{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Bilance","H","GRAF","G","BAZ"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":29,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Bilance","index":0,"n_rows":58,"n_cols":43,"rows_kept":58,"cut":false,"hidden":false,"merged":[[35,33,35,36],[36,29,36,32],[37,29,37,32],[38,29,38,32],[37,33,37,36],[38,33,38,36],[36,33,36,36],[42,0,43,0],[41,0,41,7],[41,8,41,14],[6,0,6,3],[6,5,6,8],[6,10,6,13],[18,12,18,13],[19,12,19,13],[20,12,20,13],[21,12,21,13],[22,12,22,13],[33,8,33,13],[22,7,22,8],[9,11,10,11],[9,12,10,13],[11,12,11,13],[12,12,12,13],[13,12,13,13],[14,12,14,13],[15,12,15,13],[16,12,16,13],[17,12,17,13],[14,7,14,8],[15,7,15,8],[16,7,16,8],[17,7,17,8],[57,0,57,6],[57,7,57,14],[22,2,22,3],[9,1,10,1],[9,2,10,3],[32,0,32,14],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[14,2,14,3],[13,2,13,3],[12,2,12,3],[21,2,21,3],[15,2,15,3],[16,2,16,3],[4,0,4,1],[2,8,2,9],[3,8,3,9],[19,2,19,3],[20,2,20,3],[11,2,11,3],[17,2,17,3],[18,2,18,3],[9,6,10,6],[9,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[3,2,3,6],[4,2,4,6],[0,12,0,14],[0,0,0,11],[2,2,2,6],[2,0,2,1],[3,0,3,1],[2,10,2,13],[3,10,3,13]]}
["Zjednodušená měsíční bilance solární tepelné soustavy",null,null,null,null,null,null,null,null,null,null,null,"verze 2015/03"]
[]
["Akce:",null,null,null,null,null,null,null,"Vypracoval:"]
["Adresa:",null,null,null,null,null,null,null,"Datum:"]
["Kontakt:"]
[]
["Příprava teplé vody",null,null,null,null,"Vytápění",null,null,null,null,"Bazén"]
[]
[]
[null,"Měsíc","Qp,TV [kWh/měs]",null,null,null,"Měsíc","Qp,VYT [kWh/měs]",null,null,null,"Měsíc","Qp,BAZ [kWh/měs]",null,null,null,"Měsíční údaje jsou známé",null,null,null,null,"Měsíční údaje jsou známé",null,null,null,null,"Měsíční údaje jsou známé"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vypočítat ze zadaných údajů",null,null,null,null,"Vypočítat ze zadaných údajů",null,null,null,null,"Vypočítat ze zadaných údajů",null,null,null,null,null,null,null,null,null,null,null,"tep","QTV","QVYT","QBAZ","QTV+QVYT"]
[null,"Led",7282,null,null,null,"Led",null,null,null,null,"Led",null,null,null,null,1,null,null,null,null,1,null,null,null,null,2,null,null,null,null,null,null,null,null,null,"Led",31,-1.3,{"$f":"AL12*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)/3600000","v":4985.5027700000001},{"$f":"AL12*24*$I$26*($I$27-AM12)*$I$31*(1+$I$30/100)/($I$27-$I$28)","v":3899.8968750000004},{"$f":"+CHOOSE($AG$31,BAZ!O30,BAZ!O30,BAZ!P30,BAZ!P30)","v":924.21042584509587},{"$f":"AO12+AN12","v":8885.3996450000013}]
[null,"Úno",6577,null,null,null,"Úno",null,null,null,null,"Úno",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Úno",28,-0.1,4503.0347599999996,{"$f":"AL13*24*$I$26*($I$27-AM13)*$I$31*(1+$I$30/100)/($I$27-$I$28)","v":3324.0375000000004},{"$f":"+CHOOSE($AG$31,BAZ!O31,BAZ!O31,BAZ!P31,BAZ!P31)","v":840.03822334395761},{"$f":"AO13+AN13","v":7827.0722599999999}]
[null,"Bře",7282,null,null,null,"Bře",null,null,null,null,"Bře",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bře",31,3.7,4985.5027700000001,2984.4281249999999,{"$f":"+CHOOSE($AG$31,BAZ!O32,BAZ!O32,BAZ!P32,BAZ!P32)","v":924.21042584509587},7969.9308949999995]
[null,"Dub",7047,null,null,null,"Dub",null,null,null,null,"Dub",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dub",30,8.1,4824.6800999999996,2108.53125,{"$f":"+CHOOSE($AG$31,BAZ!O33,BAZ!O33,BAZ!P33,BAZ!P33)","v":896.15302501138308},6933.2113499999996]
[null,"Kvě",7282,null,null,null,"Kvě",null,null,null,null,"Kvě",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kvě",31,13.3,4985.5027700000001,1226.7281249999999,{"$f":"+CHOOSE($AG$31,BAZ!O34,BAZ!O34,BAZ!P34,BAZ!P34)","v":924.21042584509587},6212.2308949999997]
[null,"Čer",7047,null,null,null,"Čer",null,null,null,null,"Čer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Čer",30,16.100000000000001,4824.6800999999996,0,{"$f":"+CHOOSE($AG$31,BAZ!O35,BAZ!O35,BAZ!P35,BAZ!P35)","v":896.15302501138308},4824.6800999999996]
[null,"Čvc",5097,null,null,null,"Čvc",null,null,null,null,"Čvc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Čvc",31,18,{"$f":"AL18*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)*(1-$D$30/100)/3600000","v":3489.8519389999997},0,{"$f":"+CHOOSE($AG$31,BAZ!O36,BAZ!O36,BAZ!P36,BAZ!P36)","v":924.21042584509587},3489.8519389999997]
[null,"Srp",5097,null,null,null,"Srp",null,null,null,null,"Srp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Srp",31,17.899999999999999,{"$f":"AL19*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)*(1-$D$30/100)/3600000","v":3489.8519389999997},0,{"$f":"+CHOOSE($AG$31,BAZ!O37,BAZ!O37,BAZ!P37,BAZ!P37)","v":924.21042584509587},3489.8519389999997]
[null,"Zář",7047,null,null,null,"Zář",null,null,null,null,"Zář",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zář",30,13.5,{"$f":"AL20*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)/3600000","v":4824.6800999999996},1151.71875,{"$f":"+CHOOSE($AG$31,BAZ!O38,BAZ!O38,BAZ!P38,BAZ!P38)","v":896.15302501138308},5976.3988499999996]
[null,"Říj",7282,null,null,null,"Říj",null,null,null,null,"Říj",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Říj",31,8.3000000000000007,{"$f":"AL21*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)/3600000","v":4985.5027700000001},2142.1968750000001,{"$f":"+CHOOSE($AG$31,BAZ!O39,BAZ!O39,BAZ!P39,BAZ!P39)","v":924.21042584509587},7127.6996450000006]
[null,"Lis",7047,null,null,null,"Lis",null,null,null,null,"Lis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lis",30,3.2,{"$f":"AL22*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)/3600000","v":4824.6800999999996},2976.75,{"$f":"+CHOOSE($AG$31,BAZ!O40,BAZ!O40,BAZ!P40,BAZ!P40)","v":896.15302501138308},7801.4300999999996]
[null,"Pro",7282,null,null,null,"Pro",null,null,null,null,"Pro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pro",31,0.5,{"$f":"AL23*$D$26*$D$27*4187*($D$29-$D$28)*(1+$D$31/100)/3600000","v":4985.5027700000001},3570.328125,{"$f":"+CHOOSE($AG$31,BAZ!O41,BAZ!O41,BAZ!P41,BAZ!P41)","v":924.21042584509587},8555.8308949999991]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typ bazénu"]
["Počet osob",null,null,80,"os","Tepelná ztráta",null,null,10,"kW","Plocha bazénu",null,null,12.5,"m2",null,"Průtokový ohřev",null,null,null,null,null,null,0,null,"Běžný standard",null,null,null,null,0.75,null,"Vnitřní zakrývaný"]
["Potřeba teplé vody",null,null,33.4,"l/os.d","Návrhová vnitřní teplota",null,null,20,"°C","Provozní doba",null,null,12,"h/den",null,"Zásobníkový ohřev bez cirkulace",null,null,null,null,null,null,0.15,null,"Nízkoenergetický standard",null,null,null,null,0.6,null,"Vnitřní nezakrývaný"]
["Teplota SV",null,null,10,"°C","Návrhová venk. teplota",null,null,-12,"°C","Teplota vody (den)",null,null,28,"°C",null,"Centrální zásobníkový ohřev s řízenou cirkulací",null,null,null,null,null,null,0.3,null,"Pasivní standard",null,null,null,null,0.5,null,"Vnější zakrývaný"]
["Teplota TV",null,null,55,"°C","Teplota přívodní vody",null,null,35,"°C","Teplota vzduchu (den)",null,null,28,"°C",null,"Centrální zásobníkový ohřev s neřízenou cirkulací",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,"Vnější nezakrývaný"]
["Letní snížení potřeby",null,null,30,"%","Přirážka na ztráty",null,null,5,"%","Teplota vody (noc)",null,null,24,"°C",null,"CZT, příprava TV s meziobjektovými přípojkami, TV, CV",null,null,null,null,null,null,2]
["Přirážka na ztráty",null,null,{"$f":"+CHOOSE(Q31,0,15,30,100,200)","v":15},"%","Korekční součinitel",null,null,{"$f":"+CHOOSE(Z31,0.75,0.6,0.5)","v":0.75},null,"Teplota vzduchu (noc)",null,null,20,"°C",null,2,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,"Počet návštěvníků",null,null,120,"os/m"]
["Specifikace solárního kolektoru a solární soustavy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plochý",null,null,null,null,"sklon","azimut"]
["Druh:",null,null,null,null,null,null,"Typ:",null,null,null,null,null,null,null,null,"trubkový",null,null,null,null,"0°","0°"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,"15°","15°"]
["Optická účinnost h0",null,null,null,0.79400000000000004,"-",null,null,null,null,null,null,null,null,null,null,"Bazén vnitřní, ohřev bazénové vody",null,null,null,null,"30°","30°",null,null,null,null,null,null,null,null,null,null,"splněno"]
["Koeficient ztráty a1",null,null,null,3.863,"W/m2K",null,"Střední denní teplota v solárních kolektorech",null,null,null,null,null,{"$f":"+CHOOSE($Q$40,35,30,25+11000*E40*N39/(1000*G57),35+8000*E40*N39/(1000*G57)+0.2*(I29-35))","v":37.178962504147776},"°C",null,"Bazén venkovní, ohřev bazénové vody",null,null,null,null,"45°","45°",null,null,null,null,null,null,{"$f":"+E40*N39/F57","v":0.7381189396453196},null,null,null,{"$f":"IF(Q40<2.5,1,IF(AD37>AH38,IF(AD37<AH39,1,0),0))","v":1}]
["Koeficient ztráty a2",null,null,null,1.2999999999999999E-2,"W/m2K2",null,"Srážka z tepelných zisků vlivem tepelných ztrát",null,null,null,null,null,{"$f":"+CHOOSE($Q$40,1,1,100*(0.26/(E40*N39)+100*E40*N39/(1000*G57)),100*(0.26/(E40*N39)+100*E40*N39/(1000*G57)+0.002*($D$28*SUM(C12:D23)+$I$29*SUM(H12:I23))/(1000*G57)))","v":11.504684527580228},"%",null,"Příprava teplé vody",null,null,null,null,"60°",null,null,null,null,null,null,null,"dolni",null,null,null,0.1]
["Vztažná plocha kolektoru",null,null,null,2.4300000000000002,"m2",null,"Plocha apertury kolektoru",null,null,null,null,null,2.31,"m2",null,"Příprava teplé vody a vytápění",null,null,null,null,"75°",null,null,null,null,null,null,null,"horni",null,null,null,2.6]
["Počet kolektorů",null,null,null,26,"ks",null,"Sklon kolektorů",null,null,null,null,null,null,null,null,3,null,null,null,null,"90°"]
["Plocha kolektorového pole",null,null,null,{"$f":"E40*E39","v":63.180000000000007},"m2",null,"Azimut kolektorů",null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
["Výsledky výpočtu",null,null,null,null,null,null,null,{"$f":"+IF(AH37=1,\"Souhrnné výsledky\",\"Výsledky jsou mimo rozsah platnosti\")","v":"Souhrnné výsledky"}]
["Měsíc","tes","Gm","HT","hk","Qp","Qk,u","Qssu","   Energetický zisk soustavy",null,null,null,{"$f":"H57","v":34.636441840285663},"MWh/rok"]
[null,"°C","W/m2","kWh/m2","-","MWh","MWh","MWh","   Měrný solární zisk",null,null,null,{"$f":"1000*H57/E40/N39","v":576.69733333808961},"kWh/m2.rok"]
["Led",{"$f":"BAZ!R2","v":1.8},{"$f":"G!C45","v":418},{"$f":"H!C44","v":35.700000000000003},{"$f":"IF($E$36-$E$37*($N$37-B45)/C45-$E$38*POWER($N$37-B45,2)/C45<0,0,$E$36-$E$37*($N$37-B45)/C45-$E$38*POWER($N$37-B45,2)/C45)","v":0.42811326556021179},{"$f":"+CHOOSE($Q$40,M12,M12,C12,C12+H12)/1000","v":7.282},{"$f":"0.9*E45*D45*$E$41*(1-$N$38/100)/1000","v":0.7690760977407598},{"$f":"MIN(F45,G45)","v":0.7690760977407598},"   Solární pokrytí",null,null,null,{"$f":"100*H57/F57","v":42.567122417979412},"%"]
["Úno",{"$f":"BAZ!R3","v":2.7},{"$f":"G!D45","v":489},{"$f":"H!D44","v":57.1},{"$f":"IF($E$36-$E$37*($N$37-B46)/C46-$E$38*POWER($N$37-B46,2)/C46<0,0,$E$36-$E$37*($N$37-B46)/C46-$E$38*POWER($N$37-B46,2)/C46)","v":0.49001918758029772},{"$f":"+CHOOSE($Q$40,M13,M13,C13,C13+H13)/1000","v":6.577},{"$f":"0.9*E46*D46*$E$41*(1-$N$38/100)/1000","v":1.4079641829812273},{"$f":"MIN(F46,G46)","v":1.4079641829812273}]
["Bře",{"$f":"BAZ!R4","v":6.3},{"$f":"G!E45","v":535},{"$f":"H!E44","v":93},0.54786716563953985,7.282,2.5638973575790178,2.5638973575790178]
["Dub",{"$f":"BAZ!R5","v":10.7},{"$f":"G!F45","v":527},{"$f":"H!F44","v":127.4},0.58260912130479758,7.0469999999999997,3.7349872226700751,3.7349872226700751]
["Kvě",{"$f":"BAZ!R6","v":16},{"$f":"G!G45","v":521},{"$f":"H!G44","v":147.30000000000001},0.62577454503013419,7.282,4.6383450476505725,4.6383450476505725]
["Čer",{"$f":"BAZ!R7","v":18.600000000000001},{"$f":"G!H45","v":517},{"$f":"H!H44","v":136.1},0.64649933428622874,7.0469999999999997,4.4276024594502132,4.4276024594502132]
["Čvc",{"$f":"BAZ!R8","v":20.5},{"$f":"G!I45","v":512},{"$f":"H!I44","v":136.9},0.66109516908922894,5.0970000000000004,4.554176359089074,4.554176359089074]
["Srp",{"$f":"BAZ!R9","v":21.1},{"$f":"G!J45","v":515},{"$f":"H!J44","v":148.1},0.66686609395873764,5.0970000000000004,4.9697679168817377,4.9697679168817377]
["Zář",{"$f":"BAZ!R10","v":17.100000000000001},{"$f":"G!K45","v":516},{"$f":"H!K44","v":105.1},0.63352291916340797,7.0469999999999997,3.3504833180771345,3.3504833180771345]
["Říj",{"$f":"BAZ!R11","v":11.7},{"$f":"G!L45","v":488},{"$f":"H!L44","v":85.6},0.57501528678839375,7.282,2.4768263997548687,2.4768263997548687]
["Lis",{"$f":"BAZ!R12","v":6.4},{"$f":"G!M45","v":427},{"$f":"H!M44","v":46.1},0.48670582885167357,7.0469999999999997,1.1290414483114188,1.1290414483114188]
["Pro",{"$f":"BAZ!R13","v":3.6},{"$f":"G!N45","v":387},{"$f":"H!N44","v":29},0.42094149986915413,7.282,0.61427403009956671,0.61427403009956671]
["Celkem",null,null,{"$f":"SUM(D45:D56)","v":1147.3999999999999},null,{"$f":"SUM(F45:F56)","v":81.368999999999986},{"$f":"2*F57/3","v":54.245999999999988},{"$f":"SUM(H45:H56)","v":34.636441840285663}]
["Výpočetní nástroj v souladu s TNI 73 0302:2014",null,null,null,null,null,null,"Autoři: T. Matuška, B. Šourek, 2015"]

{"sheet":"H","index":1,"n_rows":44,"n_cols":14,"rows_kept":44,"cut":false,"hidden":true,"merged":[[0,2,0,13],[2,1,2,13],[10,1,10,13],[17,1,17,13],[24,1,24,13]]}
[null,"Úhel sklonu plochy","Teoreticky možná sluneční energie celkového záření HT,měs [kWh/(m2.měs)] dopadající za den pro charakteristickou oblast město"]
[null,"b","Led","Úno","Bře","Dub","Kvě","Čvn","Čvc","Srp","Zář","Říj","Lis","Pro"]
[null,"Azimutový úhel osluněné plochy g = ± 0° (orientace na jih)"]
[0,0,20.8,37,72.2,113.8,148.80000000000001,146.19999999999999,144.30000000000001,136.19999999999999,87.1,56.5,25.2,14.9]
[null,15,27.5,46.4,89,124.6,155.5,149.80000000000001,148.80000000000001,147.30000000000001,97.9,69.900000000000006,33.799999999999997,20.8]
[null,30,32,53.1,90.8,128.9,154.80000000000001,146.19999999999999,145.80000000000001,151.80000000000001,104.4,79.599999999999994,41,25.3]
[null,45,35.700000000000003,57.1,93,127.4,147.30000000000001,136.1,136.9,148.1,105.1,85.6,46.1,29]
[null,60,37.200000000000003,57.8,91.5,118.8,132.4,120.2,121.3,136.9,100.8,86.3,48.2,30.5]
[null,75,36.5,55.8,84.8,105.1,111.6,99.4,101.2,119,91.4,82.6,48.2,30.5]
[null,90,34.200000000000003,51.1,74.400000000000006,85.7,87,75.599999999999994,78.099999999999994,96,77.8,74.400000000000006,45.4,29]
[null,"Azimutový úhel osluněné plochy g = ± 15°"]
[15,15,26.8,45.7,82.6,123.8,155.5,149.80000000000001,148.80000000000001,147.30000000000001,97.2,69.2,33.799999999999997,20.8]
[null,30,32,52.4,90,128.19999999999999,154.80000000000001,146.9,145.80000000000001,151,103,78.900000000000006,40.299999999999997,25.3]
[null,45,35,55.8,92.3,126,146.6,136.80000000000001,136.9,147.30000000000001,103.7,84.1,44.6,28.3]
[null,60,36.5,56.4,90,118.1,132.4,121.7,122,136.19999999999999,98.6,84.1,46.8,30.5]
[null,75,35.700000000000003,54.4,83.3,104.4,112.3,101.5,101.9,118.3,89.3,80.400000000000006,46.8,30.5]
[null,90,33.5,49.7,72.900000000000006,86.4,88.5,77.8,79.599999999999994,96.7,75.599999999999994,72.2,43.2,29]
[null,"Azimutový úhel osluněné plochy g = ± 30°"]
[30,15,26,45,81.8,123.1,154.80000000000001,149.80000000000001,148.1,145.80000000000001,95.8,67.7,32.4,20.100000000000001]
[null,30,30.5,50.4,87.8,126.7,153.30000000000001,146.9,145.1,148.80000000000001,100.1,75.900000000000006,38.200000000000003,23.8]
[null,45,32.700000000000003,53.1,89.3,124.6,145.80000000000001,137.5,136.9,144.30000000000001,99.4,79.599999999999994,42.5,26.8]
[null,60,34.200000000000003,53.1,86.3,116.6,131.69999999999999,123.1,122.8,133.9,95,79.599999999999994,43.9,28.3]
[null,75,33.5,51.1,79.599999999999994,103.7,113.1,104.4,104.2,116.8,85.7,75.099999999999994,42.5,28.3]
[null,90,30.5,45.7,69.2,87.1,90.8,82.8,82.6,96,72.7,67,39.6,26.8]
[null,"Azimutový úhel osluněné plochy g = ± 45°"]
[45,15,25.3,43,79.599999999999994,121,153.30000000000001,149,146.6,143.6,93.6,65.5,31,19.3]
[null,30,28.3,47,84.1,123.1,151,146.19999999999999,143.6,145.1,96.5,71.400000000000006,35.299999999999997,22.3]
[null,45,30.5,49.1,84.1,121,143.6,138.19999999999999,135.4,139.9,95,73.7,38.200000000000003,24.6]
[null,60,30.5,49.1,81.099999999999994,113,130.19999999999999,124.6,122,129.5,89.3,72.900000000000006,38.9,25.3]
[null,75,29,45.7,74.400000000000006,101.5,113.1,107.3,105.6,113.8,80.599999999999994,68.400000000000006,37.4,25.3]
[null,90,26.8,41,64.7,86.4,92.3,87.8,85.6,94.5,69.099999999999994,60.3,33.799999999999997,23.1]
[null,"zvolený azimut",null,{"$f":"CHOOSE(Bilance!$W$41,0,15,30,45)","v":0}]
[null,"b","Led","Úno","Bře","Dub","Kvě","Čvn","Čvc","Srp","Zář","Říj","Lis","Pro"]
[null,0,{"$f":"C4","v":20.8},{"$f":"D4","v":37},72.2,113.8,148.80000000000001,146.19999999999999,144.30000000000001,136.19999999999999,87.1,56.5,25.2,14.9]
[null,15,{"$f":"+CHOOSE(Bilance!$W$41,H!C5,H!C12,H!C19,H!C26)","v":27.5},{"$f":"+CHOOSE(Bilance!$W$41,H!D5,H!D12,H!D19,H!D26)","v":46.4},{"$f":"+CHOOSE(Bilance!$W$41,H!E5,H!E12,H!E19,H!E26)","v":89},{"$f":"+CHOOSE(Bilance!$W$41,H!F5,H!F12,H!F19,H!F26)","v":124.6},{"$f":"+CHOOSE(Bilance!$W$41,H!G5,H!G12,H!G19,H!G26)","v":155.5},{"$f":"+CHOOSE(Bilance!$W$41,H!H5,H!H12,H!H19,H!H26)","v":149.80000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!I5,H!I12,H!I19,H!I26)","v":148.80000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!J5,H!J12,H!J19,H!J26)","v":147.30000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!K5,H!K12,H!K19,H!K26)","v":97.9},{"$f":"+CHOOSE(Bilance!$W$41,H!L5,H!L12,H!L19,H!L26)","v":69.900000000000006},{"$f":"+CHOOSE(Bilance!$W$41,H!M5,H!M12,H!M19,H!M26)","v":33.799999999999997},{"$f":"+CHOOSE(Bilance!$W$41,H!N5,H!N12,H!N19,H!N26)","v":20.8}]
[null,30,{"$f":"+CHOOSE(Bilance!$W$41,H!C6,H!C13,H!C20,H!C27)","v":32},{"$f":"+CHOOSE(Bilance!$W$41,H!D6,H!D13,H!D20,H!D27)","v":53.1},{"$f":"+CHOOSE(Bilance!$W$41,H!E6,H!E13,H!E20,H!E27)","v":90.8},{"$f":"+CHOOSE(Bilance!$W$41,H!F6,H!F13,H!F20,H!F27)","v":128.9},{"$f":"+CHOOSE(Bilance!$W$41,H!G6,H!G13,H!G20,H!G27)","v":154.80000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!H6,H!H13,H!H20,H!H27)","v":146.19999999999999},{"$f":"+CHOOSE(Bilance!$W$41,H!I6,H!I13,H!I20,H!I27)","v":145.80000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!J6,H!J13,H!J20,H!J27)","v":151.80000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!K6,H!K13,H!K20,H!K27)","v":104.4},{"$f":"+CHOOSE(Bilance!$W$41,H!L6,H!L13,H!L20,H!L27)","v":79.599999999999994},{"$f":"+CHOOSE(Bilance!$W$41,H!M6,H!M13,H!M20,H!M27)","v":41},{"$f":"+CHOOSE(Bilance!$W$41,H!N6,H!N13,H!N20,H!N27)","v":25.3}]
[null,45,{"$f":"+CHOOSE(Bilance!$W$41,H!C7,H!C14,H!C21,H!C28)","v":35.700000000000003},{"$f":"+CHOOSE(Bilance!$W$41,H!D7,H!D14,H!D21,H!D28)","v":57.1},{"$f":"+CHOOSE(Bilance!$W$41,H!E7,H!E14,H!E21,H!E28)","v":93},{"$f":"+CHOOSE(Bilance!$W$41,H!F7,H!F14,H!F21,H!F28)","v":127.4},{"$f":"+CHOOSE(Bilance!$W$41,H!G7,H!G14,H!G21,H!G28)","v":147.30000000000001},{"$f":"+CHOOSE(Bilance!$W$41,H!H7,H!H14,H!H21,H!H28)","v":136.1},{"$f":"+CHOOSE(Bilance!$W$41,H!I7,H!I14,H!I21,H!I28)","v":136.9},{"$f":"+CHOOSE(Bilance!$W$41,H!J7,H!J14,H!J21,H!J28)","v":148.1},{"$f":"+CHOOSE(Bilance!$W$41,H!K7,H!K14,H!K21,H!K28)","v":105.1},{"$f":"+CHOOSE(Bilance!$W$41,H!L7,H!L14,H!L21,H!L28)","v":85.6},{"$f":"+CHOOSE(Bilance!$W$41,H!M7,H!M14,H!M21,H!M28)","v":46.1},{"$f":"+CHOOSE(Bilance!$W$41,H!N7,H!N14,H!N21,H!N28)","v":29}]
[null,60,{"$f":"+CHOOSE(Bilance!$W$41,H!C8,H!C15,H!C22,H!C29)","v":37.200000000000003},{"$f":"+CHOOSE(Bilance!$W$41,H!D8,H!D15,H!D22,H!D29)","v":57.8},{"$f":"+CHOOSE(Bilance!$W$41,H!E8,H!E15,H!E22,H!E29)","v":91.5},{"$f":"+CHOOSE(Bilance!$W$41,H!F8,H!F15,H!F22,H!F29)","v":118.8},{"$f":"+CHOOSE(Bilance!$W$41,H!G8,H!G15,H!G22,H!G29)","v":132.4},{"$f":"+CHOOSE(Bilance!$W$41,H!H8,H!H15,H!H22,H!H29)","v":120.2},{"$f":"+CHOOSE(Bilance!$W$41,H!I8,H!I15,H!I22,H!I29)","v":121.3},{"$f":"+CHOOSE(Bilance!$W$41,H!J8,H!J15,H!J22,H!J29)","v":136.9},{"$f":"+CHOOSE(Bilance!$W$41,H!K8,H!K15,H!K22,H!K29)","v":100.8},{"$f":"+CHOOSE(Bilance!$W$41,H!L8,H!L15,H!L22,H!L29)","v":86.3},{"$f":"+CHOOSE(Bilance!$W$41,H!M8,H!M15,H!M22,H!M29)","v":48.2},{"$f":"+CHOOSE(Bilance!$W$41,H!N8,H!N15,H!N22,H!N29)","v":30.5}]
[null,75,{"$f":"+CHOOSE(Bilance!$W$41,H!C9,H!C16,H!C23,H!C30)","v":36.5},{"$f":"+CHOOSE(Bilance!$W$41,H!D9,H!D16,H!D23,H!D30)","v":55.8},{"$f":"+CHOOSE(Bilance!$W$41,H!E9,H!E16,H!E23,H!E30)","v":84.8},{"$f":"+CHOOSE(Bilance!$W$41,H!F9,H!F16,H!F23,H!F30)","v":105.1},{"$f":"+CHOOSE(Bilance!$W$41,H!G9,H!G16,H!G23,H!G30)","v":111.6},{"$f":"+CHOOSE(Bilance!$W$41,H!H9,H!H16,H!H23,H!H30)","v":99.4},{"$f":"+CHOOSE(Bilance!$W$41,H!I9,H!I16,H!I23,H!I30)","v":101.2},{"$f":"+CHOOSE(Bilance!$W$41,H!J9,H!J16,H!J23,H!J30)","v":119},{"$f":"+CHOOSE(Bilance!$W$41,H!K9,H!K16,H!K23,H!K30)","v":91.4},{"$f":"+CHOOSE(Bilance!$W$41,H!L9,H!L16,H!L23,H!L30)","v":82.6},{"$f":"+CHOOSE(Bilance!$W$41,H!M9,H!M16,H!M23,H!M30)","v":48.2},{"$f":"+CHOOSE(Bilance!$W$41,H!N9,H!N16,H!N23,H!N30)","v":30.5}]
[null,90,{"$f":"+CHOOSE(Bilance!$W$41,H!C10,H!C17,H!C24,H!C31)","v":34.200000000000003},{"$f":"+CHOOSE(Bilance!$W$41,H!D10,H!D17,H!D24,H!D31)","v":51.1},{"$f":"+CHOOSE(Bilance!$W$41,H!E10,H!E17,H!E24,H!E31)","v":74.400000000000006},{"$f":"+CHOOSE(Bilance!$W$41,H!F10,H!F17,H!F24,H!F31)","v":85.7},{"$f":"+CHOOSE(Bilance!$W$41,H!G10,H!G17,H!G24,H!G31)","v":87},{"$f":"+CHOOSE(Bilance!$W$41,H!H10,H!H17,H!H24,H!H31)","v":75.599999999999994},{"$f":"+CHOOSE(Bilance!$W$41,H!I10,H!I17,H!I24,H!I31)","v":78.099999999999994},{"$f":"+CHOOSE(Bilance!$W$41,H!J10,H!J17,H!J24,H!J31)","v":96},{"$f":"+CHOOSE(Bilance!$W$41,H!K10,H!K17,H!K24,H!K31)","v":77.8},{"$f":"+CHOOSE(Bilance!$W$41,H!L10,H!L17,H!L24,H!L31)","v":74.400000000000006},{"$f":"+CHOOSE(Bilance!$W$41,H!M10,H!M17,H!M24,H!M31)","v":45.4},{"$f":"+CHOOSE(Bilance!$W$41,H!N10,H!N17,H!N24,H!N31)","v":29}]
[]
[null,"zvolený sklon",null,{"$f":"CHOOSE(Bilance!$V$41,0,15,30,45,60,75,90)","v":45}]
[null,null,"Led","Úno","Bře","Dub","Kvě","Čvn","Čvc","Srp","Zář","Říj","Lis","Pro"]
[null,null,{"$f":"VLOOKUP($D$42,$B$34:$N$40,2,FALSE)","v":35.700000000000003},{"$f":"VLOOKUP($D$42,$B$34:$N$40,3,FALSE)","v":57.1},{"$f":"VLOOKUP($D$42,$B$34:$N$40,4,FALSE)","v":93},{"$f":"VLOOKUP($D$42,$B$34:$N$40,5,FALSE)","v":127.4},{"$f":"VLOOKUP($D$42,$B$34:$N$40,6,FALSE)","v":147.30000000000001},{"$f":"VLOOKUP($D$42,$B$34:$N$40,7,FALSE)","v":136.1},{"$f":"VLOOKUP($D$42,$B$34:$N$40,8,FALSE)","v":136.9},{"$f":"VLOOKUP($D$42,$B$34:$N$40,9,FALSE)","v":148.1},{"$f":"VLOOKUP($D$42,$B$34:$N$40,10,FALSE)","v":105.1},{"$f":"VLOOKUP($D$42,$B$34:$N$40,11,FALSE)","v":85.6},{"$f":"VLOOKUP($D$42,$B$34:$N$40,12,FALSE)","v":46.1},{"$f":"VLOOKUP($D$42,$B$34:$N$40,13,FALSE)","v":29}]

{"sheet":"GRAF","index":2,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
[null,"Měsíc","Potřeba","Zisk"]
[null,1,{"$f":"Bilance!F45","v":7.282},{"$f":"Bilance!G45","v":0.7690760977407598}]
[null,2,{"$f":"Bilance!F46","v":6.577},{"$f":"Bilance!G46","v":1.4079641829812273}]
[null,3,{"$f":"Bilance!F47","v":7.282},{"$f":"Bilance!G47","v":2.5638973575790178}]
[null,4,{"$f":"Bilance!F48","v":7.0469999999999997},{"$f":"Bilance!G48","v":3.7349872226700751}]
[null,5,{"$f":"Bilance!F49","v":7.282},{"$f":"Bilance!G49","v":4.6383450476505725}]
[null,6,{"$f":"Bilance!F50","v":7.0469999999999997},{"$f":"Bilance!G50","v":4.4276024594502132}]
[null,7,{"$f":"Bilance!F51","v":5.0970000000000004},{"$f":"Bilance!G51","v":4.554176359089074}]
[null,8,{"$f":"Bilance!F52","v":5.0970000000000004},{"$f":"Bilance!G52","v":4.9697679168817377}]
[null,9,{"$f":"Bilance!F53","v":7.0469999999999997},{"$f":"Bilance!G53","v":3.3504833180771345}]
[null,10,{"$f":"Bilance!F54","v":7.282},{"$f":"Bilance!G54","v":2.4768263997548687}]
[null,11,{"$f":"Bilance!F55","v":7.0469999999999997},{"$f":"Bilance!G55","v":1.1290414483114188}]
[null,12,{"$f":"Bilance!F56","v":7.282},{"$f":"Bilance!G56","v":0.61427403009956671}]

{"sheet":"G","index":3,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":true,"merged":[[25,1,25,13],[0,2,0,13],[1,2,1,13],[3,1,3,13],[11,1,11,13],[18,1,18,13]]}
[null,"Úhel sklonu plochy","Střední hodnota slunečního ozáření GT,m [W/m2] "]
[null,"b","pro charakteristickou oblast město"]
[null,null,"I","II","III","IV","V","VI","VII","VIII","IX","X","XI","XII"]
[0,"Azimutový úhel osluněné plochy g = ± 0° (orientace na jih)"]
[null,0,175,253,365,446,498,514,501,462,388,285,195,150]
[null,15,273,353,448,501,535,545,534,508,457,375,290,245]
[null,30,356,434,506,529,543,546,538,526,501,444,369,325]
[null,45,418,489,535,527,521,517,512,515,516,488,427,387]
[null,60,454,514,533,496,470,460,459,476,503,502,458,424]
[null,75,463,509,500,437,394,379,381,411,461,488,462,436]
[null,90,443,473,438,355,299,279,285,325,393,444,438,421]
[15,"Azimutový úhel osluněné plochy g = ± 15°"]
[null,15,270,350,445,499,534,543,533,506,454,372,287,241]
[null,30,349,427,500,525,540,543,535,522,496,438,363,319]
[null,45,408,479,526,521,516,512,508,509,509,479,417,377]
[null,60,442,502,522,488,464,455,453,469,494,491,447,413]
[null,75,449,495,488,428,388,373,375,403,451,475,449,423]
[null,90,429,459,426,346,292,273,279,317,383,431,425,408]
[30,"Azimutový úhel osluněné plochy g = ± 30°"]
[null,15,259,339,435,492,529,539,528,500,446,362,277,232]
[null,30,329,406,482,512,530,534,526,511,480,419,343,300]
[null,45,380,449,501,502,502,500,495,494,487,452,390,351]
[null,60,408,466,491,465,447,440,438,449,467,459,413,380]
[null,75,411,455,453,403,369,356,358,382,421,439,412,387]
[null,90,390,418,390,320,273,256,261,294,352,394,386,370]
[45,"Azimutový úhel osluněné plochy g = ± 45°"]
[null,15,243,322,421,482,521,532,521,491,434,347,261,216]
[null,30,298,373,453,491,514,520,512,493,456,389,313,270]
[null,45,336,403,460,473,480,481,475,468,453,410,346,308]
[null,60,353,409,442,430,420,416,413,419,425,407,360,328]
[null,75,350,392,398,363,339,330,331,347,374,381,353,329]
[null,90,327,352,333,279,242,229,233,259,303,334,325,310]
[null,"zvolený azimut",null,{"$f":"CHOOSE(Bilance!$W$41,0,15,30,45)","v":0}]
[null,"b","Led","Úno","Bře","Dub","Kvě","Čvn","Čvc","Srp","Zář","Říj","Lis","Pro"]
[null,0,{"$f":"C5","v":175},{"$f":"D5","v":253},365,446,498,514,501,462,388,285,195,150]
[null,15,{"$f":"+CHOOSE(Bilance!$W$41,G!C6,G!C13,G!C20,G!C27)","v":273},{"$f":"+CHOOSE(Bilance!$W$41,G!D6,G!D13,G!D20,G!D27)","v":353},{"$f":"+CHOOSE(Bilance!$W$41,G!E6,G!E13,G!E20,G!E27)","v":448},{"$f":"+CHOOSE(Bilance!$W$41,G!F6,G!F13,G!F20,G!F27)","v":501},{"$f":"+CHOOSE(Bilance!$W$41,G!G6,G!G13,G!G20,G!G27)","v":535},{"$f":"+CHOOSE(Bilance!$W$41,G!H6,G!H13,G!H20,G!H27)","v":545},{"$f":"+CHOOSE(Bilance!$W$41,G!I6,G!I13,G!I20,G!I27)","v":534},{"$f":"+CHOOSE(Bilance!$W$41,G!J6,G!J13,G!J20,G!J27)","v":508},{"$f":"+CHOOSE(Bilance!$W$41,G!K6,G!K13,G!K20,G!K27)","v":457},{"$f":"+CHOOSE(Bilance!$W$41,G!L6,G!L13,G!L20,G!L27)","v":375},{"$f":"+CHOOSE(Bilance!$W$41,G!M6,G!M13,G!M20,G!M27)","v":290},{"$f":"+CHOOSE(Bilance!$W$41,G!N6,G!N13,G!N20,G!N27)","v":245}]
[null,30,{"$f":"+CHOOSE(Bilance!$W$41,G!C7,G!C14,G!C21,G!C28)","v":356},{"$f":"+CHOOSE(Bilance!$W$41,G!D7,G!D14,G!D21,G!D28)","v":434},{"$f":"+CHOOSE(Bilance!$W$41,G!E7,G!E14,G!E21,G!E28)","v":506},{"$f":"+CHOOSE(Bilance!$W$41,G!F7,G!F14,G!F21,G!F28)","v":529},{"$f":"+CHOOSE(Bilance!$W$41,G!G7,G!G14,G!G21,G!G28)","v":543},{"$f":"+CHOOSE(Bilance!$W$41,G!H7,G!H14,G!H21,G!H28)","v":546},{"$f":"+CHOOSE(Bilance!$W$41,G!I7,G!I14,G!I21,G!I28)","v":538},{"$f":"+CHOOSE(Bilance!$W$41,G!J7,G!J14,G!J21,G!J28)","v":526},{"$f":"+CHOOSE(Bilance!$W$41,G!K7,G!K14,G!K21,G!K28)","v":501},{"$f":"+CHOOSE(Bilance!$W$41,G!L7,G!L14,G!L21,G!L28)","v":444},{"$f":"+CHOOSE(Bilance!$W$41,G!M7,G!M14,G!M21,G!M28)","v":369},{"$f":"+CHOOSE(Bilance!$W$41,G!N7,G!N14,G!N21,G!N28)","v":325}]
[null,45,{"$f":"+CHOOSE(Bilance!$W$41,G!C8,G!C15,G!C22,G!C29)","v":418},{"$f":"+CHOOSE(Bilance!$W$41,G!D8,G!D15,G!D22,G!D29)","v":489},{"$f":"+CHOOSE(Bilance!$W$41,G!E8,G!E15,G!E22,G!E29)","v":535},{"$f":"+CHOOSE(Bilance!$W$41,G!F8,G!F15,G!F22,G!F29)","v":527},{"$f":"+CHOOSE(Bilance!$W$41,G!G8,G!G15,G!G22,G!G29)","v":521},{"$f":"+CHOOSE(Bilance!$W$41,G!H8,G!H15,G!H22,G!H29)","v":517},{"$f":"+CHOOSE(Bilance!$W$41,G!I8,G!I15,G!I22,G!I29)","v":512},{"$f":"+CHOOSE(Bilance!$W$41,G!J8,G!J15,G!J22,G!J29)","v":515},{"$f":"+CHOOSE(Bilance!$W$41,G!K8,G!K15,G!K22,G!K29)","v":516},{"$f":"+CHOOSE(Bilance!$W$41,G!L8,G!L15,G!L22,G!L29)","v":488},{"$f":"+CHOOSE(Bilance!$W$41,G!M8,G!M15,G!M22,G!M29)","v":427},{"$f":"+CHOOSE(Bilance!$W$41,G!N8,G!N15,G!N22,G!N29)","v":387}]
[null,60,{"$f":"+CHOOSE(Bilance!$W$41,G!C9,G!C16,G!C23,G!C30)","v":454},{"$f":"+CHOOSE(Bilance!$W$41,G!D9,G!D16,G!D23,G!D30)","v":514},{"$f":"+CHOOSE(Bilance!$W$41,G!E9,G!E16,G!E23,G!E30)","v":533},{"$f":"+CHOOSE(Bilance!$W$41,G!F9,G!F16,G!F23,G!F30)","v":496},{"$f":"+CHOOSE(Bilance!$W$41,G!G9,G!G16,G!G23,G!G30)","v":470},{"$f":"+CHOOSE(Bilance!$W$41,G!H9,G!H16,G!H23,G!H30)","v":460},{"$f":"+CHOOSE(Bilance!$W$41,G!I9,G!I16,G!I23,G!I30)","v":459},{"$f":"+CHOOSE(Bilance!$W$41,G!J9,G!J16,G!J23,G!J30)","v":476},{"$f":"+CHOOSE(Bilance!$W$41,G!K9,G!K16,G!K23,G!K30)","v":503},{"$f":"+CHOOSE(Bilance!$W$41,G!L9,G!L16,G!L23,G!L30)","v":502},{"$f":"+CHOOSE(Bilance!$W$41,G!M9,G!M16,G!M23,G!M30)","v":458},{"$f":"+CHOOSE(Bilance!$W$41,G!N9,G!N16,G!N23,G!N30)","v":424}]
[null,75,{"$f":"+CHOOSE(Bilance!$W$41,G!C10,G!C17,G!C24,G!C31)","v":463},{"$f":"+CHOOSE(Bilance!$W$41,G!D10,G!D17,G!D24,G!D31)","v":509},{"$f":"+CHOOSE(Bilance!$W$41,G!E10,G!E17,G!E24,G!E31)","v":500},{"$f":"+CHOOSE(Bilance!$W$41,G!F10,G!F17,G!F24,G!F31)","v":437},{"$f":"+CHOOSE(Bilance!$W$41,G!G10,G!G17,G!G24,G!G31)","v":394},{"$f":"+CHOOSE(Bilance!$W$41,G!H10,G!H17,G!H24,G!H31)","v":379},{"$f":"+CHOOSE(Bilance!$W$41,G!I10,G!I17,G!I24,G!I31)","v":381},{"$f":"+CHOOSE(Bilance!$W$41,G!J10,G!J17,G!J24,G!J31)","v":411},{"$f":"+CHOOSE(Bilance!$W$41,G!K10,G!K17,G!K24,G!K31)","v":461},{"$f":"+CHOOSE(Bilance!$W$41,G!L10,G!L17,G!L24,G!L31)","v":488},{"$f":"+CHOOSE(Bilance!$W$41,G!M10,G!M17,G!M24,G!M31)","v":462},{"$f":"+CHOOSE(Bilance!$W$41,G!N10,G!N17,G!N24,G!N31)","v":436}]
[null,90,{"$f":"+CHOOSE(Bilance!$W$41,G!C11,G!C18,G!C25,G!C32)","v":443},{"$f":"+CHOOSE(Bilance!$W$41,G!D11,G!D18,G!D25,G!D32)","v":473},{"$f":"+CHOOSE(Bilance!$W$41,G!E11,G!E18,G!E25,G!E32)","v":438},{"$f":"+CHOOSE(Bilance!$W$41,G!F11,G!F18,G!F25,G!F32)","v":355},{"$f":"+CHOOSE(Bilance!$W$41,G!G11,G!G18,G!G25,G!G32)","v":299},{"$f":"+CHOOSE(Bilance!$W$41,G!H11,G!H18,G!H25,G!H32)","v":279},{"$f":"+CHOOSE(Bilance!$W$41,G!I11,G!I18,G!I25,G!I32)","v":285},{"$f":"+CHOOSE(Bilance!$W$41,G!J11,G!J18,G!J25,G!J32)","v":325},{"$f":"+CHOOSE(Bilance!$W$41,G!K11,G!K18,G!K25,G!K32)","v":393},{"$f":"+CHOOSE(Bilance!$W$41,G!L11,G!L18,G!L25,G!L32)","v":444},{"$f":"+CHOOSE(Bilance!$W$41,G!M11,G!M18,G!M25,G!M32)","v":438},{"$f":"+CHOOSE(Bilance!$W$41,G!N11,G!N18,G!N25,G!N32)","v":421}]
[]
[null,"zvolený sklon",null,{"$f":"CHOOSE(Bilance!$V$41,0,15,30,45,60,75,90)","v":45}]
[null,null,"Led","Úno","Bře","Dub","Kvě","Čvn","Čvc","Srp","Zář","Říj","Lis","Pro"]
[null,null,{"$f":"VLOOKUP($D$43,$B$35:$N$41,2,FALSE)","v":418},{"$f":"VLOOKUP($D$43,$B$35:$N$41,3,FALSE)","v":489},{"$f":"VLOOKUP($D$43,$B$35:$N$41,4,FALSE)","v":535},{"$f":"VLOOKUP($D$43,$B$35:$N$41,5,FALSE)","v":527},{"$f":"VLOOKUP($D$43,$B$35:$N$41,6,FALSE)","v":521},{"$f":"VLOOKUP($D$43,$B$35:$N$41,7,FALSE)","v":517},{"$f":"VLOOKUP($D$43,$B$35:$N$41,8,FALSE)","v":512},{"$f":"VLOOKUP($D$43,$B$35:$N$41,9,FALSE)","v":515},{"$f":"VLOOKUP($D$43,$B$35:$N$41,10,FALSE)","v":516},{"$f":"VLOOKUP($D$43,$B$35:$N$41,11,FALSE)","v":488},{"$f":"VLOOKUP($D$43,$B$35:$N$41,12,FALSE)","v":427},{"$f":"VLOOKUP($D$43,$B$35:$N$41,13,FALSE)","v":387}]

{"sheet":"BAZ","index":4,"n_rows":41,"n_cols":24,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Výparné teplo vody","Iw",2500000,"J/kg",null,null,null,null,"tv,p","tw,p","p\"d,w,p","p\"d,v,p","pd,v,p","QBV",null,null,null,"te,s","tw,p","p\"d,w,p","p\"d,v,p","pd,v,p","Hmes","Qbv,p"]
["Relativní vlhkost vzduchu v době provozu","fv,p",0.65,null,null,null,"Vnitřní provoz","Leden",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},{"$f":"+EXP(23.58-(4044.2/(235.6+J2)))","v":3781.2687143507601},{"$f":"+EXP(23.58-(4044.2/(235.6+I2)))","v":3781.2687143507601},{"$f":"+L2*$C$2","v":2457.824664327994},{"$f":"I30/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K2-M2)*$C$1/3600+$C$7*Bilance!$N$26*(J2-I2))","v":683.77942584509583},null,"Vnější","Leden",1.8,{"$f":"Bilance!$N$28","v":28},{"$f":"+EXP(23.58-(4044.2/(235.6+S2)))","v":3781.2687143507601},{"$f":"+EXP(23.58-(4044.2/(235.6+R2)))","v":695.49003310028525},{"$f":"+U2*$C$4","v":347.74501655014262},20.8,{"$f":"+I30/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T2-V2)*$C$1/3600+$C$8*Bilance!$N$26*(S2-R2))-0.7*W2*Bilance!$N$26","v":3419.4372438636524}]
["Relativní vlhkost vzduchu mimo provoz","fv,n",0.65,null,null,null,"1)","Únor",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},{"$f":"+EXP(23.58-(4044.2/(235.6+J3)))","v":3781.2687143507601},{"$f":"+EXP(23.58-(4044.2/(235.6+I3)))","v":3781.2687143507601},{"$f":"+L3*$C$2","v":2457.824664327994},{"$f":"I31/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K3-M3)*$C$1/3600+$C$7*Bilance!$N$26*(J3-I3))","v":617.60722334395757},null,"3)","Únor",2.7,{"$f":"Bilance!$N$28","v":28},{"$f":"+EXP(23.58-(4044.2/(235.6+S3)))","v":3781.2687143507601},{"$f":"+EXP(23.58-(4044.2/(235.6+R3)))","v":741.70760236952435},{"$f":"+U3*$C$4","v":370.85380118476218},37,{"$f":"+I31/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T3-V3)*$C$1/3600+$C$8*Bilance!$N$26*(S3-R3))-0.7*W3*Bilance!$N$26","v":2861.676959477466}]
["Relativní venkovní vlhkost (venkovní bazén)","fv,e",0.5,null,null,null,null,"Březen",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I32/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K4-M4)*$C$1/3600+$C$7*Bilance!$N$26*(J4-I4))","v":683.77942584509583},null,null,"Březen",6.3,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,954.81851883541685,477.40925941770843,72.2,{"$f":"+I32/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T4-V4)*$C$1/3600+$C$8*Bilance!$N$26*(S4-R4))-0.7*W4*Bilance!$N$26","v":2588.8190517154098}]
["Součinitel přenosu hmoty pro vnitřní bazény v době provozu","bp",{"$f":"+CHOOSE(Bilance!AG31,0.00016,0.00016,0.00029,0.00029)","v":1.6000000000000001E-4},"kg/h.m2Pa",null,null,null,"Duben",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I33/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K5-M5)*$C$1/3600+$C$7*Bilance!$N$26*(J5-I5))","v":661.72202501138304},null,null,"Duben",10.7,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,1287.1513041250389,643.57565206251945,113.8,{"$f":"+I33/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T5-V5)*$C$1/3600+$C$8*Bilance!$N$26*(S5-R5))-0.7*W5*Bilance!$N$26","v":1740.84653114412}]
["Součinitel přenosu hmoty pro vnitřní bazény mimo provoz","bn",{"$f":"+CHOOSE(Bilance!AG31,0,C5,0,C5)","v":0},"kg/h.m2Pa",null,null,null,"Květen",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I34/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K6-M6)*$C$1/3600+$C$7*Bilance!$N$26*(J6-I6))","v":683.77942584509583},null,null,"Květen",16,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,1819.0563051739721,909.52815258698604,148.80000000000001,{"$f":"+I34/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T6-V6)*$C$1/3600+$C$8*Bilance!$N$26*(S6-R6))-0.7*W6*Bilance!$N$26","v":1018.7326235779501}]
["součinitel přestupu tepla mezi okolním prostředím a hladinou bazénu sáláním a prouděním","hi",10,"W/m2K",null,null,null,"Červen",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I35/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K7-M7)*$C$1/3600+$C$7*Bilance!$N$26*(J7-I7))","v":661.72202501138304},null,null,"Červen",18.600000000000001,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,2144.1102363081591,1072.0551181540795,146.19999999999999,{"$f":"+I35/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T7-V7)*$C$1/3600+$C$8*Bilance!$N$26*(S7-R7))-0.7*W7*Bilance!$N$26","v":709.85679809834028}]
["součinitel přestupu tepla mezi okolním prostředím a hladinou bazénu sáláním a prouděním","he",15,"W/m2K",null,null,null,"Červenec",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I36/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K8-M8)*$C$1/3600+$C$7*Bilance!$N$26*(J8-I8))","v":683.77942584509583},null,null,"Červenec",20.5,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,2412.725498878845,1206.3627494394225,144.30000000000001,{"$f":"+I36/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T8-V8)*$C$1/3600+$C$8*Bilance!$N$26*(S8-R8))-0.7*W8*Bilance!$N$26","v":590.86808187085785}]
["Hodinová kapacita bazénu - vnitřní","kb,i",{"$f":"1.5*Bilance!N26/5","v":3.75},"os/hod",null,null,null,"Srpen",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I37/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K9-M9)*$C$1/3600+$C$7*Bilance!$N$26*(J9-I9))","v":683.77942584509583},null,null,"Srpen",21.1,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,2503.4440238934553,1251.7220119467277,136.19999999999999,{"$f":"+I37/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T9-V9)*$C$1/3600+$C$8*Bilance!$N$26*(S9-R9))-0.7*W9*Bilance!$N$26","v":596.45746290875036}]
["Hodinová kapacita bazénu - venkovní","kb,e",{"$f":"3*Bilance!N26/5","v":7.5},"os/hod",null,null,null,"Září",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I38/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K10-M10)*$C$1/3600+$C$7*Bilance!$N$26*(J10-I10))","v":661.72202501138304},null,null,"Září",17.100000000000001,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,1950.893474019806,975.44673700990302,87.1,{"$f":"+I38/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T10-V10)*$C$1/3600+$C$8*Bilance!$N$26*(S10-R10))-0.7*W10*Bilance!$N$26","v":1376.5359886704282}]
["Měrná potřeba přiváděné čísté vody na návštěvníka","VSV,os",0.03,"m2/os",null,null,null,"Říjen",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I39/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K11-M11)*$C$1/3600+$C$7*Bilance!$N$26*(J11-I11))","v":683.77942584509583},null,null,"Říjen",11.7,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,1375.5144663304147,687.75723316520737,56.5,{"$f":"+I39/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T11-V11)*$C$1/3600+$C$8*Bilance!$N$26*(S11-R11))-0.7*W11*Bilance!$N$26","v":2240.8642652792023}]
[null,null,null,null,null,null,null,"Listopad",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I40/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K12-M12)*$C$1/3600+$C$7*Bilance!$N$26*(J12-I12))","v":661.72202501138304},null,null,"Listopad",6.4,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,961.43768435579625,480.71884217789813,25.2,{"$f":"+I40/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T12-V12)*$C$1/3600+$C$8*Bilance!$N$26*(S12-R12))-0.7*W12*Bilance!$N$26","v":2887.7749360864314}]
[null,null,null,null,null,null,null,"Prosinec",{"$f":"Bilance!$N$29","v":28},{"$f":"Bilance!$N$28","v":28},3781.2687143507601,3781.2687143507601,2457.824664327994,{"$f":"I41/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(K13-M13)*$C$1/3600+$C$7*Bilance!$N$26*(J13-I13))","v":683.77942584509583},null,null,"Prosinec",3.6,{"$f":"Bilance!$N$28","v":28},3781.2687143507601,790.61360925721021,395.30680462860511,14.9,{"$f":"+I41/1000*Bilance!$N$27*($C$5*Bilance!$N$26*(T13-V13)*$C$1/3600+$C$8*Bilance!$N$26*(S13-R13))-0.7*W13*Bilance!$N$26","v":3320.938653356447}]
[null,null,null,null,null,null,null,null,"tv,n","tw,n","p\"d,w,n","p\"d,v,n","pd,v,n","QBV",null,null,null,"te,n","tw,n","p\"d,w,n","p\"d,v,n","pd,v,n",null,"Qbv,n"]
[null,null,null,null,null,null,"Vnitřní mimo","Leden",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},{"$f":"+EXP(23.58-(4044.2/(235.6+J15)))","v":2985.1866867186986},{"$f":"+EXP(23.58-(4044.2/(235.6+I15)))","v":2339.333370248095},{"$f":"+L15*$C$3","v":1520.5666906612619},{"$f":"I30/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K15-M15)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J15-I15))","v":186},null,"Vnější","Leden",-2.9,{"$f":"Bilance!$N$30","v":24},{"$f":"+EXP(23.58-(4044.2/(235.6+S15)))","v":2985.1866867186986},493.01592201787452,{"$f":"+U15*$C$4","v":246.50796100893726},null,{"$f":"I30/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T15-V15)*$C$1/3600+$C$8*Bilance!$N$26*(S15-R15))","v":1876.2750000000001}]
[null,null,null,null,null,null,"2)","Únor",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},{"$f":"+EXP(23.58-(4044.2/(235.6+J16)))","v":2985.1866867186986},{"$f":"+EXP(23.58-(4044.2/(235.6+I16)))","v":2339.333370248095},{"$f":"+L16*$C$3","v":1520.5666906612619},{"$f":"I31/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K16-M16)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J16-I16))","v":168},null,"4)","Únor",-2.1,{"$f":"Bilance!$N$30","v":24},{"$f":"+EXP(23.58-(4044.2/(235.6+S16)))","v":2985.1866867186986},523.26375735411636,{"$f":"+U16*$C$4","v":261.63187867705818},null,{"$f":"I31/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T16-V16)*$C$1/3600+$C$8*Bilance!$N$26*(S16-R16))","v":1644.3000000000002}]
[null,null,null,null,null,null,null,"Březen",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I32/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K17-M17)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J17-I17))","v":186},null,null,"Březen",1.1000000000000001,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,661.31973128229549,330.65986564114775,null,{"$f":"I32/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T17-V17)*$C$1/3600+$C$8*Bilance!$N$26*(S17-R17))","v":1597.2750000000001}]
[null,null,null,null,null,null,null,"Duben",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I33/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K18-M18)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J18-I18))","v":180},null,null,"Duben",4.5,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,842.34100216353841,421.1705010817692,null,{"$f":"I33/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T18-V18)*$C$1/3600+$C$8*Bilance!$N$26*(S18-R18))","v":1316.25}]
[null,null,null,null,null,null,null,"Květen",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I34/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K19-M19)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J19-I19))","v":186},null,null,"Květen",8.8000000000000007,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,1132.9009391720065,566.45046958600324,null,{"$f":"I34/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T19-V19)*$C$1/3600+$C$8*Bilance!$N$26*(S19-R19))","v":1060.2}]
[null,null,null,null,null,null,null,"Červen",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I35/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K20-M20)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J20-I20))","v":180},null,null,"Červen",11.1,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,1321.8795318191733,660.93976590958664,null,{"$f":"I35/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T20-V20)*$C$1/3600+$C$8*Bilance!$N$26*(S20-R20))","v":870.75}]
[null,null,null,null,null,null,null,"Červenec",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I36/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K21-M21)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J21-I21))","v":186},null,null,"Červenec",13,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,1498.3199988415454,749.15999942077269,null,{"$f":"I36/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T21-V21)*$C$1/3600+$C$8*Bilance!$N$26*(S21-R21))","v":767.25}]
[null,null,null,null,null,null,null,"Srpen",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I37/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K22-M22)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J22-I22))","v":186},null,null,"Srpen",13.4,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,1537.9919742160471,768.99598710802354,null,{"$f":"I37/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T22-V22)*$C$1/3600+$C$8*Bilance!$N$26*(S22-R22))","v":739.35}]
[null,null,null,null,null,null,null,"Září",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I38/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K23-M23)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J23-I23))","v":180},null,null,"Září",9.9,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,1220.0904134897783,610.04520674488913,null,{"$f":"I38/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T23-V23)*$C$1/3600+$C$8*Bilance!$N$26*(S23-R23))","v":951.75}]
[null,null,null,null,null,null,null,"Říjen",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I39/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K24-M24)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J24-I24))","v":186},null,null,"Říjen",5.4,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,897.02805399767408,448.51402699883704,null,{"$f":"I39/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T24-V24)*$C$1/3600+$C$8*Bilance!$N$26*(S24-R24))","v":1297.3500000000001}]
[null,null,null,null,null,null,null,"Listopad",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I40/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K25-M25)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J25-I25))","v":180},null,null,"Listopad",1.3,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,670.92803621004168,335.46401810502084,null,{"$f":"I40/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T25-V25)*$C$1/3600+$C$8*Bilance!$N$26*(S25-R25))","v":1532.25}]
[null,null,null,null,null,null,null,"Prosinec",{"$f":"Bilance!$N$31","v":20},{"$f":"Bilance!$N$30","v":24},2985.1866867186986,2339.333370248095,1520.5666906612619,{"$f":"I41/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(K26-M26)*BAZ!$C$1/3600+$C$7*Bilance!$N$26*(J26-I26))","v":186},null,null,"Prosinec",-1.1000000000000001,{"$f":"Bilance!$N$30","v":24},2985.1866867186986,563.374482759437,281.6872413797185,null,{"$f":"I41/1000*(24-Bilance!$N$27)*($C$6*Bilance!$N$26*(T26-V26)*$C$1/3600+$C$8*Bilance!$N$26*(S26-R26))","v":1750.7249999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,"Qb,v","Qb,v","k","Qsv","Qb,v,celk","Qb,v,celk"]
[null,null,null,null,null,null,null,null,null,null,"Vnitřní","Vnější","osob",null,"Vnitřní","Vnější"]
[null,null,null,null,null,null,null,"Leden",31,null,{"$f":"+N2+N15","v":869.77942584509583},{"$f":"+X2+X15","v":5295.7122438636525},{"$f":"Bilance!$N$32","v":120},{"$f":"+M30*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},{"$f":"N30+K30","v":924.21042584509587},{"$f":"N30+L30","v":5350.1432438636521}]
[null,null,null,null,null,null,null,"Únor",28,null,785.60722334395757,4505.9769594774662,{"$f":"Bilance!$N$32","v":120},{"$f":"+M31*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},{"$f":"N31+K31","v":840.03822334395761},{"$f":"N31+L31","v":4560.4079594774657}]
[null,null,null,null,null,null,null,"Březen",31,null,869.77942584509583,4186.0940517154104,{"$f":"Bilance!$N$32","v":120},{"$f":"+M32*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},924.21042584509587,4240.52505171541]
[null,null,null,null,null,null,null,"Duben",30,null,841.72202501138304,3057.09653114412,{"$f":"Bilance!$N$32","v":120},{"$f":"+M33*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},896.15302501138308,3111.5275311441201]
[null,null,null,null,null,null,null,"Květen",31,null,869.77942584509583,2078.9326235779499,{"$f":"Bilance!$N$32","v":120},{"$f":"+M34*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},924.21042584509587,2133.36362357795]
[null,null,null,null,null,null,null,"Červen",30,null,841.72202501138304,1580.6067980983403,{"$f":"Bilance!$N$32","v":120},{"$f":"+M35*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},896.15302501138308,1635.0377980983403]
[null,null,null,null,null,null,null,"Červenec",31,null,869.77942584509583,1358.1180818708578,{"$f":"Bilance!$N$32","v":120},{"$f":"+M36*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},924.21042584509587,1412.5490818708579]
[null,null,null,null,null,null,null,"Srpen",31,null,869.77942584509583,1335.8074629087505,{"$f":"Bilance!$N$32","v":120},{"$f":"+M37*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},924.21042584509587,1390.2384629087505]
[null,null,null,null,null,null,null,"Září",30,null,841.72202501138304,2328.2859886704282,{"$f":"Bilance!$N$32","v":120},{"$f":"+M38*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},896.15302501138308,2382.7169886704282]
[null,null,null,null,null,null,null,"Říjen",31,null,869.77942584509583,3538.2142652792027,{"$f":"Bilance!$N$32","v":120},{"$f":"+M39*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},924.21042584509587,3592.6452652792027]
[null,null,null,null,null,null,null,"Listopad",30,null,841.72202501138304,4420.0249360864309,{"$f":"Bilance!$N$32","v":120},{"$f":"+M40*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},896.15302501138308,4474.4559360864305]
[null,null,null,null,null,null,null,"Prosinec",31,null,869.77942584509583,5071.663653356447,{"$f":"Bilance!$N$32","v":120},{"$f":"+M41*$C$11*1000*4187*(Bilance!$N$28-15)/3600000","v":54.43099999999999},924.21042584509587,5126.0946533564465]