický model'!P55)*(1+$G$48+$G$86)^N5","v":-64224.000000000015},{"$f":"-($G$45*'Technický model'!Q55)*(1+$G$48+$G$86)^O5","v":-71609.760000000024},{"$f":"-($G$45*'Technický model'!R55)*(1+$G$48+$G$86)^P5","v":-79844.882400000046},{"$f":"-($G$45*'Technický model'!S55)*(1+$G$48+$G$86)^Q5","v":-89027.043876000069},{"$f":"-($G$45*'Technický model'!T55)*(1+$G$48+$G$86)^R5","v":-99265.1539217401},{"$f":"-($G$45*'Technický model'!U55)*(1+$G$48+$G$86)^S5","v":-110680.64662274023},{"$f":"-($G$45*'Technický model'!V55)*(1+$G$48+$G$86)^T5","v":-123408.92098435538},{"$f":"-($G$45*'Technický model'!W55)*(1+$G$48+$G$86)^U5","v":-137600.94689755628},{"$f":"-($G$45*'Technický model'!X55)*(1+$G$48+$G$86)^V5","v":-153425.05579077528},{"$f":"-($G$45*'Technický model'!Y55)*(1+$G$48+$G$86)^W5","v":-171068.93720671447},{"$f":"-($G$45*'Technický model'!Z55)*(1+$G$48+$G$86)^X5","v":-190741.86498548667},{"$f":"-($G$45*'Technický model'!AA55)*(1+$G$48+$G$86)^Y5","v":-212677.1794588177},{"$f":"-($G$45*'Technický model'!AB55)*(1+$G$48+$G$86)^Z5","v":-237135.05509658175},{"$f":"-($G$45*'Technický model'!AC55)*(1+$G$48+$G$86)^AA5","v":-264405.58643268869},{"$f":"-($G$45*'Technický model'!AD55)*(1+$G$48+$G$86)^AB5","v":-294812.22887244797},{"$f":"-($G$45*'Technický model'!AE55)*(1+$G$48+$G$86)^AC5","v":-328715.63519277959},{"$f":"-($G$45*'Technický model'!AF55)*(1+$G$48+$G$86)^AD5","v":-366517.93323994929},{"$f":"-($G$45*'Technický model'!AG55)*(1+$G$48+$G$86)^AE5","v":-408667.49556254357},{"$f":"-($G$45*'Technický model'!AH55)*(1+$G$48+$G$86)^AF5","v":-455664.25755223609},{"$f":"-($G$45*'Technický model'!AI55)*(1+$G$48+$G$86)^AG5","v":-508065.64717074338},{"$f":"-($G$45*'Technický model'!AJ55)*(1+$G$48+$G$86)^AH5","v":-566493.19659537903},{"$f":"-($G$45*'Technický model'!AK55)*(1+$G$48+$G$86)^AI5","v":-631639.91420384776},{"$f":"-($G$45*'Technický model'!AL55)*(1+$G$48+$G$86)^AJ5","v":-704278.5043372903},{"$f":"-($G$45*'Technický model'!AM55)*(1+$G$48+$G$86)^AK5","v":-785270.53233607882},{"$f":"-($G$45*'Technický model'!AN55)*(1+$G$48+$G$86)^AL5","v":-875576.64355472813},{"$f":"-($G$45*'Technický model'!AO55)*(1+$G$48+$G$86)^AM5","v":-976267.95756352204},{"$f":"-($G$45*'Technický model'!AP55)*(1+$G$48+$G$86)^AN5","v":-1088538.7726833273},{"$f":"-($G$45*'Technický model'!AQ55)*(1+$G$48+$G$86)^AO5","v":-1213720.7315419102},{"$f":"-($G$45*'Technický model'!AR55)*(1+$G$48+$G$86)^AP5","v":-1353298.6156692302},{"$f":"-($G$45*'Technický model'!AS55)*(1+$G$48+$G$86)^AQ5","v":-1508927.956471192},{"$f":"-($G$45*'Technický model'!AT55)*(1+$G$48+$G$86)^AR5","v":-1682454.6714653792},{"$f":"-($G$45*'Technický model'!AU55)*(1+$G$48+$G$86)^AS5","v":-1875936.9586838984},{"$f":"-($G$45*'Technický model'!AV55)*(1+$G$48+$G$86)^AT5","v":-2091669.7089325474},{"$f":"-($G$45*'Technický model'!AW55)*(1+$G$48+$G$86)^AU5","v":-2332211.7254597908}]
[null,null,"Eskalace ceny 120105 - Plastové hobliny",null,null,"[%]",5.5E-2,null,null,null,"Celkové náklady na chemikálie","[Kč]",{"$f":"SUM(M36:M43)","v":0},{"$f":"SUM(N36:N43)","v":-46841064.470722646},{"$f":"SUM(O36:O43)","v":-50002836.322496437},-53378027.774264954,-56981044.649027839,-60827265.162837237,-64933105.561328754,-69316090.186718434,-73994926.274321958,-78989583.797838688,-84321380.704192832,-90013073.901725844,-96088956.390092343,-102574960.94642361,-109498770.81030722,-116889937.84000294,-124780008.64420319,-133202659.22768691,-142193838.72555578,-151791922.83953083,-162037877.63119918,-172975434.37130514,-184651276.19136828,-197115237.33428565,-210420515.85434994,-224623900.67451859,-239786013.97004864,-255971569.91302693,-273249650.88215631,-291694002.31670189,-311383347.47307926,-332401723.42751223,-354838839.75886929,-378790461.44259304,-404358817.5899682,-431653037.777291]
[null,null,"Eskalace ceny 150106 - Směsné obaly",null,null,"[%]",0.02,null,null,"Náklady na nákup chemikálií pro čištění spalin","Hydroxid sodný ","[Kč]",{"$f":"-$G$49*'Technický model'!N19","v":0},{"$f":"-$G$49*'Technický model'!O19*(1+$G$57+$G$86)^M5","v":-20462967.109056175},{"$f":"-$G$49*'Technický model'!P19*(1+$G$57+$G$86)^N5","v":-21844217.388917468},{"$f":"-$G$49*'Technický model'!Q19*(1+$G$57+$G$86)^O5","v":-23318702.0626694},{"$f":"-$G$49*'Technický model'!R19*(1+$G$57+$G$86)^P5","v":-24892714.451899588},{"$f":"-$G$49*'Technický model'!S19*(1+$G$57+$G$86)^Q5","v":-26572972.677402817},{"$f":"-$G$49*'Technický model'!T19*(1+$G$57+$G$86)^R5","v":-28366648.33312751},{"$f":"-$G$49*'Technický model'!U19*(1+$G$57+$G$86)^S5","v":-30281397.095613617},{"$f":"-$G$49*'Technický model'!V19*(1+$G$57+$G$86)^T5","v":-32325391.399567544},{"$f":"-$G$49*'Technický model'!W19*(1+$G$57+$G$86)^U5","v":-34507355.319038354},{"$f":"-$G$49*'Technický model'!X19*(1+$G$57+$G$86)^V5","v":-36836601.803073451},{"$f":"-$G$49*'Technický model'!Y19*(1+$G$57+$G$86)^W5","v":-39323072.424780913},{"$f":"-$G$49*'Technický model'!Z19*(1+$G$57+$G$86)^X5","v":-41977379.813453622},{"$f":"-$G$49*'Technický model'!AA19*(1+$G$57+$G$86)^Y5","v":-44810852.950861752},{"$f":"-$G$49*'Technický model'!AB19*(1+$G$57+$G$86)^Z5","v":-47835585.525044933},{"$f":"-$G$49*'Technický model'!AC19*(1+$G$57+$G$86)^AA5","v":-51064487.547985464},{"$f":"-$G$49*'Technický model'!AD19*(1+$G$57+$G$86)^AB5","v":-54511340.4574745},{"$f":"-$G$49*'Technický model'!AE19*(1+$G$57+$G$86)^AC5","v":-58190855.93835403},{"$f":"-$G$49*'Technický model'!AF19*(1+$G$57+$G$86)^AD5","v":-62118738.714192934},{"$f":"-$G$49*'Technický model'!AG19*(1+$G$57+$G$86)^AE5","v":-66311753.577400967},{"$f":"-$G$49*'Technický model'!AH19*(1+$G$57+$G$86)^AF5","v":-70787796.943875551},{"$f":"-$G$49*'Technický model'!AI19*(1+$G$57+$G$86)^AG5","v":-75565973.237587154},{"$f":"-$G$49*'Technický model'!AJ19*(1+$G$57+$G$86)^AH5","v":-80666676.4311243},{"$f":"-$G$49*'Technický model'!AK19*(1+$G$57+$G$86)^AI5","v":-86111677.09022519},{"$f":"-$G$49*'Technický model'!AL19*(1+$G$57+$G$86)^AJ5","v":-91924215.293815404},{"$f":"-$G$49*'Technický model'!AM19*(1+$G$57+$G$86)^AK5","v":-98129099.826147944},{"$f":"-$G$49*'Technický model'!AN19*(1+$G$57+$G$86)^AL5","v":-104752814.06441297},{"$f":"-$G$49*'Technický model'!AO19*(1+$G$57+$G$86)^AM5","v":-111823629.01376083},{"$f":"-$G$49*'Technický model'!AP19*(1+$G$57+$G$86)^AN5","v":-119371723.97218971},{"$f":"-$G$49*'Technický model'!AQ19*(1+$G$57+$G$86)^AO5","v":-127429315.34031253},{"$f":"-$G$49*'Technický model'!AR19*(1+$G$57+$G$86)^AP5","v":-136030794.12578365},{"$f":"-$G$49*'Technický model'!AS19*(1+$G$57+$G$86)^AQ5","v":-145212872.72927406},{"$f":"-$G$49*'Technický model'!AT19*(1+$G$57+$G$86)^AR5","v":-155014741.63850009},{"$f":"-$G$49*'Technický model'!AU19*(1+$G$57+$G$86)^AS5","v":-165478236.69909889},{"$f":"-$G$49*'Technický model'!AV19*(1+$G$57+$G$86)^AT5","v":-176648017.6762881},{"$f":"-$G$49*'Technický model'!AW19*(1+$G$57+$G$86)^AU5","v":-188571758.86943755}]
[null,null,"Eskalace ceny 170201 - Dřevo",null,null,"[%]",0.02,null,null,null,"Vápenný hydrát","[Kč]",{"$f":"-$G$50*'Technický model'!N20","v":0},{"$f":"-$G$50*'Technický model'!O20*(1+$G$58+$G$86)^M5","v":-597177.58123613126},{"$f":"-$G$50*'Technický model'!P20*(1+$G$58+$G$86)^N5","v":-637487.06796957017},{"$f":"-$G$50*'Technický model'!Q20*(1+$G$58+$G$86)^O5","v":-680517.44505751622},{"$f":"-$G$50*'Technický model'!R20*(1+$G$58+$G$86)^P5","v":-726452.37259889871},{"$f":"-$G$50*'Technický model'!S20*(1+$G$58+$G$86)^Q5","v":-775487.90774932445},{"$f":"-$G$50*'Technický model'!T20*(1+$G$58+$G$86)^R5","v":-827833.34152240399},{"$f":"-$G$50*'Technický model'!U20*(1+$G$58+$G$86)^S5","v":-883712.09207516629},{"$f":"-$G$50*'Technický model'!V20*(1+$G$58+$G$86)^T5","v":-943362.65829024022},{"$f":"-$G$50*'Technický model'!W20*(1+$G$58+$G$86)^U5","v":-1007039.6377248315},{"$f":"-$G$50*'Technický model'!X20*(1+$G$58+$G$86)^V5","v":-1075014.8132712578},{"$f":"-$G$50*'Technický model'!Y20*(1+$G$58+$G$86)^W5","v":-1147578.3131670679},{"$f":"-$G$50*'Technický model'!Z20*(1+$G$58+$G$86)^X5","v":-1225039.8493058449},{"$f":"-$G$50*'Technický model'!AA20*(1+$G$58+$G$86)^Y5","v":-1307730.0391339897},{"$f":"-$G$50*'Technický model'!AB20*(1+$G$58+$G$86)^Z5","v":-1396001.8167755343},{"$f":"-$G$50*'Technický model'!AC20*(1+$G$58+$G$86)^AA5","v":-1490231.939407883},{"$f":"-$G$50*'Technický model'!AD20*(1+$G$58+$G$86)^AB5","v":-1590822.5953179155},{"$f":"-$G$50*'Technický model'!AE20*(1+$G$58+$G$86)^AC5","v":-1698203.1205018749},{"$f":"-$G$50*'Technický model'!AF20*(1+$G$58+$G$86)^AD5","v":-1812831.8311357517},{"$f":"-$G$50*'Technický model'!AG20*(1+$G$58+$G$86)^AE5","v":-1935197.9797374152},{"$f":"-$G$50*'Technický model'!AH20*(1+$G$58+$G$86)^AF5","v":-2065823.8433696909},{"$f":"-$G$50*'Technický model'!AI20*(1+$G$58+$G$86)^AG5","v":-2205266.9527971451},{"$f":"-$G$50*'Technický model'!AJ20*(1+$G$58+$G$86)^AH5","v":-2354122.4721109532},{"$f":"-$G$50*'Technický model'!AK20*(1+$G$58+$G$86)^AI5","v":-2513025.7389784427},{"$f":"-$G$50*'Technický model'!AL20*(1+$G$58+$G$86)^AJ5","v":-2682654.976359488},{"$f":"-$G$50*'Technický model'!AM20*(1+$G$58+$G$86)^AK5","v":-2863734.1872637533},{"$f":"-$G$50*'Technický model'!AN20*(1+$G$58+$G$86)^AL5","v":-3057036.2449040576},{"$f":"-$G$50*'Technický model'!AO20*(1+$G$58+$G$86)^AM5","v":-3263386.1914350814},{"$f":"-$G$50*'Technický model'!AP20*(1+$G$58+$G$86)^AN5","v":-3483664.7593569499},{"$f":"-$G$50*'Technický model'!AQ20*(1+$G$58+$G$86)^AO5","v":-3718812.1306135445},{"$f":"-$G$50*'Technický model'!AR20*(1+$G$58+$G$86)^AP5","v":-3969831.9494299595},{"$f":"-$G$50*'Technický model'!AS20*(1+$G$58+$G$86)^AQ5","v":-4237795.6060164822},{"$f":"-$G$50*'Technický model'!AT20*(1+$G$58+$G$86)^AR5","v":-4523846.8094225954},{"$f":"-$G$50*'Technický model'!AU20*(1+$G$58+$G$86)^AS5","v":-4829206.4690586217},{"$f":"-$G$50*'Technický model'!AV20*(1+$G$58+$G$86)^AT5","v":-5155177.9057200793},{"$f":"-$G$50*'Technický model'!AW20*(1+$G$58+$G$86)^AU5","v":-5503152.4143561851}]
[null,null,"Eskalace ceny 200101 - Papír",null,null,"[%]",0.02,null,null,null,"Čpavková voda","[Kč]",{"$f":"-$G$51*'Technický model'!N21","v":0},{"$f":"-$G$51*'Technický model'!O21*(1+$G$59+$G$86)^M5","v":-3420010.8203179999},{"$f":"-$G$51*'Technický model'!P21*(1+$G$59+$G$86)^N5","v":-3650861.5506894654},{"$f":"-$G$51*'Technický model'!Q21*(1+$G$59+$G$86)^O5","v":-3897294.7053610049},{"$f":"-$G$51*'Technický model'!R21*(1+$G$59+$G$86)^P5","v":-4160362.0979728731},{"$f":"-$G$51*'Technický model'!S21*(1+$G$59+$G$86)^Q5","v":-4441186.539586043},{"$f":"-$G$51*'Technický model'!T21*(1+$G$59+$G$86)^R5","v":-4740966.6310081016},{"$f":"-$G$51*'Technický model'!U21*(1+$G$59+$G$86)^S5","v":-5060981.8786011487},{"$f":"-$G$51*'Technický model'!V21*(1+$G$59+$G$86)^T5","v":-5402598.1554067275},{"$f":"-$G$51*'Technický model'!W21*(1+$G$59+$G$86)^U5","v":-5767273.5308966814},{"$f":"-$G$51*'Technický model'!X21*(1+$G$59+$G$86)^V5","v":-6156564.4942322085},{"$f":"-$G$51*'Technický model'!Y21*(1+$G$59+$G$86)^W5","v":-6572132.5975928828},{"$f":"-$G$51*'Technický model'!Z21*(1+$G$59+$G$86)^X5","v":-7015751.5479304027},{"$f":"-$G$51*'Technický model'!AA21*(1+$G$59+$G$86)^Y5","v":-7489314.7774157068},{"$f":"-$G$51*'Technický model'!AB21*(1+$G$59+$G$86)^Z5","v":-7994843.5248912685},{"$f":"-$G$51*'Technický model'!AC21*(1+$G$59+$G$86)^AA5","v":-8534495.4628214296},{"$f":"-$G$51*'Technický model'!AD21*(1+$G$59+$G$86)^AB5","v":-9110573.9065618776},{"$f":"-$G$51*'Technický model'!AE21*(1+$G$59+$G$86)^AC5","v":-9725537.6452548057},{"$f":"-$G$51*'Technický model'!AF21*(1+$G$59+$G$86)^AD5","v":-10382011.436309505},{"$f":"-$G$51*'Technický model'!AG21*(1+$G$59+$G$86)^AE5","v":-11082797.208260398},{"$f":"-$G$51*'Technický model'!AH21*(1+$G$59+$G$86)^AF5","v":-11830886.019817978},{"$f":"-$G$51*'Technický model'!AI21*(1+$G$59+$G$86)^AG5","v":-12629470.826155692},{"$f":"-$G$51*'Technický model'!AJ21*(1+$G$59+$G$86)^AH5","v":-13481960.106921203},{"$f":"-$G$51*'Technický model'!AK21*(1+$G$59+$G$86)^AI5","v":-14391992.414138388},{"$f":"-$G$51*'Technický model'!AL21*(1+$G$59+$G$86)^AJ5","v":-15363451.902092731},{"$f":"-$G$51*'Technický model'!AM21*(1+$G$59+$G$86)^AK5","v":-16400484.905483989},{"$f":"-$G$51*'Technický model'!AN21*(1+$G$59+$G$86)^AL5","v":-17507517.636604164},{"$f":"-$G$51*'Technický model'!AO21*(1+$G$59+$G$86)^AM5","v":-18689275.077074945},{"$f":"-$G$51*'Technický model'!AP21*(1+$G$59+$G$86)^AN5","v":-19950801.144777507},{"$f":"-$G$51*'Technický model'!AQ21*(1+$G$59+$G$86)^AO5","v":-21297480.222049989},{"$f":"-$G$51*'Technický model'!AR21*(1+$G$59+$G$86)^AP5","v":-22735060.137038369},{"$f":"-$G$51*'Technický model'!AS21*(1+$G$59+$G$86)^AQ5","v":-24269676.696288459},{"$f":"-$G$51*'Technický model'!AT21*(1+$G$59+$G$86)^AR5","v":-25907879.873287939},{"$f":"-$G$51*'Technický model'!AU21*(1+$G$59+$G$86)^AS5","v":-27656661.764734879},{"$f":"-$G$51*'Technický model'!AV21*(1+$G$59+$G$86)^AT5","v":-29523486.433854487},{"$f":"-$G$51*'Technický model'!AW21*(1+$G$59+$G$86)^AU5","v":-31516321.768139668}]
[null,null,"Eskalace ceny 200111 - Textil",null,null,"[%]",0.02,null,null,null,"Kyselina solná","[Kč]",{"$f":"-$G$52*'Technický model'!N22","v":0},{"$f":"-$G$52*'Technický model'!O22*(1+$G$60+$G$86)^M5","v":-710729.34129847342},{"$f":"-$G$52*'Technický model'!P22*(1+$G$60+$G$86)^N5","v":-758703.57183612045},{"$f":"-$G$52*'Technický model'!Q22*(1+$G$60+$G$86)^O5","v":-809916.06293505873},{"$f":"-$G$52*'Technický model'!R22*(1+$G$60+$G$86)^P5","v":-864585.39718317532},{"$f":"-$G$52*'Technický model'!S22*(1+$G$60+$G$86)^Q5","v":-922944.91149303969},{"$f":"-$G$52*'Technický model'!T22*(1+$G$60+$G$86)^R5","v":-985243.69301882014},{"$f":"-$G$52*'Technický model'!U22*(1+$G$60+$G$86)^S5","v":-1051747.6422975904},{"$f":"-$G$52*'Technický model'!V22*(1+$G$60+$G$86)^T5","v":-1122740.608152678},{"$f":"-$G$52*'Technický model'!W22*(1+$G$60+$G$86)^U5","v":-1198525.5992029838},{"$f":"-$G$52*'Technický model'!X22*(1+$G$60+$G$86)^V5","v":-1279426.0771491856},{"$f":"-$G$52*'Technický model'!Y22*(1+$G$60+$G$86)^W5","v":-1365787.3373567557},{"$f":"-$G$52*'Technický model'!Z22*(1+$G$60+$G$86)^X5","v":-1457977.9826283366},{"$f":"-$G$52*'Technický model'!AA22*(1+$G$60+$G$86)^Y5","v":-1556391.4964557497},{"$f":"-$G$52*'Technický model'!AB22*(1+$G$60+$G$86)^Z5","v":-1661447.9224665132},{"$f":"-$G$52*'Technický model'!AC22*(1+$G$60+$G$86)^AA5","v":-1773595.6572330031},{"$f":"-$G$52*'Technický model'!AD22*(1+$G$60+$G$86)^AB5","v":-1893313.3640962311},{"$f":"-$G$52*'Technický model'!AE22*(1+$G$60+$G$86)^AC5","v":-2021112.0161727269},{"$f":"-$G$52*'Technický model'!AF22*(1+$G$60+$G$86)^AD5","v":-2157537.0772643862},{"$f":"-$G$52*'Technický model'!AG22*(1+$G$60+$G$86)^AE5","v":-2303170.8299797326},{"$f":"-$G$52*'Technický model'!AH22*(1+$G$60+$G$86)^AF5","v":-2458634.8610033649},{"$f":"-$G$52*'Technický model'!AI22*(1+$G$60+$G$86)^AG5","v":-2624592.7141210921},{"$f":"-$G$52*'Technický model'!AJ22*(1+$G$60+$G$86)^AH5","v":-2801752.7223242666},{"$f":"-$G$52*'Technický model'!AK22*(1+$G$60+$G$86)^AI5","v":-2990871.0310811549},{"$f":"-$G$52*'Technický model'!AL22*(1+$G$60+$G$86)^AJ5","v":-3192754.8256791332},{"$f":"-$G$52*'Technický model'!AM22*(1+$G$60+$G$86)^AK5","v":-3408265.7764124745},{"$f":"-$G$52*'Technický model'!AN22*(1+$G$60+$G$86)^AL5","v":-3638323.7163203177},{"$f":"-$G$52*'Technický model'!AO22*(1+$G$60+$G$86)^AM5","v":-3883910.5671719392},{"$f":"-$G$52*'Technický model'!AP22*(1+$G$60+$G$86)^AN5","v":-4146074.5304560452},{"$f":"-$G$52*'Technický model'!AQ22*(1+$G$60+$G$86)^AO5","v":-4425934.561261829},{"$f":"-$G$52*'Technický model'!AR22*(1+$G$60+$G$86)^AP5","v":-4724685.144147004},{"$f":"-$G$52*'Technický model'!AS22*(1+$G$60+$G$86)^AQ5","v":-5043601.3913769266},{"$f":"-$G$52*'Technický model'!AT22*(1+$G$60+$G$86)^AR5","v":-5384044.485294871},{"$f":"-$G$52*'Technický model'!AU22*(1+$G$60+$G$86)^AS5","v":-5747467.488052275},{"$f":"-$G$52*'Technický model'!AV22*(1+$G$60+$G$86)^AT5","v":-6135421.543495805},{"$f":"-$G$52*'Technický model'!AW22*(1+$G$60+$G$86)^AU5","v":-6549562.4976817714}]
[null,null,"Eskalace ceny 200301 - Směsný komunální odpad",null,null,"[%]",0.06,null,null,null,"Chlorid železitý","[Kč]",{"$f":"-$G$53*'Technický model'!N23","v":0},{"$f":"-$G$53*'Technický model'!O23*(1+$G$61+$G$86)^M5","v":-1182286.5643875112},{"$f":"-$G$53*'Technický model'!P23*(1+$G$61+$G$86)^N5","v":-1262090.9074836683},{"$f":"-$G$53*'Technický model'!Q23*(1+$G$61+$G$86)^O5","v":-1347282.0437388162},{"$f":"-$G$53*'Technický model'!R23*(1+$G$61+$G$86)^P5","v":-1438223.5816911864},{"$f":"-$G$53*'Technický model'!S23*(1+$G$61+$G$86)^Q5","v":-1535303.6734553417},{"$f":"-$G$53*'Technický model'!T23*(1+$G$61+$G$86)^R5","v":-1638936.6714135776},{"$f":"-$G$53*'Technický model'!U23*(1+$G$61+$G$86)^S5","v":-1749564.8967339941},{"$f":"-$G$53*'Technický model'!V23*(1+$G$61+$G$86)^T5","v":-1867660.5272635391},{"$f":"-$G$53*'Technický model'!W23*(1+$G$61+$G$86)^U5","v":-1993727.6128538281},{"$f":"-$G$53*'Technický model'!X23*(1+$G$61+$G$86)^V5","v":-2128304.2267214619},{"$f":"-$G$53*'Technický model'!Y23*(1+$G$61+$G$86)^W5","v":-2271964.7620251607},{"$f":"-$G$53*'Technický model'!Z23*(1+$G$61+$G$86)^X5","v":-2425322.3834618591},{"$f":"-$G$53*'Technický model'!AA23*(1+$G$61+$G$86)^Y5","v":-2589031.6443455354},{"$f":"-$G$53*'Technický model'!AB23*(1+$G$61+$G$86)^Z5","v":-2763791.2803388597},{"$f":"-$G$53*'Technický model'!AC23*(1+$G$61+$G$86)^AA5","v":-2950347.1917617326},{"$f":"-$G$53*'Technický model'!AD23*(1+$G$61+$G$86)^AB5","v":-3149495.6272056503},{"$f":"-$G$53*'Technický model'!AE23*(1+$G$61+$G$86)^AC5","v":-3362086.5820420319},{"$f":"-$G$53*'Technický model'!AF23*(1+$G$61+$G$86)^AD5","v":-3589027.4263298693},{"$f":"-$G$53*'Technický model'!AG23*(1+$G$61+$G$86)^AE5","v":-3831286.7776071359},{"$f":"-$G$53*'Technický model'!AH23*(1+$G$61+$G$86)^AF5","v":-4089898.6350956187},{"$f":"-$G$53*'Technický model'!AI23*(1+$G$61+$G$86)^AG5","v":-4365966.792964573},{"$f":"-$G$53*'Technický model'!AJ23*(1+$G$61+$G$86)^AH5","v":-4660669.5514896829},{"$f":"-$G$53*'Technický model'!AK23*(1+$G$61+$G$86)^AI5","v":-4975264.7462152373},{"$f":"-$G$53*'Technický model'!AL23*(1+$G$61+$G$86)^AJ5","v":-5311095.1165847657},{"$f":"-$G$53*'Technický model'!AM23*(1+$G$61+$G$86)^AK5","v":-5669594.0369542381},{"$f":"-$G$53*'Technický model'!AN23*(1+$G$61+$G$86)^AL5","v":-6052291.6344486503},{"$f":"-$G$53*'Technický model'!AO23*(1+$G$61+$G$86)^AM5","v":-6460821.3197739348},{"$f":"-$G$53*'Technický model'!AP23*(1+$G$61+$G$86)^AN5","v":-6896926.7588586751},{"$f":"-$G$53*'Technický model'!AQ23*(1+$G$61+$G$86)^AO5","v":-7362469.3150816374},{"$f":"-$G$53*'Technický model'!AR23*(1+$G$61+$G$86)^AP5","v":-7859435.9938496491},{"$f":"-$G$53*'Technický model'!AS23*(1+$G$61+$G$86)^AQ5","v":-8389947.9234345015},{"$f":"-$G$53*'Technický model'!AT23*(1+$G$61+$G$86)^AR5","v":-8956269.408266332},{"$f":"-$G$53*'Technický model'!AU23*(1+$G$61+$G$86)^AS5","v":-9560817.5933243111},{"$f":"-$G$53*'Technický model'!AV23*(1+$G$61+$G$86)^AT5","v":-10206172.780873705},{"$f":"-$G$53*'Technický model'!AW23*(1+$G$61+$G$86)^AU5","v":-10895089.443582678}]
[null,null,"Eskalace ceny 200307 - Objemný odpad",null,null,"[%]",0.02,null,null,null,"Sulfid sodný","[Kč]",{"$f":"-$G$54*'Technický model'!N24","v":0},{"$f":"-$G$54*'Technický model'!O24*(1+$G$62+$G$86)^M5","v":-15154479.568296127},{"$f":"-$G$54*'Technický model'!P24*(1+$G$62+$G$86)^N5","v":-16177406.939156117},{"$f":"-$G$54*'Technický model'!Q24*(1+$G$62+$G$86)^O5","v":-17269381.907549158},{"$f":"-$G$54*'Technický model'!R24*(1+$G$62+$G$86)^P5","v":-18435065.186308727},{"$f":"-$G$54*'Technický model'!S24*(1+$G$62+$G$86)^Q5","v":-19679432.086384568},{"$f":"-$G$54*'Technický model'!T24*(1+$G$62+$G$86)^R5","v":-21007793.752215531},{"$f":"-$G$54*'Technický model'!U24*(1+$G$62+$G$86)^S5","v":-22425819.830490083},{"$f":"-$G$54*'Technický model'!V24*(1+$G$62+$G$86)^T5","v":-23939562.669048168},{"$f":"-$G$54*'Technický model'!W24*(1+$G$62+$G$86)^U5","v":-25555483.149208918},{"$f":"-$G$54*'Technický model'!X24*(1+$G$62+$G$86)^V5","v":-27280478.261780526},{"$f":"-$G$54*'Technický model'!Y24*(1+$G$62+$G$86)^W5","v":-29121910.544450715},{"$f":"-$G$54*'Technický model'!Z24*(1+$G$62+$G$86)^X5","v":-31087639.506201137},{"$f":"-$G$54*'Technický model'!AA24*(1+$G$62+$G$86)^Y5","v":-33186055.172869723},{"$f":"-$G$54*'Technický model'!AB24*(1+$G$62+$G$86)^Z5","v":-35426113.897038437},{"$f":"-$G$54*'Technický model'!AC24*(1+$G$62+$G$86)^AA5","v":-37817376.585088529},{"$f":"-$G$54*'Technický model'!AD24*(1+$G$62+$G$86)^AB5","v":-40370049.504582018},{"$f":"-$G$54*'Technický model'!AE24*(1+$G$62+$G$86)^AC5","v":-43095027.846141309},{"$f":"-$G$54*'Technický model'!AF24*(1+$G$62+$G$86)^AD5","v":-46003942.225755848},{"$f":"-$G$54*'Technický model'!AG24*(1+$G$62+$G$86)^AE5","v":-49109208.325994372},{"$f":"-$G$54*'Technický model'!AH24*(1+$G$62+$G$86)^AF5","v":-52424079.887999006},{"$f":"-$G$54*'Technický model'!AI24*(1+$G$62+$G$86)^AG5","v":-55962705.280438945},{"$f":"-$G$54*'Technický model'!AJ24*(1+$G$62+$G$86)^AH5","v":-59740187.886868581},{"$f":"-$G$54*'Technický model'!AK24*(1+$G$62+$G$86)^AI5","v":-63772650.569232218},{"$f":"-$G$54*'Technický model'!AL24*(1+$G$62+$G$86)^AJ5","v":-68077304.482655406},{"$f":"-$G$54*'Technický model'!AM24*(1+$G$62+$G$86)^AK5","v":-72672522.535234645},{"$f":"-$G$54*'Technický model'!AN24*(1+$G$62+$G$86)^AL5","v":-77577917.806363001},{"$f":"-$G$54*'Technický model'!AO24*(1+$G$62+$G$86)^AM5","v":-82814427.258292511},{"$f":"-$G$54*'Technický model'!AP24*(1+$G$62+$G$86)^AN5","v":-88404401.098227262},{"$f":"-$G$54*'Technický model'!AQ24*(1+$G$62+$G$86)^AO5","v":-94371698.172357604},{"$f":"-$G$54*'Technický model'!AR24*(1+$G$62+$G$86)^AP5","v":-100741787.79899177},{"$f":"-$G$54*'Technický model'!AS24*(1+$G$62+$G$86)^AQ5","v":-107541858.47542372},{"$f":"-$G$54*'Technický model'!AT24*(1+$G$62+$G$86)^AR5","v":-114800933.92251486},{"$f":"-$G$54*'Technický model'!AU24*(1+$G$62+$G$86)^AS5","v":-122549996.96228462},{"$f":"-$G$54*'Technický model'!AV24*(1+$G$62+$G$86)^AT5","v":-130822121.75723885},{"$f":"-$G$54*'Technický model'!AW24*(1+$G$62+$G$86)^AU5","v":-139652614.97585249}]
[null,null,"Eskalace ceny Ostatní nezařazený odpad",null,null,"[%]",0.02,null,null,null,"Činidla kotelních vod","[Kč]",{"$f":"-$G$55*'Technický model'!N25","v":0},{"$f":"-$G$55*'Technický model'!O25*(1+$G$63+$G$86)^M5","v":-5306960.4323858842},{"$f":"-$G$55*'Technický model'!P25*(1+$G$63+$G$86)^N5","v":-5665180.2615719317},{"$f":"-$G$55*'Technický model'!Q25*(1+$G$63+$G$86)^O5","v":-6047579.9292280385},{"$f":"-$G$55*'Technický model'!R25*(1+$G$63+$G$86)^P5","v":-6455791.5744509315},{"$f":"-$G$55*'Technický model'!S25*(1+$G$63+$G$86)^Q5","v":-6891557.505726371},{"$f":"-$G$55*'Technický model'!T25*(1+$G$63+$G$86)^R5","v":-7356737.6373629021},{"$f":"-$G$55*'Technický model'!U25*(1+$G$63+$G$86)^S5","v":-7853317.4278848981},{"$f":"-$G$55*'Technický model'!V25*(1+$G$63+$G$86)^T5","v":-8383416.3542671306},{"$f":"-$G$55*'Technický model'!W25*(1+$G$63+$G$86)^U5","v":-8949296.9581801612},{"$f":"-$G$55*'Technický model'!X25*(1+$G$63+$G$86)^V5","v":-9553374.5028573237},{"$f":"-$G$55*'Technický model'!Y25*(1+$G$63+$G$86)^W5","v":-10198227.281800196},{"$f":"-$G$55*'Technický model'!Z25*(1+$G$63+$G$86)^X5","v":-10886607.623321708},{"$f":"-$G$55*'Technický model'!AA25*(1+$G$63+$G$86)^Y5","v":-11621453.637895927},{"$f":"-$G$55*'Technický model'!AB25*(1+$G$63+$G$86)^Z5","v":-12405901.758453904},{"$f":"-$G$55*'Technický model'!AC25*(1+$G$63+$G$86)^AA5","v":-13243300.127149543},{"$f":"-$G$55*'Technický model'!AD25*(1+$G$63+$G$86)^AB5","v":-14137222.88573214},{"$f":"-$G$55*'Technický model'!AE25*(1+$G$63+$G$86)^AC5","v":-15091485.430519061},{"$f":"-$G$55*'Technický model'!AF25*(1+$G$63+$G$86)^AD5","v":-16110160.6970791},{"$f":"-$G$55*'Technický model'!AG25*(1+$G$63+$G$86)^AE5","v":-17197596.544131942},{"$f":"-$G$55*'Technický model'!AH25*(1+$G$63+$G$86)^AF5","v":-18358434.31086085},{"$f":"-$G$55*'Technický model'!AI25*(1+$G$63+$G$86)^AG5","v":-19597628.626843959},{"$f":"-$G$55*'Technický model'!AJ25*(1+$G$63+$G$86)^AH5","v":-20920468.55915593},{"$f":"-$G$55*'Technický model'!AK25*(1+$G$63+$G$86)^AI5","v":-22332600.186898958},{"$f":"-$G$55*'Technický model'!AL25*(1+$G$63+$G$86)^AJ5","v":-23840050.699514639},{"$f":"-$G$55*'Technický model'!AM25*(1+$G$63+$G$86)^AK5","v":-25449254.121731877},{"$f":"-$G$55*'Technický model'!AN25*(1+$G$63+$G$86)^AL5","v":-27167078.774948787},{"$f":"-$G$55*'Technický model'!AO25*(1+$G$63+$G$86)^AM5","v":-29000856.592257831},{"$f":"-$G$55*'Technický model'!AP25*(1+$G$63+$G$86)^AN5","v":-30958414.412235238},{"$f":"-$G$55*'Technický model'!AQ25*(1+$G$63+$G$86)^AO5","v":-33048107.385061122},{"$f":"-$G$55*'Technický model'!AR25*(1+$G$63+$G$86)^AP5","v":-35278854.633552752},{"$f":"-$G$55*'Technický model'!AS25*(1+$G$63+$G$86)^AQ5","v":-37660177.321317568},{"$f":"-$G$55*'Technický model'!AT25*(1+$G$63+$G$86)^AR5","v":-40202239.290506512},{"$f":"-$G$55*'Technický model'!AU25*(1+$G$63+$G$86)^AS5","v":-42915890.44261571},{"$f":"-$G$55*'Technický model'!AV25*(1+$G$63+$G$86)^AT5","v":-45812713.047492273},{"$f":"-$G$55*'Technický model'!AW25*(1+$G$63+$G$86)^AU5","v":-48905071.178198002}]
[null,"Cena vody","Teplonosná voda",null,null,"[Kč/m3]",4.5,null,null,null,"Flokulant","[Kč]",{"$f":"-$G$56*'Technický model'!N26","v":0},{"$f":"-$G$56*'Technický model'!O26*(1+$G$64+$G$86)^M5","v":-6453.0537443481753},{"$f":"-$G$56*'Technický model'!P26*(1+$G$64+$G$86)^N5","v":-6888.6348720916776},{"$f":"-$G$56*'Technický model'!Q26*(1+$G$64+$G$86)^O5","v":-7353.6177259578672},{"$f":"-$G$56*'Technický model'!R26*(1+$G$64+$G$86)^P5","v":-7849.9869224600243},{"$f":"-$G$56*'Technický model'!S26*(1+$G$64+$G$86)^Q5","v":-8379.8610397260763},{"$f":"-$G$56*'Technický model'!T26*(1+$G$64+$G$86)^R5","v":-8945.501659907588},{"$f":"-$G$56*'Technický model'!U26*(1+$G$64+$G$86)^S5","v":-9549.3230219513516},{"$f":"-$G$56*'Technický model'!V26*(1+$G$64+$G$86)^T5","v":-10193.90232593307},{"$f":"-$G$56*'Technický model'!W26*(1+$G$64+$G$86)^U5","v":-10881.990732933553},{"$f":"-$G$56*'Technický model'!X26*(1+$G$64+$G$86)^V5","v":-11616.525107406569},{"$f":"-$G$56*'Technický model'!Y26*(1+$G$64+$G$86)^W5","v":-12400.640552156514},{"$f":"-$G$56*'Technický model'!Z26*(1+$G$64+$G$86)^X5","v":-13237.683789427079},{"$f":"-$G$56*'Technický model'!AA26*(1+$G$64+$G$86)^Y5","v":-14131.22744521341},{"$f":"-$G$56*'Technický model'!AB26*(1+$G$64+$G$86)^Z5","v":-15085.085297765318},{"$f":"-$G$56*'Technický model'!AC26*(1+$G$64+$G$86)^AA5","v":-16103.328555364478},{"$f":"-$G$56*'Technický model'!AD26*(1+$G$64+$G$86)^AB5","v":-17190.303232851584},{"$f":"-$G$56*'Technický model'!AE26*(1+$G$64+$G$86)^AC5","v":-18350.648701069065},{"$f":"-$G$56*'Technický model'!AF26*(1+$G$64+$G$86)^AD5","v":-19589.317488391232},{"$f":"-$G$56*'Technický model'!AG26*(1+$G$64+$G$86)^AE5","v":-20911.596418857644},{"$f":"-$G$56*'Technický model'!AH26*(1+$G$64+$G$86)^AF5","v":-22323.129177130537},{"$f":"-$G$56*'Technický model'!AI26*(1+$G$64+$G$86)^AG5","v":-23829.940396586848},{"$f":"-$G$56*'Technický model'!AJ26*(1+$G$64+$G$86)^AH5","v":-25438.461373356466},{"$f":"-$G$56*'Technický model'!AK26*(1+$G$64+$G$86)^AI5","v":-27155.55751605803},{"$f":"-$G$56*'Technický model'!AL26*(1+$G$64+$G$86)^AJ5","v":-28988.55764839195},{"$f":"-$G$56*'Technický model'!AM26*(1+$G$64+$G$86)^AK5","v":-30945.285289658408},{"$f":"-$G$56*'Technický model'!AN26*(1+$G$64+$G$86)^AL5","v":-33034.092046710357},{"$f":"-$G$56*'Technický model'!AO26*(1+$G$64+$G$86)^AM5","v":-35263.893259863311},{"$f":"-$G$56*'Technický model'!AP26*(1+$G$64+$G$86)^AN5","v":-37644.206054904083},{"$f":"-$G$56*'Technický model'!AQ26*(1+$G$64+$G$86)^AO5","v":-40185.189963610123},{"$f":"-$G$56*'Technický model'!AR26*(1+$G$64+$G$86)^AP5","v":-42897.690286153811},{"$f":"-$G$56*'Technický model'!AS26*(1+$G$64+$G$86)^AQ5","v":-45793.284380469195},{"$f":"-$G$56*'Technický model'!AT26*(1+$G$64+$G$86)^AR5","v":-48884.331076150884},{"$f":"-$G$56*'Technický model'!AU26*(1+$G$64+$G$86)^AS5","v":-52184.02342379107},{"$f":"-$G$56*'Technický model'!AV26*(1+$G$64+$G$86)^AT5","v":-55706.445004896974},{"$f":"-$G$56*'Technický model'!AW26*(1+$G$64+$G$86)^AU5","v":-59466.63004272752}]
[null,null,"Výrobní voda",null,null,"[Kč/m3]",5.2,null,null,"Finanční náklady na provoz","Pojištění","[Kč]",0,{"$f":"-$G$19*$G$7*(1+$G$20+$G$86)^M5","v":-13875000},{"$f":"-$G$19*$G$7*(1+$G$20+$G$86)^N5","v":-14811562.500000002},{"$f":"-$G$19*$G$7*(1+$G$20+$G$86)^O5","v":-15811342.968750004},-16878608.619140632,-18017914.700932626,-19234123.943245582,-20532427.309414659,-21918366.152800154,-23397855.868114166,-24977211.139211874,-26663172.891108681,-28462937.061258517,-30384185.312893473,-32435117.821513791,-34624488.274465971,-36961641.232992433,-39456552.016219422,-42119869.277314238,-44962960.453532957,-47997960.284146443,-51237822.603326328,-54696375.629050866,-58388380.984011807,-62329596.700432613,-66536844.477711812,-71028081.479957372,-75822476.979854509,-80940494.175994694,-86403977.532874346,-92236246.016343385,-98462192.622446567,-105108390.62446174,-112203206.99161291,-119776923.46354681,-127861865.79733622]
[null,null,"Odpadní voda",null,null,"[Kč/m3]",4,null,null,null,"Ostatní finanční náklady","[Kč]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Eskalace ceny chladící vody",null,null,"[%]",8.5000000000000006E-2,null,null,null,"Celkové finanční náklady","[Kč]",{"$f":"M44+M45+M47","v":0},{"$f":"N44+N45+N47","v":-13875000},{"$f":"O44+O45+O47","v":-14811562.500000002},-15811342.968750004,{"$f":"Q44+Q45+Q47","v":-16878608.619140632},-18017914.700932626,-19234123.943245582,-20532427.309414659,-21918366.152800154,-23397855.868114166,-24977211.139211874,-26663172.891108681,-28462937.061258517,-30384185.312893473,-32435117.821513791,-34624488.274465971,-36961641.232992433,-39456552.016219422,-42119869.277314238,-44962960.453532957,-47997960.284146443,-51237822.603326328,-54696375.629050866,-58388380.984011807,-62329596.700432613,-66536844.477711812,-71028081.479957372,-75822476.979854509,-80940494.175994694,-86403977.532874346,-92236246.016343385,-98462192.622446567,-105108390.62446174,-112203206.99161291,-119776923.46354681,-127861865.79733622]
[null,null,"Eskalace ceny výrobní vody",null,null,"[%]",7.4999999999999997E-2,null,null,"EU ETS","Náklady na emisní povolenku EU ETS","[Kč]",{"$f":"-IF($H$65=TRUE,IF(M6>=$G$65,$G$66*$G$69*'Technický model'!N69*(1+$G$67)^L5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(N6>=$G$65,$I$66*'Technický model'!O69*(1+$G$67)^M5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(O6>=$G$65,$I$66*'Technický model'!P69*(1+$G$67)^N5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(P6>=$G$65,$I$66*'Technický model'!Q69*(1+$G$67)^O5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(Q6>=$G$65,$I$66*'Technický model'!R69*(1+$G$67)^P5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(R6>=$G$65,$I$66*'Technický model'!S69*(1+$G$67)^Q5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(S6>=$G$65,$I$66*'Technický model'!T69*(1+$G$67)^R5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(T6>=$G$65,$I$66*'Technický model'!U69*(1+$G$67)^S5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(U6>=$G$65,$I$66*'Technický model'!V69*(1+$G$67)^T5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(V6>=$G$65,$I$66*'Technický model'!W69*(1+$G$67)^U5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(W6>=$G$65,$I$66*'Technický model'!X69*(1+$G$67)^V5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(X6>=$G$65,$I$66*'Technický model'!Y69*(1+$G$67)^W5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(Y6>=$G$65,$I$66*'Technický model'!Z69*(1+$G$67)^X5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(Z6>=$G$65,$I$66*'Technický model'!AA69*(1+$G$67)^Y5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AA6>=$G$65,$I$66*'Technický model'!AB69*(1+$G$67)^Z5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AB6>=$G$65,$I$66*'Technický model'!AC69*(1+$G$67)^AA5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AC6>=$G$65,$I$66*'Technický model'!AD69*(1+$G$67)^AB5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AD6>=$G$65,$I$66*'Technický model'!AE69*(1+$G$67)^AC5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AE6>=$G$65,$I$66*'Technický model'!AF69*(1+$G$67)^AD5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AF6>=$G$65,$I$66*'Technický model'!AG69*(1+$G$67)^AE5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AG6>=$G$65,$I$66*'Technický model'!AH69*(1+$G$67)^AF5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AH6>=$G$65,$I$66*'Technický model'!AI69*(1+$G$67)^AG5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AI6>=$G$65,$I$66*'Technický model'!AJ69*(1+$G$67)^AH5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AJ6>=$G$65,$I$66*'Technický model'!AK69*(1+$G$67)^AI5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AK6>=$G$65,$I$66*'Technický model'!AL69*(1+$G$67)^AJ5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AL6>=$G$65,$I$66*'Technický model'!AM69*(1+$G$67)^AK5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AM6>=$G$65,$I$66*'Technický model'!AN69*(1+$G$67)^AL5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AN6>=$G$65,$I$66*'Technický model'!AO69*(1+$G$67)^AM5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AO6>=$G$65,$I$66*'Technický model'!AP69*(1+$G$67)^AN5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AP6>=$G$65,$I$66*'Technický model'!AQ69*(1+$G$67)^AO5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AQ6>=$G$65,$I$66*'Technický model'!AR69*(1+$G$67)^AP5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AR6>=$G$65,$I$66*'Technický model'!AS69*(1+$G$67)^AQ5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AS6>=$G$65,$I$66*'Technický model'!AT69*(1+$G$67)^AR5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AT6>=$G$65,$I$66*'Technický model'!AU69*(1+$G$67)^AS5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AU6>=$G$65,$I$66*'Technický model'!AV69*(1+$G$67)^AT5,0),0)","v":0},{"$f":"-IF($H$65=TRUE,IF(AV6>=$G$65,$I$66*'Technický model'!AW69*(1+$G$67)^AU5,0),0)","v":0}]
[null,null,"Eskalace ceny odpadní vody",null,null,"[%]",5.7500000000000002E-2,null,null,"Mzdové náklady","Mzdy zaměstnancům (včetně zdravotního a sociálního)","[Kč]",0,{"$f":"-$G$72*(1+$G$73)^M5","v":-45000000},{"$f":"-$G$72*(1+$G$73)^N5","v":-47587500.000000007},-50323781.250000015,-53217398.671875015,-56277399.095507838,-59513349.543499552,-62935367.142250784,-66554150.752930209,-70381014.4212237,-74427922.75044407,-78707528.308594614,-83233211.186338812,-88019120.829553321,-93080220.277252629,-98432332.943194672,-104092192.08742838,-110077493.13245554,-116406948.98757176,-123100348.55435714,-130178618.59623268,-137663889.16551611,-145579562.79253328,-153950387.65310395,-162802534.94315746,-172163680.70238903,-182063092.34277642,-192531720.15248609,-203602294.06125408,-215309425.96977624,-227689717.96303838,-240781876.74591309,-254626834.65880311,-269267877.6516844,-284750780.6166563,-301123950.50211406]
[null,"Ceny chemikálií pro čištění spalin","Hydroxid sodný ",null,null,"[Kč/t]",33057.85123966942,null,null,null,"Celkové náklady","[Kč]",{"$f":"M48+M47+M35+M31+M19+M16+M44","v":0},{"$f":"N48+N47+N46+N35+N31+N19+N16","v":-268097911.2238144},{"$f":"O48+O47+O46+O35+O31+O19+O16","v":-291807611.25852627},-317838191.73441494,-346436400.12139839,-377876818.54874551,-412465130.71216094,-450541782.40913635,-492486083.99763709,-538720809.07918346,-589717350.46853745,-646001502.12437928,-708159944.28670633,-776847518.71921957,-852795391.8263365,-936820215.66004968,-1029834410.6269442,-1132857709.2481859,-1247030117.8385623,-1373626472.7068746,-1514072789.7238443,-1669964631.1767075,-1843087742.0948629,-2035441240.098346,-2249263678.7536669,-2487062344.9428258,-2751646196.4521899,-3046162897.5361896,-3374140468.3610973,-3739534129.8393388,-4146778999.3886476,-4600849376.6825294,-5107325452.7304249,-5672468382.0302734,-6303304777.6470413,-7007721824.6688309]
[null,null,"Vápenný hydrát",null,null,"[Kč/t]",3719.0082644628101,null,null,"Výnosy z hlavní činnosti","Tržby z prodeje elektrické energie","[Kč]",{"$f":"'Technický model'!N50*'Ekonomický model'!$G$78","v":0},{"$f":"'Technický model'!O50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^M5","v":69540625},{"$f":"'Technický model'!P50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^N5","v":75799281.25},{"$f":"'Technický model'!Q50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^O5","v":82621216.562500015},{"$f":"'Technický model'!R50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^P5","v":90057126.053125009},{"$f":"'Technický model'!S50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^Q5","v":98162267.397906274},{"$f":"'Technický model'!T50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^R5","v":106996871.46371785},{"$f":"'Technický model'!U50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^S5","v":116626589.89545245},{"$f":"'Technický model'!V50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^T5","v":127122982.98604317},{"$f":"'Technický model'!W50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^U5","v":138564051.45478708},{"$f":"'Technický model'!X50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^V5","v":151034816.08571792},{"$f":"'Technický model'!Y50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^W5","v":164627949.53343254},{"$f":"'Technický model'!Z50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^X5","v":179444464.99144149},{"$f":"'Technický model'!AA50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^Y5","v":195594466.84067121},{"$f":"'Technický model'!AB50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^Z5","v":213197968.85633165},{"$f":"'Technický model'!AC50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AA5","v":232385786.0534015},{"$f":"'Technický model'!AD50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AB5","v":253300506.79820764},{"$f":"'Technický model'!AE50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AC5","v":276097552.41004634},{"$f":"'Technický model'!AF50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AD5","v":300946332.1269505},{"$f":"'Technický model'!AG50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AE5","v":328031502.01837611},{"$f":"'Technický model'!AH50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AF5","v":357554337.20003003},{"$f":"'Technický model'!AI50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AG5","v":389734227.54803264},{"$f":"'Technický model'!AJ50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AH5","v":424810308.02735567},{"$f":"'Technický model'!AK50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AI5","v":463043235.74981773},{"$f":"'Technický model'!AL50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AJ5","v":504717126.96730131},{"$f":"'Technický model'!AM50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AK5","v":550141668.39435852},{"$f":"'Technický model'!AN50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AL5","v":599654418.54985082},{"$f":"'Technický model'!AO50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AM5","v":653623316.21933746},{"$f":"'Technický model'!AP50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AN5","v":712449414.67907774},{"$f":"'Technický model'!AQ50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AO5","v":776569862.00019479},{"$f":"'Technický model'!AR50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AP5","v":846461149.58021235},{"$f":"'Technický model'!AS50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AQ5","v":922642653.04243171},{"$f":"'Technický model'!AT50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AR5","v":1005680491.8162504},{"$f":"'Technický model'!AU50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AS5","v":1096191736.0797131},{"$f":"'Technický model'!AV50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AT5","v":1194848992.3268874},{"$f":"'Technický model'!AW50*'Ekonomický model'!$G$78*(1+$G$81+$G$86)^AU5","v":1302385401.6363072}]
[null,null,"Čpavková voda",null,null,"[Kč/t]",28925.619834710746,null,null,null,"Tržby z prodeje tepelné energie","[Kč]",{"$f":"'Technický model'!N42*'Ekonomický model'!$G$79","v":0},{"$f":"'Technický model'!O42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^M5","v":131274000},{"$f":"'Technický model'!P42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^N5","v":143745030.00000003},{"$f":"'Technický model'!Q42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^O5","v":157400807.85000005},{"$f":"'Technický model'!R42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^P5","v":172353884.59575009},{"$f":"'Technický model'!S42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^Q5","v":188727503.63234639},{"$f":"'Technický model'!T42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^R5","v":206656616.47741935},{"$f":"'Technický model'!U42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^S5","v":226288995.04277423},{"$f":"'Technický model'!V42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^T5","v":247786449.57183781},{"$f":"'Technický model'!W42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^U5","v":271326162.2811625},{"$f":"'Technický model'!X42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^V5","v":297102147.69787294},{"$f":"'Technický model'!Y42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^W5","v":325326851.72917092},{"$f":"'Technický model'!Z42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^X5","v":356232902.64344227},{"$f":"'Technický model'!AA42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^Y5","v":390075028.3945694},{"$f":"'Technický model'!AB42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^Z5","v":427132156.09205353},{"$f":"'Technický model'!AC42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AA5","v":467709710.92079872},{"$f":"'Technický model'!AD42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AB5","v":512142133.45827466},{"$f":"'Technický model'!AE42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AC5","v":560795636.1368109},{"$f":"'Technický model'!AF42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AD5","v":614071221.56980801},{"$f":"'Technický model'!AG42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AE5","v":672407987.61894},{"$f":"'Technický model'!AH42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AF5","v":736286746.44273937},{"$f":"'Technický model'!AI42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AG5","v":806233987.35479975},{"$f":"'Technický model'!AJ42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AH5","v":882826216.15350592},{"$f":"'Technický model'!AK42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AI5","v":966694706.68808913},{"$f":"'Technický model'!AL42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AJ5","v":1058530703.8234578},{"$f":"'Technický model'!AM42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AK5","v":1159091120.6866865},{"$f":"'Technický model'!AN42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AL5","v":1269204777.151922},{"$f":"'Technický model'!AO42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AM5","v":1389779230.981355},{"$f":"'Technický model'!AP42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AN5","v":1521808257.9245839},{"$f":"'Technický model'!AQ42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AO5","v":1666380042.4274197},{"$f":"'Technický model'!AR42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AP5","v":1824686146.4580245},{"$f":"'Technický model'!AS42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AQ5","v":1998031330.3715377},{"$f":"'Technický model'!AT42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AR5","v":2187844306.756834},{"$f":"'Technický model'!AU42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AS5","v":2395689515.8987336},{"$f":"'Technický model'!AV42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AT5","v":2623280019.9091139},{"$f":"'Technický model'!AW42*'Ekonomický model'!$G$79*(1+$G$82+$G$86)^AU5","v":2872491621.8004804}]
[null,null,"Kyselina solná",null,null,"[Kč/t]",18842.975206611573,null,null,"Výnosy z vedlejší činnosti","Tržby z prodeje železa","[Kč]",{"$f":"'Technický model'!N57*'Ekonomický model'!$G$75","v":0},{"$f":"'Technický model'!O57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^M5","v":39747272.727272727},{"$f":"'Technický model'!P57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^N5","v":43622631.81818182},{"$f":"'Technický model'!Q57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^O5","v":47875838.420454554},{"$f":"'Technický model'!R57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^P5","v":52543732.666448884},{"$f":"'Technický model'!S57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^Q5","v":57666746.601427659},{"$f":"'Technický model'!T57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^R5","v":63289254.395066865},{"$f":"'Technický model'!U57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^S5","v":69459956.698585898},{"$f":"'Technický model'!V57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^T5","v":76232302.476698026},{"$f":"'Technický model'!W57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^U5","v":83664951.968176097},{"$f":"'Technický model'!X57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^V5","v":91822284.78507328},{"$f":"'Technický model'!Y57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^W5","v":100774957.55161794},{"$f":"'Technický model'!Z57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^X5","v":110600515.9129007},{"$f":"'Technický model'!AA57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^Y5","v":121384066.21440853},{"$f":"'Technický model'!AB57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^Z5","v":133219012.67031337},{"$f":"'Technický model'!AC57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AA5","v":146207866.40566894},{"$f":"'Technický model'!AD57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AB5","v":160463133.38022172},{"$f":"'Technický model'!AE57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AC5","v":176108288.88479331},{"$f":"'Technický model'!AF57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AD5","v":193278847.05106071},{"$f":"'Technický model'!AG57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AE5","v":212123534.63853917},{"$f":"'Technický model'!AH57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AF5","v":232805579.26579678},{"$f":"'Technický model'!AI57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AG5","v":255504123.24421197},{"$f":"'Technický model'!AJ57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AH5","v":280415775.26052266},{"$f":"'Technický model'!AK57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AI5","v":307756313.34842366},{"$f":"'Technický model'!AL57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AJ5","v":337762553.89989501},{"$f":"'Technický model'!AM57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AK5","v":370694402.9051348},{"$f":"'Technický model'!AN57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AL5","v":406837107.18838549},{"$f":"'Technický model'!AO57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AM5","v":446503725.1392532},{"$f":"'Technický model'!AP57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AN5","v":490037838.34033048},{"$f":"'Technický model'!AQ57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AO5","v":537816527.57851279},{"$f":"'Technický model'!AR57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AP5","v":590253639.01741779},{"$f":"'Technický model'!AS57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AQ5","v":647803368.82161617},{"$f":"'Technický model'!AT57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AR5","v":710964197.28172386},{"$f":"'Technický model'!AU57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AS5","v":780283206.51669192},{"$f":"'Technický model'!AV57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AT5","v":856360819.15206945},{"$f":"'Technický model'!AW57*'Ekonomický model'!$G$75*(1+$G$77+$G$86)^AU5","v":939855999.01939642}]
[null,null,"Chlorid železitý",null,null,"[Kč/t]",48099.173553719011,null,null,null,"Tržby z prodeje stavebního materiálu (SPRUK)","[Kč]",{"$f":"'Technický model'!N58*'Ekonomický model'!$G$74","v":0},{"$f":"'Technický model'!O58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^M5","v":175537190.08264461},{"$f":"'Technický model'!P58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^N5","v":192652066.11570248},{"$f":"'Technický model'!Q58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^O5","v":211435642.5619835},{"$f":"'Technický model'!R58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^P5","v":232050617.71177694},{"$f":"'Technický model'!S58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^Q5","v":254675552.93867522},{"$f":"'Technický model'!T58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^R5","v":279506419.35019612},{"$f":"'Technický model'!U58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^S5","v":306758295.23684025},{"$f":"'Technický model'!V58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^T5","v":336667229.02243227},{"$f":"'Technický model'!W58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^U5","v":369492283.85211939},{"$f":"'Technický model'!X58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^V5","v":405517781.52770108},{"$f":"'Technický model'!Y58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^W5","v":445055765.22665197},{"$f":"'Technický model'!Z58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^X5","v":488448702.33625072},{"$f":"'Technický model'!AA58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^Y5","v":536072450.81403518},{"$f":"'Technický model'!AB58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^Z5","v":588339514.76840365},{"$f":"'Technický model'!AC58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AA5","v":645702617.45832312},{"$f":"'Technický model'!AD58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AB5","v":708658622.66050982},{"$f":"'Technický model'!AE58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AC5","v":777752838.36990941},{"$f":"'Technický model'!AF58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AD5","v":853583740.11097574},{"$f":"'Technický model'!AG58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AE5","v":936808154.77179611},{"$f":"'Technický model'!AH58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AF5","v":1028146949.8620464},{"$f":"'Technický model'!AI58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AG5","v":1128391277.4735959},{"$f":"'Technický model'!AJ58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AH5","v":1238409427.0272717},{"$f":"'Technický model'!AK58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AI5","v":1359154346.1624308},{"$f":"'Technický model'!AL58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AJ5","v":1491671894.9132681},{"$f":"'Technický model'!AM58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AK5","v":1637109904.6673117},{"$f":"'Technický model'!AN58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AL5","v":1796728120.372375},{"$f":"'Technický model'!AO58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AM5","v":1971909112.1086819},{"$f":"'Technický model'!AP58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AN5","v":2164170250.539279},{"$f":"'Technický model'!AQ58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AO5","v":2375176849.9668589},{"$f":"'Technický model'!AR58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AP5","v":2606756592.8386273},{"$f":"'Technický model'!AS58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AQ5","v":2860915360.6403942},{"$f":"'Technický model'!AT58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AR5","v":3139854608.3028336},{"$f":"'Technický model'!AU58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AS5","v":3445990432.6123595},{"$f":"'Technický model'!AV58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AT5","v":3781974499.7920651},{"$f":"'Technický model'!AW58*'Ekonomický model'!$G$74*(1+$G$76+$G$86)^AU5","v":4150717013.5217919}]
[null,null,"Sulfid sodný",null,null,"[Kč/t]",1393388.4297520663,null,null,null,"Celkové tržby","[Kč]",{"$f":"M50+M51+M52+M53","v":0},416099087.80991733,{"$f":"O50+O51+O52+O53","v":455819009.18388432},499333505.39493811,547005361.02710092,599232070.57035565,656449161.68640018,719133836.87365282,787808964.05701137,863047449.55624509,945477030.09636521,1035785524.0408733,1134726585.8840351,1243126012.2636843,1361888652.3871021,1492005980.8381925,1634564396.297214,1790754315.8015599,1961880140.8587949,2149371179.0476513,2354793612.7706122,2579863615.6206403,2826461726.4686556,3096648601.948761,3392682279.6039219,3717037096.6534915,4072424423.2625332,4461815384.4486275,4888465761.4832706,5355943281.9729862,5868157527.8942814,6429392712.8759804,7044343604.1576424,7718154891.1074982,8456464331.1801357,9265450035.9779758]
[null,null,"Činidla kotelních vod",null,null,"[Kč/t]",1512396.694214876,null,null,"Výpočty","Zisk před započtením úroků, daní a odpisů (EBITDA)","[Kč]",{"$f":"M54+M48+M47+M46+M35+M31+M19+M16","v":0},{"$f":"N54+N48+N46+N35+N31+N16+N7+N11+N13+N19","v":117064582.62898517},{"$f":"O54+O48+O46+O35+O31+O16+O7+O11+O13+O19","v":131657907.96500437},147660033.85998526,165184025.29029998,184349686.35502207,243984030.97423923,268592054.46451652,295322880.05937433,324326640.47706163,355759679.62782764,389784021.91649395,426566641.59732872,466278493.54446465,509093260.5607655,555185765.17814279,604729985.67026997,657896606.55337405,714850023.02023292,775744706.34077692,840720823.04676807,909898984.44393337,983373984.37379277,1061207361.8504152,1143418600.8502541,1229974751.7106659,1320778226.8103433,1415652486.9124382,1514325293.1221726,1616409152.1336479,1721378528.5056338,1828543336.19345,1937018151.427218,2045686509.0772252,2153159553.5330944,2257728211.309145]
[null,null,"Flokulant",null,null,"[Kč/t]",25206.611570247933,null,null,null,"Zisk před započtením úroků a daní (EBIT)","[Kč]",{"$f":"M55-M8","v":0},{"$f":"N55-N8","v":46302082.628985167},{"$f":"O55-O8","v":-13104592.03499563},2897533.8599852622,20421525.290299982,39587186.355022073,99221530.97423923,123829554.46451652,150560380.05937433,179564140.47706163,210997179.62782764,342146521.91649395,378929141.59732872,418640993.54446465,461455760.5607655,507548265.17814279,557092485.67026997,610259106.55337405,667212523.02023292,728107206.34077692,793083323.04676807,909898984.44393337,983373984.37379277,1061207361.8504152,1143418600.8502541,1229974751.7106659,1320778226.8103433,1415652486.9124382,1514325293.1221726,1616409152.1336479,1721378528.5056338,1828543336.19345,1937018151.427218,2045686509.0772252,2153159553.5330944,2257728211.309145]
[null,null,"Eskalace ceny hydroxidu sodného",null,null,"[%]",0.01,null,null,null,"Zisk před započtením daně (EBT)","[Kč]",{"$f":"M56+M12","v":0},{"$f":"N56+N12","v":38538256.011985168},{"$f":"O56+O12","v":-19451522.648759637},-1967606.9135945449,17106040.331584811,37892331.447492339,99221530.97423923,123829554.46451652,150560380.05937433,179564140.47706163,210997179.62782764,342146521.91649395,378929141.59732872,418640993.54446465,461455760.5607655,507548265.17814279,557092485.67026997,610259106.55337405,667212523.02023292,728107206.34077692,793083323.04676807,909898984.44393337,983373984.37379277,1061207361.8504152,1143418600.8502541,1229974751.7106659,1320778226.8103433,1415652486.9124382,1514325293.1221726,1616409152.1336479,1721378528.5056338,1828543336.19345,1937018151.427218,2045686509.0772252,2153159553.5330944,2257728211.309145]
[null,null,"Eskalace ceny vápenný hydrát",null,null,"[%]",0.01,null,null,null,"Daňová ztráta ","[Kč]",{"$f":"-IF($H$10=TRUE,IF(M57<0,M57*$G$11,0),0)","v":0},{"$f":"-IF($H$10=TRUE,IF(N57<0,N57*$G$11,0),0)","v":0},{"$f":"-IF($H$10=TRUE,IF(O57<0,O57*$G$11,0),0)","v":3695789.3032643311},373845.31358296354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Eskalace ceny čpavková voda",null,null,"[%]",0.01,null,null,null,"Daň ","[Kč]",{"$f":"-IF($H$10=TRUE,IF(M57>=0,M57*$G$11,0),0)","v":0},{"$f":"-IF($H$10=TRUE,IF(N57>=0,N57*$G$11,0),0)","v":-7322268.6422771821},{"$f":"-IF($H$10=TRUE,IF(O57>=0,O57*$G$11,0),0)","v":0},0,-3250147.663001114,-7199542.9750235444,-18852090.885105453,-23527615.348258138,-28606472.211281125,-34117186.690641709,-40089464.12928725,-65007839.164133854,-71996536.903492451,-79541788.773448288,-87676594.506545454,-96434170.383847132,-105847572.27735129,-115949230.24514107,-126770379.37384425,-138340369.20474762,-150685831.37888592,-172880807.04434735,-186841057.03102064,-201629398.7515789,-217249534.16154829,-233695202.82502654,-250947863.09396523,-268973972.51336324,-287721805.69321281,-307117738.90539312,-327061920.41607046,-347423233.87675548,-368033448.77117139,-388680436.72467279,-409100315.17128795,-428968360.14873755]
[null,null,"Eskalace ceny kyselina solná",null,null,"[%]",0.01,null,null,null,"Čistý zisk (EAT) ","[Kč]",{"$f":"M7+M9+M11+M12","v":-1680484135},{"$f":"IF(N57<0,N57,N57+N59)","v":31215987.369707987},{"$f":"IF(O57<0,O57,O57+O59)","v":-19451522.648759637},-1967606.9135945449,13855892.668583697,30692788.472468793,80369440.089133769,100301939.11625838,121953907.84809321,145446953.78641993,170907715.4985404,277138682.75236011,306932604.69383627,339099204.77101636,373779166.05422008,411114094.79429567,451244913.39291871,494309876.30823296,540442143.64638865,589766837.13602924,642397491.6678822,737018177.39958596,796532927.34277213,859577963.0988363,926169066.6887058,996279548.88563943,1069830363.716378,1146678514.399075,1226603487.4289598,1309291413.2282548,1394316608.0895634,1481120102.3166945,1568984702.6560466,1657006072.3525524,1744059238.3618064,1828759851.1604075]
[null,null,"Eskalace ceny chlorid železitý",null,null,"[%]",0.01,null,null,null,"Hotovostní tok (cash flow = kaptiálové výdaje peněžní příjem)","[Kč]",{"$f":"M54+M49+M7+M11","v":-1680484135},{"$f":"N60+N8-(1-$G$11)*N12","v":108267186.92947799},{"$f":"O60+O8-(1-$G$11)*O12","v":130451991.14838922},146735657.1130051,161303935.48514298,176828120.94756788,{"$f":"S60+S8-(1-$G$11)*S12","v":225131940.08913377},245064439.11625838,266716407.84809321,290209453.78641993,315670215.4985404,324776182.75236011,354570104.69383627,386736704.77101636,421416666.05422008,458751594.79429567,498882413.39291871,541947376.30823302,588079643.64638865,637404337.13602924,690034991.6678822,737018177.39958596,796532927.34277213,859577963.0988363,926169066.6887058,996279548.88563943,1069830363.716378,1146678514.399075,1226603487.4289598,1309291413.2282548,1394316608.0895634,1481120102.3166945,1568984702.6560466,1657006072.3525524,1744059238.3618064,1828759851.1604075]
[null,null,"Eskalace ceny sulfid sodný",null,null,"[%]",0.01,null,null,null,"Diskontované hotovostní tok (cash flow) ","[Kč]",{"$f":"M61/((1+$G$98)^M5)","v":-1680484135},{"$f":"N61/((1+$G$98)^N5)","v":101883054.2867931},{"$f":"O61/((1+$G$98)^O5)","v":115520994.38536891},122278744.41295332,126492674.71412688,130489884.75894654,156339145.05948928,160145971.35079348,164017639.90987572,167941289.6699456,171903467.89289677,166433331.83754474,170987102.5728541,175501863.85966149,179962969.52085128,184354665.9585278,188660006.2481941,192860758.85756382,196937310.60634518,200868563.45896524,204631824.71609747,205676827.50817871,209177998.08253276,212423541.42801726,215383657.13797396,218026254.27579534,220316792.9292776,222218115.11401772,223690264.31031197,224690292.86946037,225172056.47346053,225085994.77660415,224378897.29816332,222993653.57196969,220868986.49090657,217939167.71186119]
[null,null,"Eskalace ceny činidla kotelních vod",null,null,"[%]",0.01,null,null,null,"Kumulovaný hotovostní tok (cash flow)","[Kč]",{"$f":"M61","v":-1680484135},{"$f":"M63+N61","v":-1572216948.0705221},{"$f":"N63+O61","v":-1441764956.922133},-1295029299.8091278,-1133725364.3239849,-956897243.37641692,-731765303.28728318,-486700864.1710248,-219984456.32293159,70224997.46348834,385895212.96202874,710671395.71438885,1065241500.4082251,1451978205.1792414,1873394871.2334614,2332146466.0277572,2831028879.4206758,3372976255.7289085,3961055899.3752971,4598460236.5113258,5288495228.1792078,6025513405.5787935,6822046332.921566,7681624296.020402,8607793362.7091084,9604072911.5947475,10673903275.311125,11820581789.710199,13047185277.13916,14356476690.367414,15750793298.456978,17231913400.773674,18800898103.429722,20457904175.782272,22201963414.144077,24030723265.304485]
[null,null,"Eskalace ceny flokulant",null,null,"[%]",0.01,null,null,null,"IRR","[%]",{"$f":"IRR(M61:AV61)","v":0.15837216185457814}]
[null,"Povolenka EU ETS","Rok povolenky EU ETS",null,null,"[-]",2028,false,null,null,"NPV","[Kč]",{"$f":"NPV(G98,M61:AV61)","v":4597673094.3803635}]
[null,null,"Cena emisní povolenky EU ETS",null,null,"[EURO/t]",{"$f":"89","v":89},null,{"$f":"G66*G69","v":2180.5},null,"Kumulovaná daňová ztráta (neuplatněná)","[Kč]",{"$f":"SUM(M58:AV58)","v":4069634.6168472944}]
[null,null,"Eskalace ceny emisní povolenky",null,null,"[%]",0.11]
[null,null,"Velikost oprav a údržby vůči počáteční investici",null,null,"[%]",1.4999999999999999E-2]
[null,null,"Měnový kurz",null,null,"[Kč/EURO]",24.5,null,null,null,"Výpočet regulované ceny tepla","Jednotky",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Mzdy","Velikost sociálních odvodů",null,null,"[%]",0.248,null,null,null,"Aktiva","[Kč]",{"$f":"-M7","v":1850000000},{"$f":"-N7+M70","v":1850000000},1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000]
[null,null,"Velikost zdravotních odvodů",null,null,"[%]",0.09,null,null,null,"RAB","[Kč]",{"$f":"M70-M8","v":1850000000},{"$f":"N70-N8","v":1779237500},1705237500,1705237500,1705237500,1705237500,1705237500,1705237500,1705237500,1705237500,1705237500,1802362500,1802362500,1802362500,1802362500,1802362500,1802362500,1802362500,1802362500,1802362500,1802362500,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000,1850000000]
[null,null,"Velikost mzdy",null,null,"[Kč]",45000000,null,null,null,"Zisk","[Kč]",0,{"$f":"N71*$G$98","v":111489474.69580807},{"$f":"O71*$G$98","v":106852532.67570688},106852532.67570688,106852532.67570688,106852532.67570688,106852532.67570688,106852532.67570688,106852532.67570688,106852532.67570688,106852532.67570688,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,112938519.0770897,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983,115923550.50252983]
[null,null,"Eskalace mzdy",null,null,"[%]",{"$f":"G86","v":5.7500000000000002E-2},null,null,null,"Povolené náklady","[Kč]",{"$f":"-M8+M16+M19+M31+M35+M12+M44+M48","v":0},{"$f":"-N8+N16+N19+N31+N35+N12+N44+N48","v":-346624237.84081435},{"$f":"-O8+O16+O19+O31+O35+O12+O44+O48","v":-442917041.87229019},-467465832.50799477,-494514385.08011353,-524334173.45627522,-557227630.71216094,-595304282.40913641,-637248583.99763703,-683483309.07918334,-734479850.46853757,-693639002.12437928,-755797444.28670645,-824485018.71921968,-900432891.8263365,-984457715.66004944,-1077471910.6269441,-1180495209.2481859,-1294667617.8385625,-1421263972.7068746,-1561710289.7238443,-1669964631.1767075,-1843087742.0948629,-2035441240.0983462,-2249263678.7536669,-2487062344.9428258,-2751646196.4521899,-3046162897.5361891,-3374140468.3610978,-3739534129.8393383,-4146778999.3886476,-4600849376.6825304,-5107325452.7304249,-5672468382.0302744,-6303304777.6470423,-7007721824.6688328]
[null,"Ceny surovin","Cena stavebního materiálu (SPRUK)",null,null,"[Kč/t]",4876.0330578512394,null,null,null,"Povolené výnosy","[Kč]",0,{"$f":"N72-N73","v":458113712.53662241},{"$f":"O72-O73","v":549769574.54799712},{"$f":"P72-P73","v":574318365.18370163},{"$f":"Q72-Q73","v":601366917.75582039},631186706.13198209,664080163.38786781,702156815.08484328,744101116.6733439,790335841.7548902,841332383.14424443,806577521.20146894,868735963.36379611,937423537.79630935,1013371410.9034262,1097396234.7371392,1190410429.7040339,1293433728.3252757,1407606136.9156523,1534202491.7839644,1674648808.8009341,1785888181.6792374,1959011292.5973928,2151364790.6008759,2365187229.2561965,2602985895.4453554,2867569746.9547195,3162086448.0387187,3490064018.8636274,3855457680.3418679,4262702549.8911772,4716772927.1850605,5223249003.232955,5788391932.5328045,6419228328.1495724,7123645375.1713629]
[null,null,"Cena železa po spalování",null,null,"[Kč/t]",40148.760330578516,null,null,null,"Výnos ZEVO","[Kč/GJ]",0,{"$f":"N74/'Technický model'!O42","v":837.54049551921457},{"$f":"O74/'Technický model'!P42","v":1005.1091449298361},{"$f":"P74/'Technický model'!Q42","v":1049.9901552789463},{"$f":"Q74/'Technický model'!R42","v":1099.4413231972583},{"$f":"R74/'Technický model'!S42","v":1153.9589672873203},{"$f":"S74/'Technický model'!T42","v":1214.0960069251205},{"$f":"T74/'Technický model'!U42","v":1283.7091550525038},{"$f":"U74/'Technický model'!V42","v":1360.3932842878448},{"$f":"V74/'Technický model'!W42","v":1444.9213250237949},{"$f":"W74/'Technický model'!X42","v":1538.1550951035138},{"$f":"X74/'Technický model'!Y42","v":1474.6149663174167},{"$f":"Y74/'Technický model'!Z42","v":1588.255337746325},{"$f":"Z74/'Technický model'!AA42","v":1713.8325111683521},{"$f":"AA74/'Technický model'!AB42","v":1852.6832321466725},{"$f":"AB74/'Technický model'!AC42","v":2006.3005342787865},{"$f":"AC74/'Technický model'!AD42","v":2176.3525384232075},{"$f":"AD74/'Technický model'!AE42","v":2364.7035574300025},{"$f":"AE74/'Technický model'!AF42","v":2573.4377931635859},{"$f":"AF74/'Technický model'!AG42","v":2804.8859486886317},{"$f":"AG74/'Technický model'!AH42","v":3061.655119157062},{"$f":"AH74/'Technický model'!AI42","v":3265.0270701206405},{"$f":"AI74/'Technický model'!AJ42","v":3581.5371682387545},{"$f":"AJ74/'Technický model'!AK42","v":3933.2049739035165},{"$f":"AK74/'Technický model'!AL42","v":4324.1230938455992},{"$f":"AL74/'Technický model'!AM42","v":4758.8754430190693},{"$f":"AM74/'Technický model'!AN42","v":5242.5974623240909},{"$f":"AN74/'Technický model'!AO42","v":5781.0438283993208},{"$f":"AO74/'Technický model'!AP42","v":6380.66459868116},{"$f":"AP74/'Technický model'!AQ42","v":7048.6908548688107},{"$f":"AQ74/'Technický model'!AR42","v":7793.2310432673839},{"$f":"AR74/'Technický model'!AS42","v":8623.3793631976969},{"$f":"AS74/'Technický model'!AT42","v":9549.337727013035},{"$f":"AT74/'Technický model'!AU42","v":10582.553009795338},{"$f":"AU74/'Technický model'!AV42","v":11735.871526394392},{"$f":"AV74/'Technický model'!AW42","v":13023.712921379154}]
[null,null,"Eskalace ceny stavebního materiálu (SPRUK)",null,null,"[%]",0.04,null,null,null,"Cena tepla dodávána do distribuční soustavy","[Kč/GJ]",{"$f":"$G$79","v":240},{"$f":"IF(($M$76*(1+$G$82)^M5)>N75,N75,$M$76*(1+$G$82)^M5)","v":240},{"$f":"IF(($M$76*(1+$G$82)^N5)>O75,O75,$M$76*(1+$G$82)^N5)","v":249.00000000000003},258.33750000000003,268.02515625000007,278.07609960937515,288.50395334472677,299.32285159515402,310.54745852997229,322.19298822484632,334.27522528327813,346.81054623140108,359.81594171507868,373.30903952939417,387.30812851174647,401.83218333093703,416.90089020584719,432.53467358856653,448.75472384813781,465.58302599244303,483.04238946715969,501.15647907217823,519.9498470373851,539.44796630128701,559.67726503758524,580.66516247649486,602.44010606936354,625.03161004696472,648.47029542372593,672.78793150211584,698.01747893344509,724.19313439344944,751.35037693320385,779.52601606819906,808.75824167075655,839.08667573341006]
[null,null,"Eskalace ceny železa po spalování",null,null,"[%]",0.04,null,null,null,"Průměrná cena tepla","[Kč/GJ]",{"$f":"AVERAGEA(N76:AV76)","v":480.4208960559323}]
[null,"Ceny komodit","Cena za elektrickou energii",null,null,"Kč/MWh",4250,null,null,null,"Minimální cena tepla","[Kč/GJ]",{"$f":"MIN(N76:AX76)","v":240}]
[null,null,"Cena za tepelnou energii",null,null,"Kč/GJ",240]
[null,null,"Cena za zemní plyn",null,null,"[Kč/m3]",21]
[null,null,"Eskalace ceny elektrické energie",null,null,"[%]",3.2500000000000001E-2]
[null,null,"Eskalace ceny tepelné energie",null,null,"[%]",3.7499999999999999E-2]
[null,null,"Eskalace ceny zemního plynu",null,null,"[%]",0.08]
[]
[null,"Výpočet diskontu metodou CAPM","Státní dluhopisy 10 leté pro Českou Republiku",null,null,"[%]",3.6799999999999999E-2]
[null,null,"Inflace v České Republice",null,null,"[%]",5.7500000000000002E-2]
[null,null,"Bezriziková míra (Rf)",null,null,"[%]",{"$f":"((1+$G$85)/(1+$G$86))-1","v":-1.9574468085106544E-2}]
[null,null,"Tržní riziková prémie ČR (Rm-Rf=ERP)",null,null,"[%]",{"$f":"4.84%","v":4.8399999999999999E-2}]
[null,null,"Beta nezadlužená (βu)",null,null,"[-]",1.62]
[null,null,"Beta zadlužená (βl)",null,null,"[-]",{"$f":"$G$89*(1+$G$97*(1-$G$96))","v":1.7523658542322391}]
[null,null,"Náklady na vlastní kapitál (Re)",null,null,"[%]",{"$f":"$G$87+$G$90*($G$88)","v":6.5240039259733831E-2}]
[null,null,"Náklady na cizí kapitál (Rd)",null,null,"[%]",{"$f":"$G$14","v":4.58E-2}]
[null,null,"Vlastní kapitál (E) ",null,null,"[Kč]",{"$f":"$G$12","v":1680484135}]
[null,null,"Cizí kapitál (D)",null,null,"[Kč]",{"$f":"$G$13","v":169515865}]
[null,null,"Vlastní kapitál (E) a cizí kapitál (D)",null,null,"[Kč]",{"$f":"$G$93+$G$94","v":1850000000}]
[null,null,"Daňová sazba (T)",null,null,"[%]",{"$f":"$G$11","v":0.19}]
[null,null,"Poměr cizí kapitál (D) / vlastní kapitál (E)",null,null,"[Kč/Kč]",{"$f":"IF($G$93=0,0,$G$94/$G$93)","v":0.10087323139173819}]
[null,null,"Vážená cena kapitálu (WACC)",null,null,"[%]",{"$f":"IF(($G$93+$G$94)=0,0,$G$91*$G$93/($G$95)+$G$92*(1-$G$96)*$G$94/($G$95))","v":6.2661378650016128E-2}]
[]
[null,"Odpisy","Na 3.odpisovou skupinu připadá",null,null,"[%]",0.5,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Na 4.odpisovou skupinu připadá",null,null,"[%]",{"$f":"1-G100","v":0.5},null,null,{"$f":"SUM(L101:AQ101)","v":925000000},"Zrychlený odpis 3.skupiny",{"$f":"G113/$G$110+G112*G113","v":92500000},{"$f":"IF(L101=0,0,2*($G$113-SUM($L$101:L101))/($G$111-L100))","v":166500000},{"$f":"IF(M101=0,0,2*($G$113-SUM($L$101:M101))/($G$111-M100))","v":148000000},{"$f":"IF(N101=0,0,2*($G$113-SUM($L$101:N101))/($G$111-N100))","v":129500000},{"$f":"IF(O101=0,0,2*($G$113-SUM($L$101:O101))/($G$111-O100))","v":111000000},{"$f":"IF(P101=0,0,2*($G$113-SUM($L$101:P101))/($G$111-P100))","v":92500000},{"$f":"IF(Q101=0,0,2*($G$113-SUM($L$101:Q101))/($G$111-Q100))","v":74000000},{"$f":"IF(R101=0,0,2*($G$113-SUM($L$101:R101))/($G$111-R100))","v":55500000},{"$f":"IF(S101=0,0,2*($G$113-SUM($L$101:S101))/($G$111-S100))","v":37000000},{"$f":"IF(T101=0,0,2*($G$113-SUM($L$101:T101))/($G$111-T100))","v":18500000},{"$f":"IF(U101=0,0,2*($G$113-SUM($L$101:U101))/($G$111-U100))","v":0},{"$f":"IF(V101=0,0,2*($G$113-SUM($L$101:V101))/($G$111-V100))","v":0},{"$f":"IF(W101=0,0,2*($G$113-SUM($L$101:W101))/($G$111-W100))","v":0},{"$f":"IF(X101=0,0,2*($G$113-SUM($L$101:X101))/($G$111-X100))","v":0},{"$f":"IF(Y101=0,0,2*($G$113-SUM($L$101:Y101))/($G$111-Y100))","v":0},{"$f":"IF(Z101=0,0,2*($G$113-SUM($L$101:Z101))/($G$111-Z100))","v":0},{"$f":"IF(AA101=0,0,2*($G$113-SUM($L$101:AA101))/($G$111-AA100))","v":0},{"$f":"IF(AB101=0,0,2*($G$113-SUM($L$101:AB101))/($G$111-AB100))","v":0},{"$f":"IF(AC101=0,0,2*($G$113-SUM($L$101:AC101))/($G$111-AC100))","v":0},{"$f":"IF(AD101=0,0,2*($G$113-SUM($L$101:AD101))/($G$111-AD100))","v":0},{"$f":"IF(AE101=0,0,2*($G$113-SUM($L$101:AE101))/($G$111-AE100))","v":0},{"$f":"IF(AF101=0,0,2*($G$113-SUM($L$101:AF101))/($G$111-AF100))","v":0},{"$f":"IF(AG101=0,0,2*($G$113-SUM($L$101:AG101))/($G$111-AG100))","v":0},{"$f":"IF(AH101=0,0,2*($G$113-SUM($L$101:AH101))/($G$111-AH100))","v":0},{"$f":"IF(AI101=0,0,2*($G$113-SUM($L$101:AI101))/($G$111-AI100))","v":0},{"$f":"IF(AJ101=0,0,2*($G$113-SUM($L$101:AJ101))/($G$111-AJ100))","v":0},{"$f":"IF(AK101=0,0,2*($G$113-SUM($L$101:AK101))/($G$111-AK100))","v":0},{"$f":"IF(AL101=0,0,2*($G$113-SUM($L$101:AL101))/($G$111-AL100))","v":0},{"$f":"IF(AM101=0,0,2*($G$113-SUM($L$101:AM101))/($G$111-AM100))","v":0},{"$f":"IF(AN101=0,0,2*($G$113-SUM($L$101:AN101))/($G$111-AN100))","v":0},{"$f":"IF(AO101=0,0,2*($G$113-SUM($L$101:AO101))/($G$111-AO100))","v":0},{"$f":"IF(AP101=0,0,2*($G$113-SUM($L$101:AP101))/($G$111-AP100))","v":0},{"$f":"IF(AQ101=0,0,2*($G$113-SUM($L$101:AQ101))/($G$111-AQ100))","v":0},{"$f":"IF(AR101=0,0,2*($G$113-SUM($L$101:AR101))/($G$111-AR100))","v":0},{"$f":"IF(AS101=0,0,2*($G$113-SUM($L$101:AS101))/($G$111-AS100))","v":0}]
[null,null,"3.","kotle",null,"[let]",10,null,null,{"$f":"SUM(L102:AQ102)","v":925000000},"Zrychlený odpis 4.skupiny",{"$f":"G122/$G$119+G121*G122","v":46250000},{"$f":"IF(L102=0,0,2*($G$122-SUM($L$102:L102))/($G$120-L100))","v":87875000},{"$f":"IF(M102=0,0,2*($G$122-SUM($L$102:M102))/($G$120-M100))","v":83250000},{"$f":"IF(N102=0,0,2*($G$122-SUM($L$102:N102))/($G$120-N100))","v":78625000},{"$f":"IF(O102=0,0,2*($G$122-SUM($L$102:O102))/($G$120-O100))","v":74000000},{"$f":"IF(P102=0,0,2*($G$122-SUM($L$102:P102))/($G$120-P100))","v":69375000},{"$f":"IF(Q102=0,0,2*($G$122-SUM($L$102:Q102))/($G$120-Q100))","v":64750000},{"$f":"IF(R102=0,0,2*($G$122-SUM($L$102:R102))/($G$120-R100))","v":60125000},{"$f":"IF(S102=0,0,2*($G$122-SUM($L$102:S102))/($G$120-S100))","v":55500000},{"$f":"IF(T102=0,0,2*($G$122-SUM($L$102:T102))/($G$120-T100))","v":50875000},{"$f":"IF(U102=0,0,2*($G$122-SUM($L$102:U102))/($G$120-U100))","v":46250000},{"$f":"IF(V102=0,0,2*($G$122-SUM($L$102:V102))/($G$120-V100))","v":41625000},{"$f":"IF(W102=0,0,2*($G$122-SUM($L$102:W102))/($G$120-W100))","v":37000000},{"$f":"IF(X102=0,0,2*($G$122-SUM($L$102:X102))/($G$120-X100))","v":32375000},{"$f":"IF(Y102=0,0,2*($G$122-SUM($L$102:Y102))/($G$120-Y100))","v":27750000},{"$f":"IF(Z102=0,0,2*($G$122-SUM($L$102:Z102))/($G$120-Z100))","v":23125000},{"$f":"IF(AA102=0,0,2*($G$122-SUM($L$102:AA102))/($G$120-AA100))","v":18500000},{"$f":"IF(AB102=0,0,2*($G$122-SUM($L$102:AB102))/($G$120-AB100))","v":13875000},{"$f":"IF(AC102=0,0,2*($G$122-SUM($L$102:AC102))/($G$120-AC100))","v":9250000},{"$f":"IF(AD102=0,0,2*($G$122-SUM($L$102:AD102))/($G$120-AD100))","v":4625000},{"$f":"IF(AE102=0,0,2*($G$122-SUM($L$102:AE102))/($G$120-AE100))","v":0},{"$f":"IF(AF102=0,0,2*($G$122-SUM($L$102:AF102))/($G$120-AF100))","v":0},{"$f":"IF(AG102=0,0,2*($G$122-SUM($L$102:AG102))/($G$120-AG100))","v":0},{"$f":"IF(AH102=0,0,2*($G$122-SUM($L$102:AH102))/($G$120-AH100))","v":0},{"$f":"IF(AI102=0,0,2*($G$122-SUM($L$102:AI102))/($G$120-AI100))","v":0},{"$f":"IF(AJ102=0,0,2*($G$122-SUM($L$102:AJ102))/($G$120-AJ100))","v":0},{"$f":"IF(AK102=0,0,2*($G$122-SUM($L$102:AK102))/($G$120-AK100))","v":0},{"$f":"IF(AL102=0,0,2*($G$122-SUM($L$102:AL102))/($G$120-AL100))","v":0},{"$f":"IF(AM102=0,0,2*($G$122-SUM($L$102:AM102))/($G$120-AM100))","v":0},{"$f":"IF(AN102=0,0,2*($G$122-SUM($L$102:AN102))/($G$120-AN100))","v":0},{"$f":"IF(AO102=0,0,2*($G$122-SUM($L$102:AO102))/($G$120-AO100))","v":0},{"$f":"IF(AP102=0,0,2*($G$122-SUM($L$102:AP102))/($G$120-AP100))","v":0},{"$f":"IF(AQ102=0,0,2*($G$122-SUM($L$102:AQ102))/($G$120-AQ100))","v":0},{"$f":"IF(AR102=0,0,2*($G$122-SUM($L$102:AR102))/($G$120-AR100))","v":0},{"$f":"IF(AS102=0,0,2*($G$122-SUM($L$102:AS102))/($G$120-AS100))","v":0}]
[null,null,"3.","transformátory",null,"[let]",10,null,null,{"$f":"SUM(L103:AQ103)","v":1850000000},"Celkový součet zrychlených odpisů",{"$f":"SUM(L101:L102)","v":138750000},{"$f":"SUM(M101:M102)","v":254375000},231250000,208125000,185000000,161875000,138750000,115625000,92500000,69375000,46250000,41625000,37000000,32375000,27750000,23125000,18500000,13875000,9250000,4625000,{"$f":"SUM(AF101:AF102)","v":0},{"$f":"SUM(AG101:AG102)","v":0},{"$f":"SUM(AH101:AH102)","v":0},{"$f":"SUM(AI101:AI102)","v":0},{"$f":"SUM(AJ101:AJ102)","v":0},{"$f":"SUM(AK101:AK102)","v":0},{"$f":"SUM(AL101:AL102)","v":0},{"$f":"SUM(AM101:AM102)","v":0},{"$f":"SUM(AN101:AN102)","v":0},{"$f":"SUM(AO101:AO102)","v":0},{"$f":"SUM(AP101:AP102)","v":0},{"$f":"SUM(AQ101:AQ102)","v":0},{"$f":"SUM(AR101:AR102)","v":0},{"$f":"SUM(AS101:AS102)","v":0},{"$f":"SUM(AT101:AT102)","v":0}]
[null,null,"3.","rozvodna",null,"[let]",10]
[null,null,"3.","turbína",null,"[let]",10,null,null,{"$f":"SUM(L105:AQ105)","v":925000000},"Lineární odpis 3.skupiny",{"$f":"G113*$G$108/100","v":50875000},{"$f":"IF(L105=0,0,IF(SUM($L$105:L105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(M105=0,0,IF(SUM($L$105:M105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(N105=0,0,IF(SUM($L$105:N105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(O105=0,0,IF(SUM($L$105:O105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(P105=0,0,IF(SUM($L$105:P105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(Q105=0,0,IF(SUM($L$105:Q105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(R105=0,0,IF(SUM($L$105:R105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(S105=0,0,IF(SUM($L$105:S105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(T105=0,0,IF(SUM($L$105:T105)<$G$113,$G$113*$G$109/100,0))","v":97125000},{"$f":"IF(U105=0,0,IF(SUM($L$105:U105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(V105=0,0,IF(SUM($L$105:V105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(W105=0,0,IF(SUM($L$105:W105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(X105=0,0,IF(SUM($L$105:X105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(Y105=0,0,IF(SUM($L$105:Y105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(Z105=0,0,IF(SUM($L$105:Z105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AA105=0,0,IF(SUM($L$105:AA105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AB105=0,0,IF(SUM($L$105:AB105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AC105=0,0,IF(SUM($L$105:AC105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AD105=0,0,IF(SUM($L$105:AD105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AE105=0,0,IF(SUM($L$105:AE105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AF105=0,0,IF(SUM($L$105:AF105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AG105=0,0,IF(SUM($L$105:AG105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AH105=0,0,IF(SUM($L$105:AH105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AI105=0,0,IF(SUM($L$105:AI105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AJ105=0,0,IF(SUM($L$105:AJ105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AK105=0,0,IF(SUM($L$105:AK105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AL105=0,0,IF(SUM($L$105:AL105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AM105=0,0,IF(SUM($L$105:AM105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AN105=0,0,IF(SUM($L$105:AN105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AO105=0,0,IF(SUM($L$105:AO105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AP105=0,0,IF(SUM($L$105:AP105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AQ105=0,0,IF(SUM($L$105:AQ105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AR105=0,0,IF(SUM($L$105:AR105)<$G$113,$G$113*$G$109/100,0))","v":0},{"$f":"IF(AS105=0,0,IF(SUM($L$105:AS105)<$G$113,$G$113*$G$109/100,0))","v":0}]
[null,null,"3.","plynové generátory",null,"[let]",10,null,null,{"$f":"SUM(L106:AQ106)","v":925000000},"Lineární odpis 4.skupiny",{"$f":"G122*$G$117/100","v":19887500},{"$f":"IF(L106=0,0,IF(SUM($L$106:L106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(M106=0,0,IF(SUM($L$106:M106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(N106=0,0,IF(SUM($L$106:N106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(O106=0,0,IF(SUM($L$106:O106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(P106=0,0,IF(SUM($L$106:P106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(Q106=0,0,IF(SUM($L$106:Q106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(R106=0,0,IF(SUM($L$106:R106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(S106=0,0,IF(SUM($L$106:S106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(T106=0,0,IF(SUM($L$106:T106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(U106=0,0,IF(SUM($L$106:U106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(V106=0,0,IF(SUM($L$106:V106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(W106=0,0,IF(SUM($L$106:W106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(X106=0,0,IF(SUM($L$106:X106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(Y106=0,0,IF(SUM($L$106:Y106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(Z106=0,0,IF(SUM($L$106:Z106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(AA106=0,0,IF(SUM($L$106:AA106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(AB106=0,0,IF(SUM($L$106:AB106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(AC106=0,0,IF(SUM($L$106:AC106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(AD106=0,0,IF(SUM($L$106:AD106)<$G$113,$G$122*$G$118/100,0))","v":47637500},{"$f":"IF(AE106=0,0,IF(SUM($L$106:AE106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AF106=0,0,IF(SUM($L$106:AF106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AG106=0,0,IF(SUM($L$106:AG106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AH106=0,0,IF(SUM($L$106:AH106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AI106=0,0,IF(SUM($L$106:AI106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AJ106=0,0,IF(SUM($L$106:AJ106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AK106=0,0,IF(SUM($L$106:AK106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AL106=0,0,IF(SUM($L$106:AL106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AM106=0,0,IF(SUM($L$106:AM106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AN106=0,0,IF(SUM($L$106:AN106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AO106=0,0,IF(SUM($L$106:AO106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AP106=0,0,IF(SUM($L$106:AP106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AQ106=0,0,IF(SUM($L$106:AQ106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AR106=0,0,IF(SUM($L$106:AR106)<$G$113,$G$122*$G$118/100,0))","v":0},{"$f":"IF(AS106=0,0,IF(SUM($L$106:AS106)<$G$113,$G$122*$G$118/100,0))","v":0}]
[null,null,"3.","Doba odepisování lineárně",null,"[let]",10,null,null,{"$f":"SUM(L107:AQ107)","v":1850000000},"Celkový součet lineárních odpisů",{"$f":"SUM(L105:L106)","v":70762500},144762500,144762500,144762500,144762500,144762500,144762500,144762500,144762500,144762500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,47637500,{"$f":"SUM(AF105:AF106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3.","Sazba 1. roku odepisování lineárně",null,"[%]",5.5]
[null,null,"3.","Sazba dalších let odepisování lineárně",null,"[%]",10.5]
[null,null,"3.","Sazba 1. roku odepisování zrychleně",null,"[%]",10]
[null,null,"3.","Sazba dalších let odepisování zrychleně",null,"[%]",11]
[null,null,"3.","Navýšený odpis v prvním roce zrychleně",null,"[%]",0]
[null,null,"3.","Výše investice v 3.odpisové skupině",null,"[Kč]",{"$f":"G7*G100","v":925000000}]
[null,null,"4.","budovy výrobní pro energetiku",null,"[let]",20]
[null,null,"4.","energetická výrobní díla",null,"[let]",20]
[null,null,"4.","Doba odepisování lineárně",null,"[let]",20]
[null,null,"4.","Sazba 1. roku odepisování lineárně",null,"[%]",2.15]
[null,null,"4.","Sazba dalších let odepisování lineárně",null,"[%]",5.15]
[null,null,"4.","Sazba 1. roku odepisování zrychleně",null,"[%]",20]
[null,null,"4.","Sazba dalších let odepisování zrychleně",null,"[%]",21]
[null,null,"4.","Navýšený odpočet v prvním roce zrychleně",null,"[%]",0]
[null,null,"4.","Výše investice v 3.odpisové skupině",null,"[Kč]",{"$f":"G7*G101","v":925000000}]
[]
[]
[]
[null,"Grafy"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scénář","Optimistický",-1680484135,-1564724448.0705221,-1414327095.6256177,-1240553906.0586281,-1040257820.0450668,-809901026.19566917,-514160827.94091511,-178483662.61034894,202209697.23173988,633615062.89182138,1122117918.2299685,1656421309.8726201,2262998282.0411844,2950832463.8974104,3729985545.3596573,4611724270.1593552,5608662234.1830406,6734918204.7765999,8006292874.7868557,9440466186.0361214,11057217603.293331,12869620869.548073,14911471829.774799,17210441377.032566,19797468455.737293,22707141606.791996,25978124763.008003,29653632406.518833,33781959788.945774,38417074571.908165,43619276977.871948,49455936357.98262,56002312994.115776,63342474967.694633,71570321059.903442,80790721910.184952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesimistický",-1680484135,-1579709448.0705221,-1466028951.4138002,-1345246586.3524725,-1217745393.7231665,-1084081888.5470552,-912590061.76234424,-736383631.19562221,-556469062.35235012,-374133871.48217201,-190997933.73033544,-27526801.1187433,132260455.15099823,285349923.80049038,428093881.58681297,556103497.31060088,664124750.40785968,745895021.50465167,793977431.41323292,789707074.22550178,720154033.95538914,570219965.35163033,322171130.6084013,-44779646.215684175,-554954812.27439284,-1236767302.5007505,-2123360176.9097061,-3253343374.7541614,-4671642191.310111,-6430474281.7906647,-8590474528.8693657,-11221990026.558027,-14406570792.667809,-18238685692.868191,-22827697520.117661,-28300136314.89859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realistický",-1680484135,-1572216948.0705221,-1440169331.922133,-1290400600.7611699,-1124992074.6394253,-942530892.84365118,-710149534.65753937,-456126379.6537267,-178643673.50454485,124243596.98527634,454613059.89766347,796226153.04016662,1169893746.7215791,1578118502.3469572,2023551238.4296651,2508992283.5290866,3037391246.8696756,3611844830.99757,4235592245.6632509,4912007706.9021816,5644589418.5588818,6427893208.5966434,7274665627.554286,8188664309.2858477,9173675742.1786613,10233473549.575144,11371766927.916739,12592137536.531981,13897962869.844536,15292323841.344694,16777893963.556795,18356807113.308075,20030500419.876194,21799528297.115761,23663343050.395588,25620036814.831802]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX136:AX146)","v":-113923296.75309175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN137:AN139)","v":-17476650},null,null,null,null,{"$f":"SUM(AS137:AS144)","v":-46841064.470722646},null,null,"040209 - Kompozitní tkaniny",null,{"$f":"-($G$21*'Technický model'!O27)*(1+$G$32)^M5","v":-2056762.932764505},{"$f":"AX136/$AX$135","v":1.8053927435247669E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teplonosná voda",{"$f":"-($G$43*'Technický model'!O15)*(1+$G$46)^M5","v":-7573500},{"$f":"AN137/$AN$136","v":0.43334964080644744},null,null,"Hydroxid sodný ",{"$f":"-$G$49*'Technický model'!O19*(1+$G$57)^M5","v":-20462967.109056175},{"$f":"AS137/$AS$136","v":0.43685956628603662},null,"040210 - Organické přírodní produkty",null,{"$f":"-($G$22*'Technický model'!O28)*(1+$G$33)^M5","v":-493085.38806406554},{"$f":"AX137/$AX$135","v":4.3282226034306167E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Výrobní voda",{"$f":"-($G$44*'Technický model'!O17)*(1+$G$47)^M5","v":-9845550},{"$f":"AN138/$AN$136","v":0.56335453304838168},null,null,"Vápenný hydrát",{"$f":"-$G$50*'Technický model'!O20*(1+$G$58)^M5","v":-597177.58123613126},{"$f":"AS138/$AS$136","v":1.2749018152851517E-2},null,"070210 - Plastový odpad",null,{"$f":"-($G$23*'Technický model'!O29)*(1+$G$34)^M5","v":-13783457.286948761},0.12098892570517797]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Odpadní voda",{"$f":"-($G$45*'Technický model'!O55)*(1+$G$48)^M5","v":-57600},3.2958261451708423E-3,null,null,"Čpavková voda",{"$f":"-$G$51*'Technický model'!O21*(1+$G$59)^M5","v":-3420010.8203179999},7.3013089240438381E-2,null,"120105 - Plastové hobliny",null,{"$f":"-($G$24*'Technický model'!O30)*(1+$G$35)^M5","v":-1902008.3256927072},1.6695516895152428E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyselina solná",{"$f":"-$G$52*'Technický model'!O22*(1+$G$60)^M5","v":-710729.34129847342},1.5173210714344566E-2,null,"150106 - Směsné obaly",null,{"$f":"-($G$25*'Technický model'!O31)*(1+$G$36)^M5","v":-3743671.4957960043},3.2861333919345211E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chlorid železitý",{"$f":"-$G$53*'Technický model'!O23*(1+$G$61)^M5","v":-1182286.5643875112},2.5240386352160783E-2,null,"170201 - Dřevo",null,{"$f":"-($G$26*'Technický model'!O32)*(1+$G$37)^M5","v":-709139.5962692363},6.2247109808116667E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfid sodný",{"$f":"-$G$54*'Technický model'!O24*(1+$G$62)^M5","v":-15154479.568296127},0.32352978608691146,null,"200101 - Papír",null,{"$f":"-($G$27*'Technický model'!O33)*(1+$G$38)^M5","v":-792790.25079831632},6.9589826961955516E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Činidla kotelních vod",{"$f":"-$G$55*'Technický model'!O25*(1+$G$63)^M5","v":-5306960.4323858842},0.11329717828472761,null,"200111 - Textil",null,{"$f":"-($G$28*'Technický model'!O34)*(1+$G$39)^M5","v":-593360.42272507667},5.2084203989556117E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flokulant",{"$f":"-$G$56*'Technický model'!O26*(1+$G$64)^M5","v":-6453.0537443481753},1.3776488252912285E-4,null,"200301 - Směsný komunální odpad",null,{"$f":"-($G$29*'Technický model'!O35)*(1+$G$40)^M5","v":-78585945.262104943},0.68981452873880433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200307 - Objemný odpad",null,{"$f":"-($G$30*'Technický model'!O36)*(1+$G$41)^M5","v":-6568253.1576339658},5.7655048131809883E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ostatní nezařazený odpad",null,{"$f":"-($G$31*'Technický model'!O37)*(1+$G$42)^M5","v":-4694822.6342941886},4.1210382495069219E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z160:Z165)","v":-254222911.2238144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena zemního plynu",null,{"$f":"-$G$80*'Technický model'!O12*(1+$G$83)^M5","v":-3231900},{"$f":"Z160/$Z$159","v":1.2712858901826827E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opravy, údržba a reinvestice",null,{"$f":"-$G$68*$G$7","v":-27750000},{"$f":"Z161/$Z$159","v":0.10915617269274867}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkové náklady na palivo (odpad)",null,{"$f":"SUM(N20:N30)","v":-113923296.75309175},0.44812364158946805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkové náklady na vodu",null,{"$f":"SUM(N32:N34)","v":-17476650},6.8745377495161297E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Celkové náklady na chemikálie",null,{"$f":"SUM(N36:N43)","v":-46841064.470722646},0.18425193954877028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mzdy zaměstnancům (včetně zdravotního a sociálního)",null,{"$f":"-$G$72*(1+$G$73)^M5","v":-45000000},0.17701000977202488]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z168:Z171)","v":416099087.80991733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby z prodeje stavebního materiálu (SPRUK)",null,{"$f":"'Technický model'!O58*'Ekonomický model'!$G$74*(1+$G$76)^M5","v":175537190.08264461},{"$f":"Z168/$Z$167","v":0.42186391469051632}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby z prodeje tepelné energie",null,{"$f":"'Technický model'!O42*'Ekonomický model'!$G$79*(1+$G$82)^M5","v":131274000},{"$f":"Z169/$Z$167","v":0.31548735348338153}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby z prodeje železa",null,{"$f":"'Technický model'!O57*'Ekonomický model'!$G$75*(1+$G$77)^M5","v":39747272.727272727},9.5523575734033098E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby z prodeje elektrické energie",null,{"$f":"'Technický model'!O50*'Ekonomický model'!$G$78*(1+$G$81)^M5","v":69540625},0.1671251560920691]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby z prodeje elektrické energie",null,{"$f":"'Technický model'!O50*'Ekonomický model'!$G$78*(1+$G$81)^M5","v":69540625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby z prodeje stavebního materiálu (SPRUK)",null,{"$f":"'Technický model'!O58*'Ekonomický model'!$G$74*(1+$G$76)^M5","v":175537190.08264461}]
[]
[]
[]
[]
[]
[]
[]
[null,"Citlivostní analýzy"]
[]
[null,null,"Změna hodnoty WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eskalace ceny SPRUK"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,0.03,10732985735.009794,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.08,-2311776220.6113458]
[null,null,0.04,8267756389.9270897,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.06,-1904274105.3044016]
[null,null,0.05,6381114422.2042227,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,-1344343256.9232938]
[null,null,0.06,4926435240.2938585,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,-560517048.7622838]
[null,null,7.0000000000000007E-2,3796372252.4074011,null,null,null,null,null,null,null,null,null,null,null,null,null,0,574463766.95259774]
[null,null,0.08,2911875077.8060603,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,2192099441.388885]
[null,null,0.09,2214387977.0403047,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,3265838878.2210846]
[null,null,9.5399999999999999E-2,1899662553.9613731,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,4597673094.3803635]
[null,null,0.1,1660279373.0353281,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,6253992724.0471611]
[null,null,0.11,1216844235.812304,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,8319027978.7338362]
[null,null,0.12,859420681.63234019,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,10899501834.639225]
[null,null,0.13,569299697.77840519,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,14129834121.873934]
[null,null,0.14000000000000001,332202155.30612594,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,18179731456.503845]
[null,null,0.15,137163528.20723945,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,23263348812.004726]
[null,null,0.16,-24286966.306094006,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,29650779741.607029]
[null,null,0.17,-158733596.72957113,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,37682450807.724365]
[null,null,0.18,-271325595.85234147,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,47787133427.390678]
[]
[]
[]
[]
[]
[null,null,"Eskalace ceny tepla",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eskalace ceny zemního plynu"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,-0.02,1105559536.0970597,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.06,4887662391.8709564]
[null,null,0,1891757609.4330461,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,4878693381.4718618]
[null,null,0.02,3068306079.7338428,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,4865696938.1600637]
[null,null,0.04,4867293949.9061213,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4846468171.9568634]
[null,null,0.06,7650244378.071991,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,4817502146.1426458]
[null,null,0.08,11995806508.099455,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,4773211967.6030264]
[null,null,0.1,18826228066.446903,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,4704680370.6285248]
[null,null,0.12,29609431298.16621,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,4597673094.3803635]
[null,null,0.14000000000000001,46676674271.094772,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,4429489440.8047667]
[null,null,0.16,73719306062.96611,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,4163989900.9069381]
[null,null,0.18,116562367380.69792,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,3743780071.001122]
[null,null,0.2,184363205412.18927,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16,3076132681.9819446]
[null,null,0.22,291461197228.39325,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,1927083190.3698466]
[null,null,0.24,460214551726.57635,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,-13426080.183501421]
[null,null,0.26,725332786317.75146,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,-3173880907.7263088]
[null,null,0.28000000000000003,1140459755638.9941,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,-8227336439.5466986]
[null,null,0.3,1788126544071.043,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26,-16223415204.678688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,-28791067016.926956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,-48437939385.905487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32,-79000848936.953857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34,-126334232867.07309]
[]
[null,null,"Eskalace ceny 040209 - Kompozitní tkaniny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eskalace ceny 070210 - Plastový odpad"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,-0.06,4701350263.1464033,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.06,5292263530.5831957]
[null,null,-0.04,4695642435.5117483,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,5254095119.002799]
[null,null,-0.02,4687371572.2853251,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,5198752091.9624977]
[null,null,0,4675134493.9197989,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5116782941.6703529]
[null,null,0.02,4656700678.4539194,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,4993248185.1547079]
[null,null,0.04,4628514658.6185865,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,4804358744.2276497]
[null,null,0.06,4584901536.8077908,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,4512084125.6737204]
[null,null,0.08,4516802709.7019682,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,4055717832.9173656]
[null,null,0.1,4409771581.0868521,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,3338445576.5287976]
[null,null,0.12,4240809171.2573771,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,2177448305.7131901]
[null,null,0.14000000000000001,3973390005.4002762,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,147425109.14590129]
[null,null,0.16,3549679097.4941278,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16,-3231460231.797647]
[null,null,0.18,2864337880.0772228,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,-8694813964.1152287]
[null,null,0.2,1679901465.920186,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,-17420653454.144943]
[null,null,0.22,-287477110.09886658,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,-31257280942.747253]
[null,null,0.24,-3467399811.2630029,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,-53097698436.43325]
[null,null,0.26,-8525678630.6226721,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26,-87436189268.872849]
[]
[]
[]
[]
[]
[null,null,"Eskalace ceny 120105 - Plastové hobliny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eskalace ceny 200301 - Směsný komunální odpad"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,-0.06,4693549403.2324514,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.06,9044332404.9559803]
[null,null,-0.04,4688271042.9947262,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,8826716414.9504242]
[null,null,-0.02,4680622494.653677,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,8511179898.7422304]
[null,null,0,4669306156.4590282,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8044109389.5858088]
[null,null,0.02,4652259335.0038881,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,7340279860.347084]
[null,null,0.04,4626194082.8832245,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,6263842034.602788]
[null,null,0.06,4585862492.1723375,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,4597673094.3803635]
[null,null,0.08,4522887545.4432583,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,1975321660.1697268]
[null,null,0.1,4423909634.8191061,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,-2724439165.2899141]
[null,null,0.12,4267660265.9174528,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,-10552992170.675943]
[null,null,0.14000000000000001,4020362207.4939938,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,-23099909676.899284]
[null,null,0.16,3628532083.7173586,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16,-43053539422.279716]
[null,null,0.18,3000607297.1408257,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,-74709483839.075378]
[null,null,0.2,1916900057.285583,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,-124817444352.22562]
[null,null,0.22,106018699.92972168,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,-203969549754.88797]
[null,null,0.24,-2826117686.3972616,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,-328688819236.7652]
[null,null,0.26,-7497611826.1297522,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26,-524627754156.67719]
[]
[]
[]
[]
[null,null,"Eskalace ceny chladící vody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eskalace ceny výrobní vody"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,-0.06,5359596385.224865,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.06,5385250443.3744202]
[null,null,-0.04,5338624254.714632,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.04,5357986673.7111149]
[null,null,-0.02,5308180438.3120537,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.02,5318455043.2549047]
[null,null,0,5263120547.5852537,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5259886430.9787836]
[null,null,0.02,5195242767.7950459,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,5171645317.2515144]
[null,null,0.04,5091455006.0543365,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,5036721226.9885931]
[null,null,0.06,4930860912.8935347,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,4827948905.87955]
[null,null,0.08,4680104513.6653891,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,4501965586.8829565]
[null,null,0.1,4285989936.9907446,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,3989616637.2059221]
[null,null,0.12,3663829361.0396934,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,3180807888.4695544]
[null,null,0.14000000000000001,2665205543.1239347,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,1824354904.2959912]
[null,null,0.16,919359732.82653987,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16,-521192580.2503432]
[null,null,0.18,-2002478040.8430731,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,-4374865594.9150772]
[null,null,0.2,-6736298884.3473577,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,-10570255133.33077]
[null,null,0.22,-14291317650.683531,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,-20426115727.77747]
[null,null,0.24,-26258116697.065739,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,-36007355464.381767]
[null,null,0.26,-45100927380.490356,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26,-60519480131.698616]
[]
[]
[]
[]
[]
[null,null,"Eskalace ceny odpadní vody"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena emisní povolenky"]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,-0.06,4600750458.8882246,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Kč]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,-0.04,4600590610.1927233,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,4597673094.3803635]
[null,null,-0.02,4600358983.2442541,null,null,null,null,null,null,null,null,null,null,null,null,null,1200,4597673094.3803635]
[null,null,0,4600016281.7580357,null,null,null,null,null,null,null,null,null,null,null,null,null,1400,4597673094.3803635]
[null,null,0.02,4599500039.5825691,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,4597673094.3803635]
[null,null,0.04,4598710685.2449074,null,null,null,null,null,null,null,null,null,null,null,null,null,1800,4597673094.3803635]
[null,null,0.06,4597489292.2606802,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,4597673094.3803635]
[null,null,0.08,4595582172.8844938,null,null,null,null,null,null,null,null,null,null,null,null,null,2200,4597673094.3803635]
[null,null,0.1,4592584747.7024164,null,null,null,null,null,null,null,null,null,null,null,null,null,2400,4597673094.3803635]
[null,null,0.12,4587852926.328577,null,null,null,null,null,null,null,null,null,null,null,null,null,2600,4597673094.3803635]
[null,null,0.14000000000000001,4580363806.5530338,null,null,null,null,null,null,null,null,null,null,null,null,null,2800,4597673094.3803635]
[null,null,0.16,4568497709.6360741,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,4597673094.3803635]
[null,null,0.18,4549698742.219389,null,null,null,null,null,null,null,null,null,null,null,null,null,3200,4597673094.3803635]
[null,null,0.2,4519948741.1627655,null,null,null,null,null,null,null,null,null,null,null,null,null,3400,4597673094.3803635]
[null,null,0.22,4472955997.8004837,null,null,null,null,null,null,null,null,null,null,null,null,null,3600,4597673094.3803635]
[null,null,0.24,4398910298.0890884,null,null,null,null,null,null,null,null,null,null,null,null,null,3800,4597673094.3803635]
[null,null,0.26,4282581907.2534223,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,4597673094.3803635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4200,4597673094.3803635]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Velikost úvěru"]
[null,null,"Velikost úroku úvěru",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV [Kč]"]
[null,null,null,"NPV [Kč]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[Kč]",{"$f":"$M$65","v":4597673094.3803635}]
[null,null,"[%]",{"$f":"$M$65","v":4597673094.3803635},null,null,null,null,null,null,null,null,null,null,null,null,null,300000000,4288143276.851912]
[null,null,0.03,4740153349.1694317,null,null,null,null,null,null,null,null,null,null,null,null,null,350000000,4174561378.4170632]
[null,null,0.04,4649491435.2412682,null,null,null,null,null,null,null,null,null,null,null,null,null,400000000,4062095675.1824884]
[null,null,0.05,4560495497.1870155,null,null,null,null,null,null,null,null,null,null,null,null,null,450000000,3953154161.1614833]
[null,null,0.06,4473131217.3317156,null,null,null,null,null,null,null,null,null,null,null,null,null,500000000,3847632985.1208839]
[null,null,7.0000000000000007E-2,4387365044.6340971,null,null,null,null,null,null,null,null,null,null,null,null,null,550000000,3745431699.9750981]
[null,null,0.08,4303164176.4785614,null,null,null,null,null,null,null,null,null,null,null,null,null,600000000,3646453142.7813129]
[null,null,0.09,4220496540.9206448,null,null,null,null,null,null,null,null,null,null,null,null,null,650000000,3550603319.1958418]
[null,null,0.1,4139330779.3741097,null,null,null,null,null,null,null,null,null,null,null,null,null,700000000,3457791292.2187128]
[null,null,0.11,4059636229.7287726,null,null,null,null,null,null,null,null,null,null,null,null,null,750000000,3367929075.0602245]
[null,null,0.12,3981382909.8877378,null,null,null,null,null,null,null,null,null,null,null,null,null,800000000,3280931527.9698439]
[null,null,0.13,3904541501.7130408,null,null,null,null,null,null,null,null,null,null,null,null,null,850000000,3196716258.8745995]
[null,null,0.14000000000000001,3829083335.3697228,null,null,null,null,null,null,null,null,null,null,null,null,null,900000000,3115203527.6796899]
[null,null,0.15,3754980374.0577507,null,null,null,null,null,null,null,null,null,null,null,null,null,950000000,3036316154.0904393]
[null,null,0.16,3682205199.1217356,null,null,null,null,null,null,null,null,null,null,null,null,null,1000000000,2959979428.8201413]
[null,null,0.17,3610730995.5291367,null,null,null,null,null,null,null,null,null,null,null,null,null,1050000000,2886121028.0536613]
[null,null,0.18,3540531537.7072277,null,null,null,null,null,null,null,null,null,null,null,null,null,1100000000,2814670931.0422287]
[null,null,0.19,3471581175.7295427]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Dvoufaktorová citlivostní analýza velikosti úvěru a úrokové míry"]
[]
[null,null,null,"NPV [Kč]","Výše úvěru [Kč]"]
[null,null,null,{"$f":"$M$65","v":4597673094.3803635},300000000,350000000,400000000,450000000,500000000,550000000,600000000,650000000,700000000,750000000,800000000,850000000,900000000,950000000,1000000000,1050000000,1100000000]
[null,null,null,0.03,4525038523.1075706,4445120170.2956295,4364002807.6704369,4284597708.5570755,4207025385.0447965,4131248546.7542238,4057230754.472353,3984936399.174551,3914330681.5925603,3845379592.3135881,3778049892.3961191,3712309094.488421,3648125444.4360609,3585467903.3652906,3524306130.2293386,3464610464.8051744,3406351911.1285386]
[null,null,null,0.04,4373689903.0643892,4272064163.0002284,4170538733.5249362,4071886383.4959331,3976031946.1244702,3882902446.9985089,3792427035.2443423,3704536916.968091,3619165290.8984618,3536247286.1549683,3455719902.0677299,3377521949.9788108,3301593996.9564309,3227878311.3565245,3156318810.1684785,3086861008.0834327,3019451968.2267942]
[null,null,null,0.05,4227195566.6634951,4105275240.2530794,3985238892.0637593,3869226310.8312607,3757109362.6058221,3648764446.3112698,3544072321.389379,3442917942.353961,3345190299.9658771,3250782268.7519407,3159590460.6032014,3071515084.1993399,2986459810.017067,2904331640.6903915,2825040786.5014081,2748500545.7890091,2674627190.0725474]
[null,null,null,0.06,4085381181.7277575,3944644468.9337263,3807716838.4843383,3676085194.2677693,3549551244.2896037,3427924924.9202867,3311024034.2759314,3198673882.8165212,3090706960.3176751,2986962618.4146109,2887286767.9580703,2791531590.4599719,2699555262.9436274,2611221695.5477481,2526400281.2661581,2444965657.2366519,2366797477.0213275]
[null,null,null,7.0000000000000007E-2,3948079197.1409926,3789916318.4215841,3637605945.2803063,3491961271.4475484,3352695970.015265,3219537322.6744804,3092225525.7255044,2970513033.3830338,2854163936.2845206,2742953373.2312703,2636666974.306282,2535100333.6209249,2438058510.043149,2345355554.3551412,2256814061.3781824,2172264745.6857972,2091546039.6061251]
[null,null,null,0.08,3815128562.7999258,3640846757.0124927,3474558323.2922521,3316381454.4490075,3165923675.4662094,3022813498.1398396,2886699217.5403705,2757247781.1971135,2634143726.4184885,2517088181.4620214,2405797926.5476484,2300004510.9690442,2199453422.8009119,2103903307.9274087,2013125235.3285129,1926902005.7589567,1845027501.1386809]
[null,null,null,0.09,3686307264.3183193,3497202702.2685542,3318243804.4132543,3148899589.1398449,2988653453.6784649,2837019446.1342268,2693540315.8004742,2557785694.1305556,2429350397.2299104,2307852841.392705,2192933563.8216519,2084253841.2364511,1981494399.602102,1884354208.6943212,1792549355.6689885,1705811992.2198546,1623889350.2938774]
[null,null,null,0.1,3561036737.4387445,3358761498.9501591,3168348982.2775784,2989094825.4678092,2820340752.6030698,2661471344.8598237,2511911049.7669058,2371121410.3303671,2238598497.1563187,2113870528.0456591,1996495660.7675374,1886059945.849216,1782175427.2589867,1684478379.8127716,1592627673.0110779,1506303251.8187876,1425204725.6394165]
[null,null,null,0.11,3439651853.7195096,3225310423.0878286,3024576307.488193,2836570091.3198814,2660474955.2663932,2495531906.1966548,2341035389.7671132,2196329253.6943879,2060803032.4490263,1933888526.6524668,1815056652.7638493,1703814540.7431316,1599702859.2893903,1502293349.9967296,1411186553.3589537,1326009711.0037065,1246414829.8583374]
[null,null,null,0.12,3322033491.8515191,3096646210.8294029,2886643234.1505799,2690950663.0885706,2508577129.1722031,2338607004.9201937,2180194202.5509214,2032556507.5501213,1894970398.9565339,1766766312.7211344,1647324308.5567076,1536070104.3654785,1432471445.6516891,1336034780.3274972,1246302212.0364583,1162848707.5771661,1085279536.2345848]
[null,null,null,0.13,3208049437.6746712,2972574610.7725296,2754281414.6794972,2551882826.5551529,2364197932.6026001,2190142564.6147437,2028720806.3367238,1879017285.3631949,1740190174.7588117,1611464836.1806645,1492128043.0866249,1381522728.7170861,1279043209.0141592,1184130835.5582545,1096270038.0163269,1014984719.5619,939834972.29058421]
[null,null,null,0.14000000000000001,3097572531.4390187,2852909958.5615516,2627235940.030735,2419032622.1376419,2226915666.408812,2049621679.8926914,1885996891.1520047,1734986943.1983187,1595627688.4072206,1467036882.7278028,1348406687.4199655,1238996896.2737765,1138128814.9210157,1045179726.5605361,959577885.29328489,880797984.39183617,808357052.29830647]
[null,null,null,0.15,2990480462.0498877,2737474772.594039,2505264622.6849537,2292084668.958847,2096334460.7435298,1916561956.2092776,1751448773.1428621,1599796983.9654558,1460517286.281924,1332618399.3690538,1215197553.8917329,1107431957.0487034,1008571128.5304718,917930014.32754529,834882795.74015164,758857320.06994164,689330087.56005692]
[null,null,null,0.16,2886655570.1187763,2626099369.7442575,2388137319.8734865,2170741062.5675435,1972082586.9803362,1790513050.100827,1624543954.3150971,1472830408.2664247,1334156230.4063385,1207420683.4531817,1091626653.2319248,985870107.51340055,889330689.89807296,801263320.84318852,720990692.91049087,647896560.47585189,581419735.71791911]
[null,null,null,0.17,2785984659.4271588,2518621500.0696363,2275635294.6890063,2054720341.4974577,1853810885.7974763,1671054394.0803046,1504787961.7005935,1353517470.966171,1215899165.0574036,1090723345.4073002,976899936.88805199,873445697.10012031,779472873.88364744,694179139.41797674,616838650.41699886,546794102.37604153,483449661.93394148]
[null,null,null,0.18,2688358816.4279814,2414885999.5214996,2167550612.8675504,1943756518.1759169,1741191303.0785773,1557793091.7122114,1391721442.2417774,1241331806.4978487,1105153096.7723768,981867965.08424878,870295452.24721336,769375709.00936067,678156530.38014185,595781477.867149,521479393.43968344,454555134.24351364,394381378.94670528]
[null,null,null,0.19,2593673237.4278221,2314744459.7341013,2063685573.1622236,1837598169.9975557,1633915525.9057009,1450361969.5676317,1284917491.7759299,1135786889.4133513,1001372837.9574369,880252370.24075091,771156311.23842442,672951280.43081117,584623926.304263,505267103.08880776,434067738.97357541,370296178.71597081,313296812.55472499]
[null,null,null,"Úroková míra [% p.a]","IRR [%]"]
[]
[]
[null,null,null,"IRR [%]","Výše úvěru [Kč]"]
[null,null,null,{"$f":"$M$64","v":0.15837216185457814},300000000,350000000,400000000,450000000,500000000,550000000,600000000,650000000,700000000,750000000,800000000,850000000,900000000,950000000,1000000000,1050000000,1100000000]
[null,null,null,0.03,0.1615124575290463,0.1627319976179149,0.16382191458721285,0.16493326256386887,0.16607692682595121,0.16725470972232337,0.16846856595458282,0.16972062013992062,0.17101318697515966,0.17234879447839835,0.17373021088979357,0.17516047594552075,0.17664293740716319,0.17818129394395821,0.17977964574272565,0.18144255458100811,0.18317511557226274]
[null,null,null,0.04,0.16149803621537284,0.16268972937230441,0.16376210003717051,0.16486483358633697,0.16599957682027422,0.16716811179244528,0.16837237094462276,0.16961445441616552,0.17089664991303044,0.17222145560465019,0.17359160661993567,0.17501010584362642,0.17648025987914195,0.17800572125500014,0.17959053822365201,0.18123921385488151,0.18295677658926524]
[null,null,null,0.05,0.16148279487274109,0.16263686349046336,0.16370067837514135,0.16479455818979005,0.16592013045134091,0.16707915610770829,0.1682735444438721,0.16950537012546185,0.17077689275852115,0.17209057942485662,0.17344913075339963,0.17485551121529008,0.17631298449186938,0.17782515497115203,0.17939601669423411,0.18103001141851083,0.18273209791744405]
[null,null,null,0.06,0.16146674208258549,0.16258263894463787,0.16363767224477055,0.16472246289910153,0.16583861843446557,0.1669878779135936,0.16817212660212078,0.16939341273499053,0.17065396675350319,0.17195622346327211,0.17330284766216919,0.17469676391181221,0.17614119128398831,0.17763968411506403,0.1791961800610864,0.18081505708347789,0.18250120143703197]
[null,null,null,7.0000000000000007E-2,0.16144988667427751,0.16252707509775721,0.16357310467330133,0.16464857469447192,0.1657550720193286,0.16689431307713565,0.1680681582870045,0.16927862853627174,0.17052792408214024,0.17181844631730647,0.17315282293683643,0.17453393716509158,0.17596496185554944,0.17744939947308302,0.17899112922144078,0.18059446290725711,0.18226421156222106]
[null,null,null,0.08,0.16143223770400383,0.16247019159484122,0.16350699902815768,0.16457292096031129,0.16566952293044412,0.1667984980181767,0.16796168100514164,0.16916106455516489,0.170398817768592,0.17167730754160782,0.17299912325554767,0.17436710543969647,0.17578437920118772,0.17725439340720595,0.17878096685114642,0.18036834295406057,0.18202125497107025]
[null,null,null,0.09,0.161410886015807,0.16241200832803604,0.16343937897515892,0.1644955294360062,0.16558200330978501,0.16670046964305985,0.16785273682601365,0.16904076846492777,0.17026670157810875,0.1715328675358927,0.17284181625707418,0.17419634428945363,0.17559952754824737,0.17705475967242412,0.17856579719853083,0.1801368130620411,0.18177246034230055]
[null,null,null,0.1,0.16136184931828046,0.16235254540304656,0.16337026843837266,0.16441642816858826,0.16549254566158145,0.16660026528079519,0.1677413683086233,0.16891778850238692,0.1701316299215927,0.17138518743661546,0.17268097041812513,0.1740217302187117,0.17541049220003035,0.17685059323968155,0.17834572588440611,0.17989999061720985,0.18151795809941174]
[null,null,null,0.11,0.16131065148716761,0.16229182310696211,0.16329969156161339,0.1643356454673115,0.16540118279931515,0.16649792262171492,0.16762761843096818,0.16879217338726304,0.16999365776368247,0.17123432901255686,0.1725166549349948,0.17384334054838968,0.1752173593843287,0.17664199012464632,0.17812085970845715,0.17965799433436014,0.18125788016249311]
[null,null,null,0.12,0.16125841047509115,0.16222986187747468,0.16322767267158311,0.16425320986014147,0.16530794779490665,0.1663934796586326,0.16751153052234313,0.16866397224467899,0.16985284053439043,0.17108035456437221,0.17234893960961783,0.17366125328691218,0.17502021610735152,0.17642904722244523,0.1778913064622154,0.17941094404525737,0.18099235970804606]
[null,null,null,0.13,0.16120514321331547,0.16216668227348241,0.16315423624264813,0.16416915005214783,0.16521287393009643,0.16628697463050357,0.16739314819847473,0.16853323453085722,0.16970923404432781,0.17092332682814226,0.17217789474007517,0.17347554700609091,0.17481915001315307,0.17621186214848916,0.17765717474877962,0.17915896049430224,0.1807215309370982]
[null,null,null,0.14000000000000001,0.16115086670762913,0.16210230494705868,0.16307940686323685,0.16408349488578833,0.16511599465000781,0.16617844596857823,0.16727251529949005,0.1684000099620151,0.16956289440351147,0.17076330888294189,0.17200359101559082,0.17328630072200957,0.17461424924861424,0.17599053308548029,0.17741857380940762,0.17890216514183832,0.18044552885182097]
[null,null,null,0.15,0.16109559801653051,0.16203675061678036,0.16300320920384226,0.16399627330306621,0.16501734351887398,0.16606793224503269,0.16714967583069607,0.16826434844643989,0.16941387794375751,0.17060036406242629,0.17182609941602323,0.1730935937809277,0.17440560233403457,0.17576515863666975,0.17717561335707699,0.17864067997523159,0.18016448904083293]
[null,null,null,0.16,0.16103935423051419,0.16197004004238469,0.16292566798660579,0.16390751430954076,0.16491695417790231,0.16595547212405237,0.16702467390615561,0.16812630001972706,0.16926224114463873,0.17043455587042611,0.17164549111584804,0.17289750575021579,0.17419329803934436,0.17553583768539771,0.1769284034170735,0.17837462732781639,0.17987854747332133]
[null,null,null,0.17,0.16098215245244196,0.16190219400074168,0.16284680795646111,0.16381724694015487,0.16481486030524972,0.16584110431533583,0.16689755369502079,0.16798591478314906,0.16910804056297812,0.1702659479005213,0.17146183739261645,0.17269811631430487,0.1739774252659374,0.17530266926093607,0.17667705417463986,0.17810412970576572,0.17958784030206765]
[null,null,null,0.18,0.1609240097789717,0.16183323326310628,0.16276665385379951,0.16372550022685806,0.16471109557807484,0.16572486752998361,0.1667683593705902,0.16784324284511576,0.16895133276583785,0.17009460375956142,0.17127520953984754,0.17249550517562362,0.17375807293410617,0.17506575241061539,0.17642167582969037,0.1778293096229091,0.1792925036754367]
[null,null,null,0.19,0.16086494328302181,0.16176317857363154,0.16268523038863769,0.16363230316797983,0.16460569363662225,0.16560680043873077,0.1666371350620437,0.16769833426568082,0.16879217426696158,0.16992058699507906,0.17108567878431535,0.17228975196047891,0.17353532987603493,0.17482518607821107,0.17616237845856864,0.17755028944349371,0.17899267355834003]
[null,null,"     ","Úroková míra [% p.a]","IRR [%]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"NPV [Kč]","Výše úvěru [Kč]"]
[null,null,null,{"$f":"$M$65","v":4597673094.3803635},300000000,500000000,700000000,900000000,1100000000,1300000000,1500000000,1700000000]
[null,null,null,0.03,4525038523.1075706,4207025385.0447965,3914330681.5925603,3648125444.4360609,3406351911.1285386,3187131251.4444747,2988746787.388721,2809628872.0791368]
[null,null,null,0.04,4373689903.0643892,3976031946.1244702,3619165290.8984618,3301593996.9564309,3019451968.2267942,2769296262.8390431,2548057294.0660458,2352995201.4733214]
[null,null,null,0.05,4227195566.6634951,3757109362.6058221,3345190299.9658771,2986459810.017067,2674627190.0725474,2404226048.8900456,2170498401.8995986,1969295907.9883735]
[null,null,null,0.06,4085381181.7277575,3549551244.2896037,3090706960.3176751,2699555262.9436274,2366797477.0213275,2084545949.0448568,1846094627.8024168,1645728849.276202]
[null,null,null,7.0000000000000007E-2,3948079197.1409926,3352695970.015265,2854163936.2845206,2438058510.043149,2091546039.6061251,1803995295.9096472,1566572939.2180238,1371917029.655395]
[null,null,null,0.08,3815128562.7999258,3165923675.4662094,2634143726.4184885,2199453422.8009119,1845027501.1386809,1557248903.031378,1325054607.188642,1139421488.4488926]
[null,null,null,0.09,3686307264.3183193,2988653453.6784649,2429350397.2299104,1981494399.602102,1623889350.2938774,1339768538.4660585,1115805509.1932917,941356694.0691582]
[null,null,null,0.1,3561036737.4387445,2820340752.6030698,2238598497.1563187,1782175427.2589867,1425204725.6394165,1147679144.938596,934033353.80456281,772086022.2482928]
[null,null,null,0.11,3439651853.7195096,2660474955.2663932,2060803032.4490263,1599702859.2893903,1246414829.8583374,977665514.57429326,775722650.75601721,626979967.2317425]
[null,null,null,0.12,3322033491.8515191,2508577129.1722031,1894970398.9565339,1432471445.6516891,1085279536.2345848,826885896.84340835,637500107.32407272,502223624.29205668]
[null,null,null,0.13,3208049437.6746712,2364197932.6026001,1740190174.7588117,1279043209.0141592,939834972.29058421,692899646.32234907,516524601.72821319,394662972.99985993]
[null,null,null,0.14000000000000001,3097572531.4390187,2226915666.408812,1595627688.4072206,1138128814.9210157,808357052.29830647,573606529.30535924,410397049.63918436,301681796.52867645]
[null,null,null,0.15,2990480462.0498877,2096334460.7435298,1460517286.281924,1008571128.5304718,689330087.56005692,467195727.06295151,317086405.68054003,221102854.22207049]
[null,null,null,0.16,2886655570.1187763,1972082586.9803362,1334156230.4063385,889330689.89807296,581419735.71791911,372102916.25329822,234868778.68009755,151108305.11268434]
[null,null,null,0.17,2785984659.4271588,1853810885.7974763,1215899165.0574036,779472873.88364744,483449661.93394148,286974087.86763269,162277227.04629076,90175452.118456677]
[null,null,null,0.18,2688358816.4279814,1741191303.0785773,1105153096.7723768,678156530.38014185,394381378.94670528,210634996.61701989,98060270.131665647,37024711.181533992]
[null,null,null,0.19,2593673237.4278221,1633915525.9057009,1001372837.9574369,584623926.304263,313296812.55472499,142065322.14252236,41147527.260219254,-9422639.1547471378]
[null,null,null,"Úroková míra [% p.a]","NPV [Kč]"]
[]
[]
[]
[]
[null,null,null,"IRR [%]","Výše úvěru [Kč]"]
[null,null,null,{"$f":"$M$64","v":0.15837216185457814},300000000,500000000,700000000,900000000,1100000000,1300000000,1500000000,1700000000]
[null,null,null,0.03,0.1615124575290463,0.16607692682595121,0.17101318697515966,0.17664293740716319,0.18317511557226274,0.19092782947613429,0.200420347144594,0.21258890796643515]
[null,null,null,0.04,0.16149803621537284,0.16599957682027422,0.17089664991303044,0.17648025987914195,0.18295677658926524,0.19064014247322825,0.20004227528600427,0.21208476783175434]
[null,null,null,0.05,0.16148279487274109,0.16592013045134091,0.17077689275852115,0.17631298449186938,0.18273209791744405,0.19034382268173289,0.19965237776764644,0.21156397174380159]
[null,null,null,0.06,0.16146674208258549,0.16583861843446557,0.17065396675350319,0.17614119128398831,0.18250120143703197,0.19003905582398506,0.19925094487976014,0.21102700116931117]
[null,null,null,7.0000000000000007E-2,0.16144988667427751,0.1657550720193286,0.17052792408214024,0.17596496185554944,0.18226421156222106,0.18972603176107872,0.19883827389394648,0.21047435015311433]
[null,null,null,0.08,0.16143223770400383,0.16566952293044412,0.170398817768592,0.17578437920118772,0.18202125497107025,0.18940494404396468,0.1984146682686978,0.20990652373543672]
[null,null,null,0.09,0.161410886015807,0.16558200330978501,0.17026670157810875,0.17559952754824737,0.18177246034230055,0.1890759894738645,0.19798043686719224,0.20932403638528863]
[null,null,null,0.1,0.16136184931828046,0.16549254566158145,0.1701316299215927,0.17541049220003035,0.18151795809941174,0.18873936767300004,0.19753589318986453,0.20872741045725962]
[null,null,null,0.11,0.16131065148716761,0.16540118279931515,0.16999365776368247,0.1752173593843287,0.18125788016249311,0.18839528066655187,0.19708135462408816,0.20811717467855573]
[null,null,null,0.12,0.16125841047509115,0.16530794779490665,0.16985284053439043,0.17502021610735152,0.18099235970804606,0.18804393247665474,0.19661714171309286,0.20749386267260661]
[null,null,null,0.13,0.16120514321331547,0.16521287393009643,0.16970923404432781,0.17481915001315307,0.1807215309370982,0.18768552872915056,0.19614357744604316,0.20685801152502159]
[null,null,null,0.14000000000000001,0.16115086670762913,0.16511599465000781,0.16956289440351147,0.17461424924861424,0.18044552885182097,0.18732027627370984,0.19566098657099351,0.20621016039711604]
[null,null,null,0.15,0.16109559801653051,0.16501734351887398,0.16941387794375751,0.17440560233403457,0.18016448904083293,0.18694838281786219,0.19516969493223768,0.20555084919163735]
[null,null,null,0.16,0.16103935423051419,0.16491695417790231,0.16926224114463873,0.17419329803934436,0.17987854747332133,0.18657005657536896,0.19467002883336204,0.20488061727474194]
[null,null,null,0.17,0.16098215245244196,0.16481486030524972,0.16910804056297812,0.1739774252659374,0.17958784030206765,0.18618550592929917,0.19416231442711918,0.20420000225767687]
[null,null,null,0.18,0.1609240097789717,0.16471109557807484,0.16895133276583785,0.17375807293410617,0.1792925036754367,0.18579493911007838,0.19364687713303819,0.20350953884103729]
[null,null,null,0.19,0.16086494328302181,0.16460569363662225,0.16879217426696158,0.17353532987603493,0.17899267355834003,0.18539856388871745,0.19312404108350689,0.20280975772389565]
[null,null,null,"Úroková míra [% p.a]","IRR [%]"]