{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Průběh rychlosti větru","Průběh trvání teplot","Tepelná kapacita budovy","Konstanty","List elektráren","NPV Graphs","NPV","Výpočty - Varianta A","Varianta A","Výpočty - varianta B","Varianta B","Výpočty - Varianta C","Varianta C"],"not_rendered":{"charts":26,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":4,"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":"Průběh rychlosti větru","index":0,"n_rows":16,"n_cols":43,"rows_kept":16,"cut":false,"hidden":false,"merged":[[14,16,14,18],[15,13,15,15],[15,16,15,18],[0,1,0,2],[1,1,1,2],[14,1,14,3],[15,1,15,3],[14,4,14,6],[15,4,15,6],[5,6,6,8],[4,11,5,11],[4,12,5,12],[4,14,5,14],[10,2,10,4],[10,6,10,8],[10,10,10,12],[14,7,14,9],[15,7,15,9],[14,10,14,12],[15,10,15,12],[14,13,14,15]]}
["vp",3.5,null,"m/s",null,"Průměrná rychlost větru"]
["A",{"$f":"B1/0.886","v":3.9503386004514671},null,"m/s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",0,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f(x)",{"$f":"($B$8*(V3^($B$8-1)))/($B$7^$B$8)*EXP(-((V3/$B$7)^$B$8))","v":0},{"$f":"($B$8*(W3^($B$8-1)))/($B$7^$B$8)*EXP(-((W3/$B$7)^$B$8))","v":6.3062882197294709E-2},{"$f":"($B$8*(X3^($B$8-1)))/($B$7^$B$8)*EXP(-((X3/$B$7)^$B$8))","v":0.12020739704395184},0.16643120404739184,0.19836758944767205,0.21466580735124544,0.21597883124006809,0.2046020420767713,0.1838818310898187,0.1575481008077412,0.12911521240289164,0.10145227063464711,7.6564407492551889E-2,5.5571298782409385E-2,3.8831276406139689E-2,2.6144253552908926E-2,{"$f":"($B$8*(AL3^($B$8-1)))/($B$7^$B$8)*EXP(-((AL3/$B$7)^$B$8))","v":1.6971539866469473E-2},{"$f":"($B$8*(AM3^($B$8-1)))/($B$7^$B$8)*EXP(-((AM3/$B$7)^$B$8))","v":1.0627996110673475E-2},{"$f":"($B$8*(AN3^($B$8-1)))/($B$7^$B$8)*EXP(-((AN3/$B$7)^$B$8))","v":6.4233426693784028E-3},{"$f":"($B$8*(AO3^($B$8-1)))/($B$7^$B$8)*EXP(-((AO3/$B$7)^$B$8))","v":3.7481177732924032E-3},{"$f":"($B$8*(AP3^($B$8-1)))/($B$7^$B$8)*EXP(-((AP3/$B$7)^$B$8))","v":2.1122513021931562E-3},{"$f":"SUM(V4:AP4)","v":1.9923076522955101}]
[null,null,null,null,null,"(",{"$f":"B8","v":2},-1,")",null,null,"-","(",{"$f":"B6","v":"x"},")","^",{"$f":"B8","v":2},null,null,null,null,{"$f":"_xlfn.WEIBULL.DIST(V3,$B$8,$B$7,FALSE)","v":0},{"$f":"_xlfn.WEIBULL.DIST(W3,$B$8,$B$7,FALSE)","v":6.3062882197294709E-2},0.12020739704395184,0.16643120404739184,0.19836758944767208,0.21466580735124544,0.21597883124006814,0.2046020420767713,0.1838818310898187,0.1575481008077412,0.12911521240289162,0.10145227063464712,7.6564407492551889E-2,5.5571298782409378E-2,3.8831276406139682E-2,2.6144253552908923E-2,1.6971539866469466E-2,1.0627996110673475E-2,6.4233426693784037E-3,3.7481177732924011E-3,2.1122513021931562E-3]
["f(x)","x",{"$f":"B8","v":2},"*",{"$f":"B6","v":"x"},"^","*",null,null,null,null,null,null,{"$f":"B7","v":3.9503386004514671}]
["A",{"$f":"B2","v":3.9503386004514671},{"$f":"B7","v":3.9503386004514671},"^",{"$f":"B8","v":2},null,null,null,null,{"$f":"B9","v":"e"},"^"]
["k",{"$f":"2","v":2}]
["e","e"]
[]
["f(x)","x",{"$f":"(C6*(E6^(G5-1)))/(C7^E7)","v":{"$error":"#VALUE!"}},null,null,"*",{"$f":"EXP(-((N5/N6)^Q5))","v":{"$error":"#VALUE!"}},null,null,"=",{"$f":"C11*G11","v":{"$error":"#VALUE!"}}]
[]
[]
[]
["x",0,null,null,0.5,null,null,1,null,null,1.5,null,null,2,null,null,2.5]
["f(x)",{"$f":"($B$8*(B15^($B$8-1)))/($B$7^$B$8)*EXP(-((B15/$B$7)^$B$8))","v":0}]

{"sheet":"Průběh trvání teplot","index":1,"n_rows":27,"n_cols":53,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Teplota temperace",null,null,5]
[]
[null,null,null,"v ",9.9999999999999995E-8,{"$f":"F6/$B$6","v":1.9455252918287938E-2},{"$f":"G6/$B$6","v":3.8910505836575876E-2},5.8365758754863814E-2,7.7821011673151752E-2,9.727626459143969E-2,0.11673151750972763,0.13618677042801555,0.1556420233463035,0.17509727626459143,0.19455252918287938,0.2140077821011673,0.23346303501945526,0.25291828793774318,0.2723735408560311,0.29182879377431908,0.31128404669260701,0.33073929961089493,0.35019455252918286,0.36964980544747084,0.38910505836575876,0.40856031128404668,0.42801556420233461,0.44747081712062259,0.46692607003891051,0.48638132295719844,0.50583657587548636,{"$f":"AF6/$B$6","v":0.52529182879377434},0.54474708171206221,0.56420233463035019,0.58365758754863817,0.60311284046692604,0.62256809338521402,0.642023346303502,0.66147859922178986,0.68093385214007784,0.70038910505836571,0.71984435797665369,0.73929961089494167,0.75875486381322954,0.77821011673151752,0.7976653696498055,0.81712062256809337,0.83657587548638135,0.85603112840466922,0.8754863813229572,0.89494163424124518,{"$f":"AZ6/$B$6","v":0.91439688715953304},{"$f":"BA6/$B$6","v":0.93385214007782102}]
["max",13,null,"V",{"$f":"(1-E3)^(0.985*(E3^(-0.626)))","v":0.99762905816844782},{"$f":"(1-F3)^(0.985*(F3^(-0.626)))","v":0.7961825645558509},{"$f":"(1-G3)^(0.985*(G3^(-0.626)))","v":0.742049336787175},0.70417391557482878,0.67393547904332829,0.64823967637632851,0.62558257554984398,0.6051079712299724,0.58627736903843741,0.56872781857465127,0.55220181964327253,0.53650928051858637,0.52150532444323794,0.50707658824074975,0.49313236861413989,0.47959868117421001,0.46641414530058706,0.45352705500577556,0.44089324390347973,0.42847449591639308,0.41623733957978787,{"$f":"(1-Z3)^(0.985*(Z3^(-0.626)))","v":0.40415211727694528},{"$f":"(1-AA3)^(0.985*(AA3^(-0.626)))","v":0.39219225485628612},{"$f":"(1-AB3)^(0.985*(AB3^(-0.626)))","v":0.38033367938217766},{"$f":"(1-AC3)^(0.985*(AC3^(-0.626)))","v":0.36855434766880119},{"$f":"(1-AD3)^(0.985*(AD3^(-0.626)))","v":0.35683385838476639},{"$f":"(1-AE3)^(0.985*(AE3^(-0.626)))","v":0.34515312752422611},0.3334941119432438,0.32183956911529754,0.3101728436941017,0.29847767316451929,0.28673800599397353,0.27493782637968223,0.26306097998192685,0.25109099495768444,0.23901089213660215,0.22680297723636242,0.21444860645239691,0.20192791432973026,0.18921948911706121,0.17629997511343601,0.16314357263210716,0.14972139195001077,0.13600059391571467,0.12194320872233877,0.1075044487994756,9.2630183236250691E-2,{"$f":"(1-AZ3)^(0.985*(AZ3^(-0.626)))","v":7.7252922070008098E-2},{"$f":"(1-BA3)^(0.985*(BA3^(-0.626)))","v":6.1284887173759989E-2}]
["min",-18,null,"te",{"$f":"$B$4-E4*($B$4-$B$5)","v":-17.926500803221881},{"$f":"$B$4-F4*($B$4-$B$5)","v":-11.68165950123138},-10.003529440402424,-8.8293913828196935,-7.8919998503431756,-7.0954299676661847,-6.3930598420451616,-5.7583471081291435,-5.1745984401915592,-4.6305623758141898,-4.1182564089414484,-3.6317876960761772,-3.1666650577403743,-2.719374235463242,-2.2871034270383372,-1.8675591164005105,-1.4588385043181979,-1.0593387051790426,-0.66769056100787161,-0.28270937340818492,9.664247302657536E-2,{"$f":"$B$4-Z4*($B$4-$B$5)","v":0.47128436441469646},{"$f":"$B$4-AA4*($B$4-$B$5)","v":0.84204009945513114},{"$f":"$B$4-AB4*($B$4-$B$5)","v":1.2096559391524924},{"$f":"$B$4-AC4*($B$4-$B$5)","v":1.5748152222671639},{"$f":"$B$4-AD4*($B$4-$B$5)","v":1.9381503900722414},{"$f":"$B$4-AE4*($B$4-$B$5)","v":2.3002530467489901},2.6616825297594424,3.0229733574257764,3.3846418454828466,3.7471921318999026,4.11112181418682,4.4769273822298512,4.8451096205602671,5.2161791563117825,5.5906623437653336,5.9691077056727648,6.3520931999756955,6.7402346557783623,7.1341958373711023,7.5347007714834842,7.9425492484046778,8.358636849549665,8.7839815886128463,9.2197605296074983,9.6673620872162562,10.12846431967623,{"$f":"$B$4-AZ4*($B$4-$B$5)","v":10.60515941582975},{"$f":"$B$4-BA4*($B$4-$B$5)","v":11.10016849761344}]
["d",257,null,"T",1E-4,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,80,85,90,95,100,105,110,115,120,125,130,135,140,145,150,155,160,165,170,175,180,185,190,195,200,205,210,215,220,225,230,235,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"160*24","v":3840}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Pz",{"$f":"363*($D$1-E5)","v":8322.3197915695437},{"$f":"363*($D$1-F5)","v":6055.4423989469906},5446.2811868660801,5020.0690719635486,4679.795945674573,4390.6410782628254,4135.6807226623932,3905.2800002508793,3693.3792337895361,3495.8941424205509,3309.9270764457456,3133.3389336756522,2964.4994159597559,2802.1328474731567,2645.2185440149165,2492.9239592533854,2344.5583770675057,2199.5399499799923,2057.3716736458573,1917.623502547171,1779.9187822913532,1643.9237757174651,1509.3394438977873,1375.8948940876453,1243.3420743170195,1111.4514084037764,980.00814403011657,848.80924169732236,717.66067125444317,586.37501008972663,454.76925612033534,322.66278145018435,189.875360250564,56.225207736623055,-78.473033741177062,-214.41043078681608,-351.78609715921363,-490.8098315911775,-631.70518004754558,-774.71308896571009,-920.09638004850478,-1068.145377170898,-1219.1851763865284,-1373.5853166664633,-1531.7730722475219,-1694.2524376595011,-1861.6325480424714,-2034.6728679461992,-2214.361164633679]
[null,null,null,"Po",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,null,null,"Po max",8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]

{"sheet":"Tepelná kapacita budovy","index":2,"n_rows":37,"n_cols":455,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Poznámka",null,null,null,"Ztráta","Ui","bi"]
["Délka","m",{"$f":"(600+3950+350+3980+350+2020+100+850+600+5390+350)/1000","v":18.54},"N1x-",{"$f":"(350+300+2020+100+850+250+350)/1000","v":4.22}]
["Šířka","m",{"$f":"(670+5960+670)/1000","v":7.3}]
["Výška","m",3,"?"]
["Zeď levá","m",0.6,"V",null,null,null,"Zed Z",{"$f":"0.9/C5","v":1.5},1,{"$f":"C3*C4-C18*1/3","v":17.145}]
["Zeď pravá","m",0.35,"N",null,null,null,"Zed V",{"$f":"0.9/C6","v":2.5714285714285716},0.2,{"$f":"C3*C4","v":21.9}]
["Zeď horní","m",0.67,"V",null,null,null,"Zed S",{"$f":"0.9/C7","v":1.3432835820895521},1,{"$f":"C2*C4-C18*1/3","v":50.864999999999995}]
["Zeď dolní","m",0.67,"V",null,null,null,"Zed J",{"$f":"0.9/C8","v":1.3432835820895521},{"$f":"(1-E2/C2)*1+(E2/C2)*0.43","v":0.87025889967637537},{"$f":"C2*C4-C18*1/3","v":50.864999999999995}]
[]
["Vnitřní podlaha","m2",{"$f":"(C2-C5-C6)*(C3-C7-C8)","v":104.83639999999998},null,null,null,null,"Zvolil jsem ten nejměkčí pískovec - http://stavba.tzb-info.cz/tabulky-a-vypocty/58-hodnoty-fyzikalnich-velicin-vybranych-stavebnich-materialu"]
["Vnější plocha","m2",{"$f":"C2*C3","v":135.34199999999998}]
["Vnitřní objem","m3",{"$f":"C10*C4","v":314.50919999999996}]
["Vnější objem","m3",{"$f":"C11*C4","v":406.02599999999995}]
[]
["Podlaha nad sklepem","m2",{"$f":"4.9*4.95","v":24.255000000000003},null,null,null,null,"Podlaha",{"$f":"3.1","v":3.1},{"$f":"C15/C10*0.29+C16/C10*0.4","v":0.37455034701687578}]
["Podlaha na terénu","m2",{"$f":"C10-C15","v":80.581399999999974},null,null,null,null,"Strop",0.51,0.28999999999999998]
[]
["Okna plocha","m2",{"$f":"(2*1100*2500+2*1200*850+2*850*850+3*1600*1100)/1000000","v":14.265000000000001},null,null,null,null,"Okna",2.37,0.82]
["Zdi","m2",{"$f":"(C2*2+C3*2)*C4","v":155.04},null,5]
["Zastavěné vnitřní stěny","m2",{"$f":"(500*350+350*(300+480+1090)+350*(5960-350-1250)+980*980+100*350+100*950+100*350+600*(5960-1130)+500*500)/1000000","v":6.6288999999999998},{"$f":"C20*C4","v":19.886699999999998},{"$f":"1000*(1-A25/D20)+(A25/D20)*E21","v":877.59055046840353},{"$f":"800*(1-A25/D20)+(A25/D20)*F21","v":1237.1766054699874},{"$f":"F20*E20*D20","v":21591676.245772298}]
[null,null,null,{"$f":"(C11-C10)*C4-C18*C7","v":81.959249999999997},720,1800,{"$f":"F21*E21*D21","v":106219188}]
[null,null,null,{"$f":"C10*0.1","v":10.483639999999999},645,1150,{"$f":"F22*E22*D22","v":7776239.9699999997}]
[null,null,null,{"$f":"A26+B26","v":52.418199999999999},{"$f":"1000*(A26/D23)+(B26/D23)*840","v":967.99999999999989},{"$f":"800*(A26/D23)+(B26/D23)*1150","v":870},{"$f":"F23*E23*D23","v":44144511.311999992}]
[{"$f":"(450+840)/2","v":645},{"$f":"27*H24","v":9369},null,null,null,"Qk/5K",{"$f":"E19*SUM(G20:G23)","v":898658077.63886154},347]
[{"$f":"(5.96-1.13)*C4*C5","v":8.6939999999999991},null,null,null,null,"Qk/K",{"$f":"SUM(G20:G23)","v":179731615.52777231}]
[{"$f":"0.4*C10","v":41.934559999999998},{"$f":"0.1*C10","v":10.483639999999999}]
[]
[null,{"$f":"G24","v":898658077.63886154},0,10,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,210,220,230,240,250,260,270,280,290,300,310,320,330,340,350,360,370,380,390,400,410,420,430,440,450,460,470,480,490,500,510,520,530,540,550,560,570,580,590,600,610,620,630,640,650,660,670,680,690,700,710,720,730,740,750,760,770,780,790,800,810,820,830,840,850,860,870,880,890,900,910,920,930,940,950,960,970,980,990,1000,1010,1020,1030,1040,1050,1060,1070,1080,1090,1100,1110,1120,1130,1140,1150,1160,1170,1180,1190,1200,1210,1220,1230,1240,1250,1260,1270,1280,1290,1300,1310,1320,1330,1340,1350,1360,1370,1380,1390,1400,1410,1420,1430,1440,1450,1460,1470,1480,1490,1500,1510,1520,1530,1540,1550,1560,1570,1580,1590,1600,1610,1620,1630,1640,1650,1660,1670,1680,1690,1700,1710,1720,1730,1740,1750,1760,1770,1780,1790,1800,1810,1820,1830,1840,1850,1860,1870,1880,1890,1900,1910,1920,1930,1940,1950,1960,1970,1980,1990,2000,2010,2020,2030,2040,2050,2060,2070,2080,2090,2100,2110,2120,2130,2140,2150,2160,2170,2180,2190,2200,2210,2220,2230,2240,2250,2260,2270,2280,2290,2300,2310,2320,2330,2340,2350,2360,2370,2380,2390,2400,2410,2420,2430,2440,2450,2460,2470,2480,2490,2500,2510,2520,2530,2540,2550,2560,2570,2580,2590,2600,2610,2620,2630,2640,2650,2660,2670,2680,2690,2700,2710,2720,2730,2740,2750,2760,2770,2780,2790,2800,2810,2820,2830,2840,2850,2860,2870,2880,2890,2900,2910,2920,2930,2940,2950,2960,2970,2980,2990,3000,3010,3020,3030,3040,3050,3060,3070,3080,3090,3100,3110,3120,3130,3140,3150,3160,3170,3180,3190,3200,3210,3220,3230,3240,3250,3260,3270,3280,3290,3300,3310,3320,3330,3340,3350,3360,3370,3380,3390,3400,3410,3420,3430,3440,3450,3460,3470,3480,3490,3500,3510,3520,3530,3540,3550,3560,3570,3580,3590,3600,3610,3620,3630,3640,3650,3660,3670,3680,3690,3700,3710,3720,3730,3740,3750,3760,3770,3780,3790,3800,3810,3820,3830,3840,3850,3860,3870,3880,3890,3900,3910,3920,3930,3940,3950,3960,3970,3980,3990,4000,4010,4020,4030,4040,4050,4060,4070,4080,4090,4100,4110,4120,4130,4140,4150,4160,4170,4180,4190,4200,4210,4220,4230,4240,4250,4260,4270,4280,4290,4300,4310,4320,4330,4340,4350,4360,4370,4380,4390,4400,4410,4420,4430,4440,4450,4460,4470,4480,4490,4500,4510,4520]
[null,null,{"$f":"C28/60","v":0},{"$f":"D28/60","v":0.16666666666666666},0.33333333333333331,0.5,0.66666666666666663,0.83333333333333337,1,1.1666666666666667,1.3333333333333333,1.5,1.6666666666666667,1.8333333333333333,2,2.1666666666666665,2.3333333333333335,2.5,2.6666666666666665,2.8333333333333335,3,3.1666666666666665,3.3333333333333335,3.5,3.6666666666666665,3.8333333333333335,4,4.166666666666667,4.333333333333333,4.5,4.666666666666667,4.833333333333333,5,5.166666666666667,5.333333333333333,5.5,5.666666666666667,5.833333333333333,6,6.166666666666667,6.333333333333333,6.5,6.666666666666667,6.833333333333333,7,7.166666666666667,7.333333333333333,7.5,7.666666666666667,7.833333333333333,8,8.1666666666666661,8.3333333333333339,8.5,8.6666666666666661,8.8333333333333339,9,9.1666666666666661,9.3333333333333339,9.5,9.6666666666666661,9.8333333333333339,10,10.166666666666666,10.333333333333334,10.5,10.666666666666666,{"$f":"BP28/60","v":10.833333333333334},11,11.166666666666666,11.333333333333334,11.5,11.666666666666666,11.833333333333334,12,12.166666666666666,12.333333333333334,12.5,12.666666666666666,12.833333333333334,13,13.166666666666666,13.333333333333334,13.5,13.666666666666666,13.833333333333334,14,14.166666666666666,14.333333333333334,14.5,14.666666666666666,14.833333333333334,15,15.166666666666666,15.333333333333334,15.5,15.666666666666666,15.833333333333334,16,16.166666666666668,16.333333333333332,16.5,16.666666666666668,16.833333333333332,17,17.166666666666668,17.333333333333332,17.5,17.666666666666668,17.833333333333332,18,18.166666666666668,18.333333333333332,18.5,18.666666666666668,18.833333333333332,19,19.166666666666668,19.333333333333332,19.5,19.666666666666668,19.833333333333332,20,20.166666666666668,20.333333333333332,20.5,20.666666666666668,20.833333333333332,21,21.166666666666668,21.333333333333332,{"$f":"EB28/60","v":21.5},21.666666666666668,21.833333333333332,22,22.166666666666668,22.333333333333332,22.5,22.666666666666668,22.833333333333332,23,23.166666666666668,23.333333333333332,23.5,23.666666666666668,23.833333333333332,24,24.166666666666668,24.333333333333332,24.5,24.666666666666668,24.833333333333332,25,25.166666666666668,25.333333333333332,25.5,25.666666666666668,25.833333333333332,26,26.166666666666668,26.333333333333332,26.5,26.666666666666668,26.833333333333332,27,27.166666666666668,27.333333333333332,27.5,27.666666666666668,27.833333333333332,28,28.166666666666668,28.333333333333332,28.5,28.666666666666668,28.833333333333332,29,29.166666666666668,29.333333333333332,29.5,29.666666666666668,29.833333333333332,30,30.166666666666668,30.333333333333332,30.5,30.666666666666668,30.833333333333332,31,31.166666666666668,31.333333333333332,31.5,31.666666666666668,31.833333333333332,32,{"$f":"GN28/60","v":32.166666666666664},32.333333333333336,32.5,32.666666666666664,32.833333333333336,33,33.166666666666664,33.333333333333336,33.5,33.666666666666664,33.833333333333336,34,34.166666666666664,34.333333333333336,34.5,34.666666666666664,34.833333333333336,35,35.166666666666664,35.333333333333336,35.5,35.666666666666664,35.833333333333336,36,36.166666666666664,36.333333333333336,36.5,36.666666666666664,36.833333333333336,37,37.166666666666664,37.333333333333336,37.5,37.666666666666664,37.833333333333336,38,38.166666666666664,38.333333333333336,38.5,38.666666666666664,38.833333333333336,39,39.166666666666664,39.333333333333336,39.5,39.666666666666664,39.833333333333336,40,40.166666666666664,40.333333333333336,40.5,40.666666666666664,40.833333333333336,41,41.166666666666664,41.333333333333336,41.5,41.666666666666664,41.833333333333336,42,42.166666666666664,42.333333333333336,42.5,42.666666666666664,{"$f":"IZ28/60","v":42.833333333333336},43,43.166666666666664,43.333333333333336,43.5,43.666666666666664,43.833333333333336,44,44.166666666666664,44.333333333333336,44.5,44.666666666666664,44.833333333333336,45,45.166666666666664,45.333333333333336,45.5,45.666666666666664,45.833333333333336,46,46.166666666666664,46.333333333333336,46.5,46.666666666666664,46.833333333333336,47,47.166666666666664,47.333333333333336,47.5,47.666666666666664,47.833333333333336,48,48.166666666666664,48.333333333333336,48.5,48.666666666666664,48.833333333333336,49,49.166666666666664,49.333333333333336,49.5,49.666666666666664,49.833333333333336,50,50.166666666666664,50.333333333333336,50.5,50.666666666666664,50.833333333333336,51,51.166666666666664,51.333333333333336,51.5,51.666666666666664,51.833333333333336,52,52.166666666666664,52.333333333333336,52.5,52.666666666666664,52.833333333333336,53,53.166666666666664,53.333333333333336,{"$f":"LL28/60","v":53.5},53.666666666666664,53.833333333333336,54,54.166666666666664,54.333333333333336,54.5,54.666666666666664,54.833333333333336,55,55.166666666666664,55.333333333333336,55.5,55.666666666666664,55.833333333333336,56,56.166666666666664,56.333333333333336,56.5,56.666666666666664,56.833333333333336,57,57.166666666666664,57.333333333333336,57.5,57.666666666666664,57.833333333333336,58,58.166666666666664,58.333333333333336,58.5,58.666666666666664,58.833333333333336,59,59.166666666666664,59.333333333333336,59.5,59.666666666666664,59.833333333333336,60,60.166666666666664,60.333333333333336,60.5,60.666666666666664,60.833333333333336,61,61.166666666666664,61.333333333333336,61.5,61.666666666666664,61.833333333333336,62,62.166666666666664,62.333333333333336,62.5,62.666666666666664,62.833333333333336,63,63.166666666666664,63.333333333333336,63.5,63.666666666666664,63.833333333333336,64,{"$f":"NX28/60","v":64.166666666666671},64.333333333333329,64.5,64.666666666666671,64.833333333333329,65,65.166666666666671,65.333333333333329,65.5,65.666666666666671,65.833333333333329,66,66.166666666666671,66.333333333333329,66.5,66.666666666666671,66.833333333333329,67,67.166666666666671,67.333333333333329,67.5,67.666666666666671,67.833333333333329,68,68.166666666666671,68.333333333333329,68.5,68.666666666666671,68.833333333333329,69,69.166666666666671,69.333333333333329,69.5,69.666666666666671,69.833333333333329,70,70.166666666666671,70.333333333333329,70.5,70.666666666666671,70.833333333333329,71,71.166666666666671,71.333333333333329,71.5,71.666666666666671,71.833333333333329,72,72.166666666666671,72.333333333333329,72.5,72.666666666666671,72.833333333333329,73,73.166666666666671,73.333333333333329,73.5,73.666666666666671,73.833333333333329,74,74.166666666666671,74.333333333333329,74.5,74.666666666666671,{"$f":"QJ28/60","v":74.833333333333329},{"$f":"QK28/60","v":75},{"$f":"QL28/60","v":75.166666666666671},{"$f":"QM28/60","v":75.333333333333329}]
["te",-18,{"$f":"B28","v":898658077.63886154},{"$f":"C30-(10*60*$H$24*(C31-$B$30))","v":893869477.63886154},889086424.72370291,884308912.46767652,879536934.45251691,874770484.26739347,870009555.50890172,865254141.78105497,860504236.69527566,855759833.8703866,851020926.93260252,846287509.51552165,841559575.26011682,836837117.81472719,832120130.83504963,827408607.98413038,822702542.93235612,818001929.35744584,813306760.94444227,808617031.38570321,803932734.38089335,799253863.63697553,794580412.86820245,789912375.79610813,785249746.14949965,780592517.6644485,775940684.08428228,771294239.1595763,766653176.64814508,762017490.31503427,757387173.93251181,752762221.28005993,748142626.14436662,{"$f":"AI30-(10*60*$H$24*(AI31-$B$30))","v":743528382.31931746},738919483.60598695,734315923.81263053,729717696.7546761,725124796.25471568,720537216.14249718,715954950.25491607,711377992.43600726,706806336.53693652,702239976.4159925,697678905.93857825,693123118.97720325,688572609.41147494,684027371.12809062,679487398.02082908,674952683.99054277,670423222.94514918,665899008.79962277,661380035.47598708,656866296.90330601,652357787.01767635,647854499.76221907,643356429.08707154,638863568.94937897,634375913.3132869,629893456.14993262,625416191.43743718,620944113.16089737,616477215.31237769,612015491.89090204,607558936.90244591,603107544.35992825,598661308.28320348,{"$f":"BP30-(10*60*$H$24*(BP31-$B$30))","v":594220222.69905317},589784281.64117837,585353479.15019131,580927809.27360785,576507266.06583881,572091843.58818257,567681535.90881681,563276337.10279071,558876241.25201654,554481242.44526243,550091334.77814376,545706512.3531158,541326769.2794652,536952099.67330253,532582497.65755421,528217957.36195457,523858472.92303813,519504038.48413152,515154648.1953457,510810296.21356821,506470976.7024551,502136683.83242327,497807411.78064251,493483154.73102778,489163906.8742314,484849662.40763515,480540415.53534257,476236160.46817106,471936891.42364419,467642602.62598401,463353288.30610305,459068942.70159686,454789560.05673599,450515134.62245852,446245660.65636212,441981132.42269641,437721544.19235533,433466890.24286938,429217164.8583979,424972362.32972139,420732476.954234,416497503.03593558,412267434.88542432,408042266.81988895,403821993.16310108,399606608.2454077,395396106.40372342,391190481.98152298,386989729.32883364,382793842.80222744,378602816.76481384,374416645.58623201,370235323.64264327,366058845.31672353,361887204.99765587,357720397.08112282,353558415.96929902,349401256.07084346,345248911.80089217,341101377.58105069,336958647.83938652,332820717.01042157,328687579.5351249,324559229.86090499,{"$f":"EB30-(10*60*$H$24*(EB31-$B$30))","v":320435662.44160253},316316871.73748273,312202852.21522808,308093598.34793079,303989104.61508542,299889365.50258142,295794375.5026958,291704129.11408561,287618620.84178072,283537845.19717628,279461796.69802547,275390469.86843193,271323859.23884267,267261959.34604058,263204764.73313704,259152269.94956475,255104469.55107024,251061358.09970665,247022930.16382644,242989180.31807399,238960103.14337844,234935693.22694632,{"$f":"EX30-(10*60*$H$24*(EX31-$B$30))","v":230915945.16225433},226900853.54904202,222890412.99330455,218884618.10728553,214883463.50946969,210886943.82457563,206895053.68354872,202907787.72355372,198925140.58796772,194947106.92637292,190973681.39454934,187004858.65446776,183040633.37428245,179081000.22832412,175125953.89709267,171175489.06725007,167229600.43161327,163288282.68914697,159351530.54495656,155419338.71028107,151491701.90248594,147568614.845056,143650072.26758835,139736068.90578532,135826599.50144735,131921658.80246592,128021241.56281656,124125342.54255176,120233956.50779392,116347078.23072833,112464702.48959616,108586824.06868742,104713437.75833398,100844538.35490255,96980120.660787702,93120179.484404877,89264709.640183419,85413705.948559597,81567163.235969663,77725076.334842891,73887440.083594635,70054249.326619402,66225498.914283916,62401183.702920206,58581298.554818697,54765838.338221312,50954797.92731455,47148172.202222638,43345956.049000636,39548144.35962756,35754732.031999521,31965713.969922893,28181085.08310743,24400840.287159462,20624974.503575038,16853482.659733124,13086359.688888775,9323600.5301663317,5565200.1285526231,1811153.4348901738,-1938544.5941295777,-5683898.9959730562,-9424914.8022713158,-13161597.038826801,{"$f":"HJ30-(10*60*$H$24*(HJ31-$B$30))","v":-16893950.725620095},-20621980.876816668,-24345692.500773612,-28065090.60004637,-31780180.171395455,-35490966.205793157,-39197453.688430265,-42899647.598722748,-46597552.910318449,-50291174.59110377,-53980517.603210345,-57665586.903021701,-61346387.441179916,-65022924.162592292,-68695202.006437972,-72363225.90617457,-76027000.789544836,-79686531.578583241,-83341823.189622611,-86992880.533300698,-90639708.514566824,-94282312.032688454,-97920695.981257737,-101554865.24819815,-105184824.71577102,-108810579.26058209,-112432133.75358807,-116049493.06010318,-119662662.0398057,-123271645.54674448,-126876448.42934547,-130477075.53041825,-134073531.68716249,-137665821.7311745,-141253950.48845369,-144837922.77940908,-148417743.41886574,-151993417.21607125,-155564948.97470224,-159132343.49287075,-162695605.56313074,-166254739.9724845,-169809751.50238907,-173360644.92876273,-176907425.02199128,-180450096.5469346,-183988664.26293299,-187523132.92381349,-191053507.27789643,-194579792.06800166,-198101992.03145495,-201620111.90009445,-205134156.40027693,-208644130.25288418,-212150038.17332938,-215651884.87156337,-219149675.05208105,-222643413.41392761,-226133104.65070495,-229618753.45057788,-233100364.49628052,-236577942.46512249,-240051492.02899525,-243521017.8543784,{"$f":"JV30-(10*60*$H$24*(JV31-$B$30))","v":-246986524.60234591},-250448016.92857239,-253905499.48333931,-257358976.91154134,-260808453.85269251,-264253934.94093245,-267695424.80503261,-271132928.06840259,-274566449.34909612,-277995993.25981754,-281421564.40792781,-284843167.39545077,-288260806.81907922,-291674487.2701813,-295084213.33480644,-298489989.59369165,-301891820.62226766,-305289710.99066508,-308683665.26372039,-312073688.00098234,-315459783.75671786,-318841957.07991821,-322220212.51430511,-325594554.59833699,-328964987.86521488,-332331516.84288853,-335694146.0540626,-339052880.01620263,-342407723.24154121,-345758680.23708397,-349105755.50461566,-352448953.54070616,-355788278.83671653,-359123735.87880516,-362455329.1479336,-365783063.11987281,-369106942.2652089,-372426971.04934931,-375743153.93252885,-379055495.36981559,-382363999.81111681,-385668671.70118517,-388969515.47962445,-392266535.58089572,-395559736.43432307,-398849122.46409976,-402134698.08929414,-405416467.72385544,-408694435.77661985,-411968606.6513164,-415238984.74657285,-418505574.45592159,-421768380.16780561,-425027406.26558435,-428282657.12753958,-431534137.1268813,-434781850.63175362,-438025802.00524062,-441265995.60537213,-444502435.78512979,-447735126.89245272,-450964073.27024341,-454189279.25637358,-457410749.18368995,{"$f":"MH30-(10*60*$H$24*(MH31-$B$30))","v":-460628487.38002008},-463842498.16817826,-467052785.86597127,-470259354.78620404,-473462209.23668575,-476661353.5202353,-479856791.93468732,-483048528.77289784,-486236568.32275003,-489420914.86716002,-492601572.68408263,-495778546.04651713,-498951839.22251302,-502121456.47517562,-505287402.06267202,-508449680.23823655,-511608295.25017673,-514763251.34187877,-517914552.75181341,-521062203.71354157,-524206208.45572007,-527346571.20210725,-530483296.17156863,-533616387.57808274,-536745849.63074654,-539871686.53378129,-542993902.48653805,-546112501.68350327,-549227488.31430483,-552338866.56371713,-555446640.61166704,-558550814.63323939,-561651392.79868257,-564748379.27341425,-567841778.218027,-570931593.7882936,-574017830.13517296,-577100491.40481544,-580179581.73856854,-583255105.27298248,-586327066.13981581,-589395468.46604073,-592460316.3738488,-595521613.9806565,-598579365.39911067,-601633574.73709416,-604684246.09773123,-607731383.57939315,-610774991.27570367,-613815073.2755444,-616851633.66306055,-619884676.5176661,-622914205.91404974,-625940225.92217982,-628962740.60731006,-631981754.02998519,-634997270.24604619,-638009293.30663562,-641017827.25820339,-644022876.14251208,-647024443.99664211,-650022534.85299742,-653017152.73931086,-656008301.67864966,{"$f":"OT30-(10*60*$H$24*(OT31-$B$30))","v":-658995985.68942082},-661980208.78537619,-664960974.97561824,-667938288.26460528,-670912152.65215707,-673882572.13345981,-676849550.69907165,-679813092.33492827,-682773201.02234805,-685729880.73803735,-688683135.45409596,-691632969.13802242,-694579385.75271928,-697522389.25649869,-700461983.60308731,-703398172.74163187,-706330960.61670458,-709260351.16830802,-712186348.33188093,-715108956.03830314,-718028178.21390104,-720944018.78045273,-723856481.65519333,-726765570.75082028,-729671289.97549868,-732573643.23286629,-735472634.42203903,-738368267.43761599,-741260546.16968489,-744149474.50382721,-747035056.32112324,-749917295.49815762,-752796195.90702426,-755671761.41533172,-758543995.8862083,-761412903.17830741,-764278487.14581239,-767140751.63844216,-769999700.5014559,-772855337.57565868,-775707666.69740641,-778556691.69861078,-781402416.40674484,-784244844.64484775,-787083980.23153019]
["ti",5,5,{"$f":"D30/$G$25","v":4.9733569412040364},{"$f":"E30/$G$25","v":4.9467447455638123},4.9201633773276372,4.8936128007852355,4.8670929802676985,4.8406038801474356,4.814145464838127,4.787717698794677,4.7613205465131632,4.7349539725307928,4.7086179414258504,4.6823124178176556,4.65603736636651,4.6297927517736559,4.603578538781222,4.5773946921721809,4.5512411767703016,4.5251179574400995,4.4990249990867905,4.4729622666562463,4.4469297251349413,4.4209273395499142,4.3949550749687116,4.3690128964993482,4.3431007692902561,4.3172186585302414,4.2913665294484327,4.265544347314238,4.2397520774372977,4.2139896851674354,{"$f":"AH30/$G$25","v":4.1882571358946157},4.1625543950488941,4.136881428100371,4.1112382005591463,4.0856246779752743,4.0600408259387137,4.034486610079286,4.0089619960666241,3.9834669496101314,3.958001436458932,3.9325654224018263,3.9071588732672446,3.8817817549232023,3.8564340332772518,3.8311156742764383,3.8058266439072543,3.7805669081955924,3.7553364332067023,3.7301351850451416,3.704963129854733,3.6798202338185182,3.6547064631587109,3.6296217841366554,3.6045661630527768,3.5795395662465377,3.5545419600963926,3.5295733110197438,3.5046335854728956,3.4797227499510082,3.4548407709880542,3.4299876151567728,3.4051632490686248,{"$f":"BN30/$G$25","v":3.3803676393737487},3.3556007527609157,3.3308625559574838,3.3061530157293539,3.2814720988809247,3.2568197722550485,3.2321960027329877,3.2076007572343683,3.1830340027171369,3.158495706177515,3.1339858346499572,3.1095043552071027,3.0850512349597361,3.0606264410567383,3.0362299406850473,3.0118617010696087,2.9875216894733367,2.9632098731970671,2.9389262195795141,2.9146706959972271,2.8904432698645457,2.8662439086335563,2.84207257979405,2.8179292508734766,2.7938138894369011,2.769726463086962,2.7456669394638267,2.7216352862451476,2.6976314711460194,2.6736554619189352,2.649707226353744,2.6257867322776054,{"$f":"CT30/$G$25","v":2.6018939475549501},2.5780288400874314,2.5541913778138885,2.530381528710298,2.5065992607897329,2.4828445421023204,2.4591173407351978,2.4354176248124704,2.4117453624951679,2.3881005219812028,2.364483071505326,2.3408929793390856,2.3173302137907839,2.2937947432054342,2.2702865359647193,2.2468055604869477,2.2233517852270133,2.1999251786763492,2.1765257093628909,2.1531533458510288,2.1298080567415685,2.1064898106716887,2.0831985763148988,2.0599343223809954,2.0366970176160231,2.013486630802229,1.9903031307580246,1.9671464863379411,1.9440166664325877,1.9209136399686118,1.8978373759086551,1.8747878432513134,{"$f":"DZ30/$G$25","v":1.8517650110310937},1.8287688483183737,1.8057993242193595,1.7828564078760449,1.7599400684661688,1.7370502752031747,1.714186997336169,1.69135020414988,1.6685398649646157,1.6457559491362239,1.6229984260560502,1.6002672651508971,1.5775624358829832,1.5548839077499015,1.5322316502845785,1.5096056330552341,1.4870058256653405,1.4644321977535799,1.441884718993806,1.4193633590950017,1.3968680878012383,1.3743988748916365,1.3519556901803236,1.3295385035163949,1.3071472847838717,{"$f":"EY30/$G$25","v":1.2847820039016618},1.2624426308235184,1.2401291355380006,1.2178414880684321,1.1955796584728615,1.1733436168440226,1.1511333333092924,1.1289487780306531,1.1067899212046508,1.084656733062356,1.0625491838693226,1.0404672439255496,1.0184108835654395,0.99638007315775967,0.97437478310560244,0.95239498384634436,0.93044064585160746,0.90851173962721932,0.88660823571317315,0.8647301046835888,0.84287731714667247,0.82104984374467804,0.79924765515386686,0.7774707220844691,0.75571901528064378,0.73399250552043949,0.71229116361575573,0.69061496041230308,0.66896386678956465,0.64733785366075602,0.62573689197278703,0.60416095270622261,0.58261000687524311,0.5610840255276065,0.53958297974460834,0.51810684064104373,0.49665557936516819,0.47522916709865876,0.45382757505657551,0.43245077448732294,0.41109873667261104,0.38977143292741701,0.36846883459994656,0.34719091307159544,0.32593763975691109,0.30470898610355418,0.28350492359226004,0.26232542373680079,0.24117045808394671,0.22003999821342807,0.19893401573789707,0.17785248230288966,0.15679536958678736,0.13576264930077936,0.11475429318882435,9.3770273027612705E-2,7.2810560626528492E-2,5.1875127827611604E-2,3.0963946505519965E-2,1.0076988567491693E-2,-1.0785774046692592E-2,-3.1624369364747489E-2,-5.2438825381920462E-2,-7.3229170061029455E-2,{"$f":"HK30/$G$25","v":-9.3995431332500462E-2},-0.11473763709440502,-0.13545581521249772,-0.15614999352025366,-0.17682019981890582,-0.19746646187748232,-0.21808880743284387,-0.238687264189721,-0.25926185982075117,-0.27981262196651613,-0.30033957823557883,-0.32084275620452074,-0.34132218341797865,-0.36177788738868194,-0.38220989559748947,-0.40261823549342624,-0.42300293449372056,-0.44336401998384084,-0.46370151931753234,-0.48401545981685384,-0.50430586877221439,-0.52457277344241005,-0.54481620105466044,-0.56503617880464552,-0.58523273385654151,-0.60540589334305839,-0.62555568436547515,-0.64568213399367735,-0.66578526926619264,-0.68586511719022758,-0.70592170474170357,-0.72595505886529355,-0.74596520647445752,-0.76595217445147956,-0.78591598964750298,-0.8058566788825674,-0.82577426894564399,-0.8456687865946716,-0.86554025855659322,-0.88538871152739107,-0.90521417217212319,-0.92501666712495922,-0.94479622298921528,-0.96455286633739112,-0.98428662371120434,-1.0039975216216275,-1.0236855865489223,-1.0433508449426765,-1.0629933232218383,-1.0826130477747529,-1.1022100449591965,-1.121784341102414,-1.1413359625011517,-1.1608649354216942,-1.1803712860999001,-1.1998550407412358,-1.2193162255208116,-1.2387548665834172,-1.2581709900435554,-1.277564621985479,-1.2969357884632247,-1.316284515500648,-1.3356108290914586,-1.354914755199256,{"$f":"JW30/$G$25","v":-1.3741963197575626},-1.3934555486698605,-1.4126924678096247,-1.4319071030203585,-1.4510994801156289,-1.4702696248791003,-1.4894175630645685,-1.5085433203959981,-1.5276469225675537,-1.5467283952436366,-1.5657877640589186,-1.5848250546183764,-1.6038402924973256,-1.6228335032414565,-1.6418047123668664,-1.6607539453600955,-1.6796812276781601,-1.6985865847485881,-1.7174700419694513,-1.7363316247094012,-1.7551713583077024,-1.7739892680742662,-1.7927853792896851,-1.8115597172052671,-1.8303123070430694,-1.8490431739959314,-1.8677523432275098,-1.8864398398723115,-1.9051056890357281,-1.923749915794069,-1.9423725451945959,-1.9609736022555553,-1.9795531119662126,-1.9981110992868865,-2.016647589148981,-2.035162606455021,-2.0536561760786829,-2.0721283228648302,-2.0905790716295467,-2.1090084471601691,-2.1274164742153201,-2.1458031775249427,-2.1641685817903333,-2.1825127116841738,-2.2008355918505655,-2.2191372469050621,-2.2374177014347034,-2.2556769799980465,-2.2739151071252013,-2.2921321073178613,-2.310328005049338,-2.3285028247645929,-2.3466565908802703,-2.3647893277847309,-2.3829010598380833,-2.4009918113722191,-2.4190616066908421,-2.4371104700695043,-2.4551384257556359,-2.4731454979685799,-2.4911317108996234,-2.5090970887120303,-2.5270416555410744,-2.5449654354940709,{"$f":"MI30/$G$25","v":-2.5628684526504091},-2.580750731061586,-2.598612294751236,-2.6164531677151652,-2.6342733739213839,-2.6520729373101366,-2.6698518817939374,-2.6876102312575982,-2.7053480095582643,-2.7230652405254445,-2.7407619479610439,-2.7584381556393951,-2.7760938873072916,-2.7937291666840181,-2.8113440174613826,-2.8289384633037495,-2.8465125278480707,-2.8640662347039165,-2.8815996074535075,-2.899112669651748,-2.9166054448262564,-2.9340779564773962,-2.9515302280783082,-2.9689622830749429,-2.9863741448860903,-3.0037658369034119,-3.0211373824914745,-3.0384888049877761,-3.0558201277027841,-3.0731313739199613,-3.0904225668957994,-3.1076937298598506,-3.1249448860147568,-3.1421760585362835,-3.1593872705733483,-3.1765785452480544,-3.1937499056557201,-3.2109013748649096,-3.2280329759174653,-3.2451447318285376,-3.2622366655866171,-3.2793088001535642,-3.2963611584646402,-3.3133937634285378,-3.3304066379274135,-3.3473998048169169,-3.3643732869262215,-3.3813271070580564,-3.3982612879887353,-3.4151758524681881,-3.4320708232199917,-3.4489462229413994,-3.4658020743033737,-3.4826383999506136,-3.4994552225015867,-3.5162525645485601,-3.5330304486576307,-3.5497888973687535,-3.5665279331957747,-3.5832475786264606,-3.5999478561225264,-3.616628788119669,-3.6332903970275949,-3.6499327052300523,{"$f":"OU30/$G$25","v":-3.6665557350848612},-3.6831595089239397,-3.6997440490533386,-3.716309377753269,-3.7328555172781335,-3.7493824898565538,-3.7658903176914036,-3.782379022959836,-3.7988486278133147,-3.8152991543776431,-3.8317306247529945,-3.8481430610139404,-3.8645364852094826,-3.8809109193630813,-3.8972663854726841,-3.9136029055107562,-3.9299205014243119,-3.9462191951349395,-3.9624990085388356,-3.9787599635068309,-3.9950020818844227,-4.0112253854918016,-4.0274298961238806,-4.0436156355503288,-4.0597826255155933,-4.0759308877389371,-4.0920604439144599,-4.1081713157111341,-4.1242635247728279,-4.1403370927183394,-4.1563920411414239,-4.172428391610822,-4.188446165670288,-4.2044453848386212,-4.2204260706096939,-4.2363882444524803,-4.2523319278110829,-4.2682571421047673,-4.2841639087279821,-4.3000522490503981,-4.3159221844169275,-4.3317737361477588,-4.3476069255383827,-4.3634217738596215,-4.379218302357657]
["te",-10,{"$f":"B28","v":898658077.63886154},{"$f":"C32-(10*60*$H$24*(C33-$B$32))","v":895535077.63886154},{"$f":"D32-(10*60*$H$24*(D33-$B$32))","v":892415695.30288851},889299926.44026256,886187766.86515844,883079212.39659965,879974258.85845292,876872902.07942247,873775137.89304471,870680962.13768232,867590370.65651882,864503359.29755306,861419923.91359341,858340060.36225235,855263764.50594091,852191032.21186316,849121859.35201037,846056241.8031559,842994175.44684923,839935656.16941071,836880679.86192596,833829242.4202404,830781339.74495363,827736967.74141383,824696122.31971264,821658799.39467931,818624994.88587523,815594704.71758866,812567924.81882918,809544651.12332213,806524879.56950319,803508606.10051286,800495826.66419113,797486537.21307206,794480733.70437825,791478412.1000154,788479568.3665669,785484198.47528839,782492298.40210235,779503864.12759292,776518891.6370002,773537376.92021489,770559315.97177315,767584704.79085076,764613539.38125837,761645815.75143552,758681529.91444576,755720677.88797092,752763255.6943059,749809259.36035347,746858684.91761887,743911528.40220428,740967785.85480356,738027453.32069731,735090526.84974694,732157002.49638987,729226876.31963384,726300144.38305211,723376802.75477755,720456847.50749791,717540274.71845019,714627080.46941555,711717260.84671402,708810811.94119918,705907729.84825289,703008010.66778016,{"$f":"BP32-(10*60*$H$24*(BP33-$B$32))","v":700111650.5042038},697218645.46645927,694328991.66798949,691442685.22673941,688559722.2651509,685680098.91015768,682803811.29317999,679930855.5501194,677061227.82135367,674194924.2517314,671331940.99056709,668472274.19163573,665615920.01316798,662762874.61784446,659913134.17279124,657066694.84957409,654223552.82419384,651383704.27708077,648547145.39309001,645713872.36149597,642883881.37598741,640057168.63466227,637233730.34002268,634413562.6989696,631596661.92279804,628783024.22719181,625972645.83221841,623165522.9623239,620361651.84632814,617561028.71741927,614763649.81314909,611969511.3754276,609178609.6505183,606390940.88903296,603606501.34592664,600825287.28049254,598047294.95635712,595272520.64147496,592500960.60812402,589732611.13290024,586967468.4967128,584205528.98477912,581446788.88661957,578691244.49605298,575938892.11119139,573189728.0344348,570443748.57246685,567700950.03624916,564961328.74101698,562224881.00627387,559491603.15578675,556761491.51758122,554034542.42393637,551310752.21138,548590117.22068369,545872633.79685783,543158298.28914666,540447107.05102348,537739056.44018567,535034142.81854993,532332362.55224723,529633712.0116179,526938187.57120705,524245785.60975927,{"$f":"EB32-(10*60*$H$24*(EB33-$B$32))","v":521556502.51021421},518870334.65970129,516187278.44953519,513507330.27521086,510830486.53639865,508156743.63693953,505486097.98484021,502818545.99226838,500154084.07554781,497492708.65515363,494834416.15570742,492179203.0059725,489527065.63884908,486878000.49136943,484232004.00469321,481589072.62410259,478949202.79899746,476312390.98289078,473678633.63340366,471047927.21226078,468420268.18528545,465795653.02239496,{"$f":"EX32-(10*60*$H$24*(EX33-$B$32))","v":463174078.19759583},460555540.18897909,457940035.47871554,455327560.55305099,452718111.90230155,450111686.02084893,447508279.40713573,444907888.56366074,442310509.99697423,439716140.21767324,437124775.74039698,434536413.08382201,431951048.77065766,429368679.32764137,426789301.28553391,424212911.17911482,421639505.54717779,419069080.93252587,416501633.88196695,413937160.94630903,411375658.68035567,408817123.64290136,406261552.39672679,403708941.50859439,401159287.54924351,398612587.09338605,396068836.71970171,393528033.01083338,390990172.55338264,388455251.93790507,385923267.75890583,383394216.6148349,380868095.10808265,378344899.84497517,375824627.43576986,373307274.4946506,370792837.63972354,368281313.49301237,365772698.68045372,363266989.83189279,360764183.58107871,358264276.56566006,355767265.42718041,353273146.81107366,350781917.36665964,348293573.74713963,345808112.60959172,343325530.61496657,340845824.42808264,338368990.71762192,335895026.15612537,333423927.41998845,330955691.18945664,328490314.14862102,326027792.98541379,323568124.39160383,321111305.0627923,318657331.69840813,316206201.00170356,313757909.67974979,311312454.44343257,308869832.00744772,306430039.09029669,303993072.41428226,{"$f":"HJ32-(10*60*$H$24*(HJ33-$B$32))","v":301558928.705504},299127604.69385403,296699097.11301255,294273402.70044339,291850518.19738966,289430440.34886944,287013165.90367132,284598691.61435014,282187014.23722249,279778130.53236252,277372037.26359737,274968731.19850302,272568209.10839981,270170467.76834828,267775503.95714459,265383314.45731637,262993896.05511838,260607245.54052812,258223359.70724156,255842235.35266891,253463869.27793014,251088258.28785083,248715399.19095781,246345288.79947492,243977923.9293187,241613301.40009409,239251418.03509021,236892270.66127601,234535856.10929611,232182171.21346647,229831212.81177017,227482977.74585316,225137462.86101994,222794665.00622949,220454581.03409088,218117207.80085909,215782542.16643083,213450580.99434027,211121321.15175486,208794759.50947103,206470892.94191015,204149718.32711422,201831232.54674166,199515432.48606321,197202315.03395763,194891877.08290765,192584115.52899566,190279027.27189967,187976609.21488905,185676858.26482043,183379771.3321335,181085345.33084688,178793577.17855397,176504463.79641879,174218002.10917193,171934189.04510626,169653021.536073,167374496.51747742,165098610.92827481,162825361.71096638,160554745.81159511,158286760.17974165,156021401.7685203,153758667.53457475,{"$f":"JV32-(10*60*$H$24*(JV33-$B$32))","v":151498554.4380742},149241059.44270912,146986179.5156872,144733911.62772936,142484252.75306556,140237199.86943081,137992749.95806113,135750900.00368941,133511646.99454144,131274987.92233181,129040919.7822599,126809439.57300581,124580544.29672639,122354230.95905113,120130496.56907822,117909338.13937047,115690752.68595132,113474737.22830084,111261288.7893517,109050404.39548521,106842081.07652727,104636315.86574444,102433105.79983991,100232447.91894956,98034339.266637906,95838776.889894232,93645757.839128554,91455279.168167666,89267337.934251204,87081931.19802767,84899056.023550496,82718709.478274092,80540888.63304992,78365590.562122554,76192812.343125731,74022551.057078436,71854803.788380995,69689567.624811158,67526839.657520145,65366616.981028803,63208896.69322364,61053675.895352967,58900951.692022987,56750721.191193908,54602981.504176065,52457729.745626032,50314963.033542752,48174678.489263646,46036873.23746077,43901544.406136945,41768689.126621887,39638304.533568367,37510387.764948361,35384935.962049186,33261946.269469693,31141415.835116401,29023341.810199682,26907721.349229921,24794551.610013705,22683829.753650002,20575552.944526345,18469718.350315019,16366323.141969265,14265364.493719473,{"$f":"MH32-(10*60*$H$24*(MH33-$B$32))","v":12166839.583069386},10070745.590792309,7977079.7009273237,5885839.1007755017,3797020.9808961302,1710622.5351029334,-373359.03953969502,-2454926.5427204575,-4534082.7708849153,-6610830.5172392437,-8685172.5717539843,-10757111.721167795,-12826650.748991195,-14893792.435510296,-16958539.557790548,-19020894.889680464,-21080861.201815352,-23138441.261621024,-25193637.833317533,-27246453.677922867,-29296891.553256676,-31344954.213943962,-33390644.411418792,-35433964.893927984,-37474918.406534806,-39513507.691122666,-41549735.486398779,-43583604.527897872,-45615117.547985837,-47644277.275863409,-49671086.437569842,-51695547.755986556,-53717663.950840801,-55737437.738709316,-57754871.833021976,-59769968.944065429,-61782731.778986752,-63793163.041797064,-65801265.433375187,-67807041.651471257,-69810494.390710369,-71811626.342596158,-73810440.195514441,-75806938.634736836,-77801124.342424348,-79792999.997630984,-81782568.276307359,-83769831.851304293,-85754793.392376363,-87737455.566185549,-89717821.036304757,-91695892.463221446,-93671672.504341185,-95645163.813991204,-97616369.043423995,-99585290.840820849,-101551931.85129541,-103516294.71689725,-105478382.07661539,-107438196.5663819,-109395740.81907536,-111351017.46452446,-113304029.12951152,-115254778.43777598,{"$f":"OT32-(10*60*$H$24*(OT33-$B$32))","v":-117203268.01001801},-119149500.46390192,-121093478.41405977,-123035204.47209483,-124974681.24658512,-126911911.34308687,-128846897.36413808,-130779641.90926199,-132710147.57497053,-134638416.95476788,-136564452.6391539,-138488257.21562764,-140409833.26869082,-142329183.37985128,-144246310.12762645,-146161216.08754683,-148073903.83215943,-149984375.93103126,-151892634.95075271,-153798683.45494109,-155702524.00424406,-157604159.15634298,-159503591.46595642,-161400823.48484361,-163295857.7618078,-165188696.84269974,-167079343.27042109,-168967799.58492783,-170854068.32323366,-172738152.01941341,-174620053.20460647,-176499774.40702018,-178377318.15193319,-180252686.96169892,-182125883.35574886,-183996909.85059607,-185865768.95983845,-187732463.19416219,-189596995.0613451,-191459367.06625998,-193319581.71087804,-195177641.4942722,-197033548.91262048,-198887306.45920935,-200738916.62443703]
["ti",5,5,{"$f":"D32/$G$25","v":4.9826240920895888},{"$f":"E32/$G$25","v":4.9652683123242252},4.9479326373875887,4.9306170439903703,4.9133215088702373,4.8960460087918056,4.8787905205466044,4.86155502095305,4.8443394868564118,4.8271438951287786,4.8099682226690339,4.7928124464028201,4.7756765432825077,4.7585604902871674,4.7414642644225369,4.7243878427209891,4.7073312022415026,4.6902943200696319,4.6732771733174738,4.6562797391236401,4.6393019946532235,4.6223439170977709,4.6054054836752476,4.5884866716300108,4.5715874582327771,4.5547078207805933,4.5378477365968042,4.521007183031025,4.5041861374591079,4.4873845772831107,4.470602479931272,4.453839822857975,4.4370965835437204,4.4203727394950958,4.4036682682447452,4.3869831473513363,4.3703173543995355,4.3536708669999733,4.3370436627892168,4.3204357194297387,4.3038470146098868,4.287277526043856,4.2707272314716542,4.2541961086590776,4.2376841353976769,4.2211912895047314,4.2047175488232131,4.188262891221763,4.1718272945946575,4.1554107368617821,4.139013195968599,4.1226346498861162,4.1062750766108627,4.0899344541648546,4.0736127605955685,4.0573099739759089,4.0410260724041818,4.0247610340040625,4.0085148369245713,3.9922874593400355,3.976078879450069,3.9598890754795377,3.9437180256785318,3.9275657083223363,3.9114321017114024,{"$f":"BQ32/$G$25","v":3.8953171841713172},3.8792209340527757,3.8631433297315523,3.8470843496084695,3.8310439721093696,3.8150221756850882,3.7990189388114217,3.7830342399891008,3.7670680577437614,3.7511203706259133,3.7351911572109149,3.719280396098942,3.7033880659149605,3.6875141453086959,3.6716586129546074,3.6558214475518556,3.640002627824277,3.6242021325203542,3.6084199404131869,3.5926560303004655,3.5769103810044389,3.5611829713718897,3.5454737802741039,3.5297827866068414,3.5141099692903115,3.4984553072691411,3.4828187795123475,3.4672003650133094,3.4516000427897406,3.4360177918836605,3.4204535913613663,3.4049074203134033,3.3893792578545394,3.3738690831237359,3.3583768752841192,3.3429026135229525,3.3274462770516089,3.3120078451055424,3.2965872969442604,3.2811846118512977,3.2657997691341842,3.2504327481244228,3.2350835281774555,3.219752088672641,3.2044384090132252,3.189142468626311,3.1738642469628351,3.1586037234975359,3.1433608777289304,3.1281356891792824,3.1129281373945785,3.0977382019444981,3.0825658624223871,3.067411098445231,3.0522738896536263,3.0371542157117539,3.0220520563073516,3.0069673911516865,2.9919001999795283,2.9768504625491219,2.9618181586421599,2.9468032680637557,2.9318057706424168,2.9168256462300164,{"$f":"EC32/$G$25","v":2.9018628747017678},2.886917435956196,2.8719893099151128,2.8570784765235873,2.8421849157499204,2.8273086075856178,2.8124495320453624,2.7976076691669882,2.7827829990114541,2.7679755016628143,2.7531851572281956,2.7384119458377678,2.723655847644717,2.708916842825221,2.6941949115784207,2.6794900341263941,2.6648021907141306,2.6501313616095024,2.63547752710324,2.6208406675089058,2.6062207631628653,2.5916177944242635,{"$f":"EY32/$G$25","v":2.5770317416749959},2.5624625853196852,2.5479103057856518,2.5333748835228898,2.5188562990040397,2.5043545327243621,2.4898695652017122,2.4754013769765129,2.4609499486117286,2.4465152606928404,2.4320972938278187,2.417696028647097,2.4033114458035469,2.3889435259724512,2.3745922498514793,2.3602575981606586,2.3459395516423522,2.3316380910612295,2.3173531972042429,2.3030848508806012,2.2888330329217426,2.2745977241813113,2.2603789055351302,2.2461765578811752,2.23199066213955,2.2178211992524601,2.2036681501841882,2.189531495921067,2.175411217471455,2.1613072958657105,2.1472197121561654,2.1331484474171014,2.1190934827447236,2.1050547992571342,2.0910323780943094,2.0770262004180715,2.0630362474120658,2.0490625002817335,2.0351049402542878,2.0211635485786883,2.0072383065256156,1.9933291953874455,1.9794361964782257,1.9655592911336488,1.9516984607110288,1.9378536865892744,1.9240249501688651,1.9102122328718265,1.8964155161417042,1.8826347814435398,1.8688700102638456,1.8551211841105799,1.841388284513122,1.8276712930222472,1.8139701912101027,1.8002849606701818,1.7866155830173009,1.7729620398875727,1.7593243129383827,1.7457023838483643,1.7320962343173745,1.7185058460664693,1.7049312008378783,1.6913722803949811,{"$f":"HK32/$G$25","v":1.6778290665222826},1.6643015410253881,1.6507896857309798,1.6372934824867913,1.6238129131615835,1.6103479596451207,1.5968986038481459,1.5834648277023564,1.5700466131603801,1.556643942195751,1.5432567968028839,1.5298851589970524,1.5165290108143623,1.5031883343117298,1.4898631115668555,1.476553324678201,1.4632589557649656,1.4499799869670611,1.4367164004450883,1.4234681783803136,1.4102353029746437,1.397017756450603,1.3838155210513092,1.3706285790404493,1.3574569127022562,1.3443005043414844,1.3311593362833867,1.3180333908736896,1.3049226504785709,1.2918270974846351,1.2787467142988898,1.2656814833487227,1.2526313870818764,1.2395964079664272,1.2265765284907597,1.2135717311635437,1.2005819985137112,1.1876073130904321,1.1746476574630922,1.1617030142212674,1.1487733659747028,1.1358586953532881,1.1229589850070341,1.1100742176060499,1.0972043758405194,1.0843494424206783,1.0715094000767904,1.0586842315591247,1.0458739196379321,1.0330784471034227,1.0202977967657421,1.0075319514549481,0.99478089402098879,0.98204460733367827,0.9693230742826745,0.9566162777774555,0.94392420074729733,0.93124682614125032,0.91858413692811658,0.90593611609642732,0.89330274665441944,0.88068401163001298,0.86807989407078867,0.85549037704396425,{"$f":"JW32/$G$25","v":0.84291544363637294},0.83035507695443955,0.81780926012415855,0.80527797629107123,0.79276120862024269,0.78025894029623977,0.76777115452310807,0.75529783452434973,0.74283896354290035,0.73039452484110712,0.71796450170070591,0.7055488774227987,0.69314763532783175,0.68076075875557263,0.66838823106508793,0.65603003563472118,0.64368615586207023,0.63135657516396504,0.61904127697644551,0.60674024475473898,0.59445346197323823,0.58218091212547929,0.56992257872411911,0.55767844530091337,0.5454484954066946,0.53323271261134986,0.52103108050379887,0.50884358269197161,0.49667020280278695,0.48451092448212979,0.47236573139482968,0.46023460722463888,0.44811753567421009,0.43601450046507495,0.42392548533762187,0.41185047405107422,0.39978945038346869,0.38774239813163341,0.37570930111116613,0.36369014315641252,0.35168490812044439,0.33969357987503812,0.32771614231065294,0.31575257933640916,0.30380287488006669,0.29186701288800365,0.27994497732519424,0.26803675217518785,0.25614232144008692,0.24426166914052599,0.23239477931564995,0.22054163602309254,0.20870222333895519,0.19687652535778533,0.18506452619255528,0.17326620997464076,0.16148156085379964,0.1497105629981505,0.13795320059415159,0.12620945784657944,0.11447931897850765,0.10276276823128572,9.1059789864517876E-2,7.9370368156041954E-2,{"$f":"MI32/$G$25","v":6.7694487401908171E-2},5.603213191635819E-2,4.4383286031803887E-2,3.2747934098806428E-2,2.112606048605517E-2,9.5176495803466835E-3,-2.0773142134362177E-3,-1.3658846472345427E-2,-2.5226962755388486E-2,-3.6781678603549479E-2,-4.8323009539809891E-2,-5.9850971069169499E-2,-7.1365578678667177E-2,-8.2866847837401725E-2,-9.4354793996552583E-2,-0.1058294325894007,-0.1172907790313492,-0.12873884871994404,-0.14017365703489482,-0.15159521933809536,-0.16300355097364433,-0.1743986672678659,-0.18578058352933036,-0.19714931504887459,-0.2085048770996227,-0.21984728493700653,-0.23117655379878602,-0.24249269890506989,-0.25379573545833589,-0.26508567864345139,-0.27636254362769369,-0.28762634556077038,-0.29887709957483966,-0.3101148207845309,-0.32133952428696461,-0.33255122516177305,-0.34374993847112012,-0.35493567925972203,-0.36610846255486706,-0.37726830336643608,-0.38841521668692275,-0.39954921749145328,-0.41067032073780685,-0.42177854136643572,-0.43287389430048517,-0.44395639444581353,-0.45502605669101237,-0.46608289590742646,-0.47712692694917352,-0.48815816465316458,-0.49917662383912348,-0.510182319309607,-0.52117526585002483,-0.53215547822865927,-0.54312297119668529,-0.55407775948818994,-0.56501985782019248,-0.57594928089266417,-0.58686604338854764,-0.59777015997377736,-0.60866164529729838,-0.61954051399108689,-0.63040678067016909,-0.64126045993264158,{"$f":"OU32/$G$25","v":-0.65210156635969052},-0.66293011451561135,-0.67374611894782799,-0.68454959418691319,-0.69534055474660716,-0.7061190151238379,-0.71688498979873982,-0.727638493234674,-0.73837953987824712,-0.7491081441593308,-0.75982432049108151,-0.77052808326995925,-0.78121944687574763,-0.79189842567157276,-0.80256503400392221,-0.81321928620266504,-0.8238611965810706,-0.83449077943582783,-0.84510804904706427,-0.85571301967836577,-0.86630570557679509,-0.87688612097291163,-0.88745428008078953,-0.89801019709803809,-0.90855388620581978,-0.91908536156887,-0.92960463733551557,-0.94011172763769413,-0.95060664659097294,-0.96108940829456768,-0.97156002683136189,-0.98201851626792536,-0.99246489065453347,-1.0028991640251856,-1.0133213503976244,-1.0237314637733543,-1.0341295181376606,-1.0445155274596283,-1.0548895056921601,-1.0652514667719963,-1.0756014246197332,-1.0859393931398404,-1.0962653862206824,-1.1065794177345336,-1.1168815015376004]
["te",-5,{"$f":"B28","v":898658077.63886154},{"$f":"C34-(10*60*$H$24*(C35-$B$34))","v":896576077.63886154},{"$f":"D34-(10*60*$H$24*(D35-$B$34))","v":894496489.41487956},892419310.17312896,890344537.12305951,888272167.47735369,886202198.45192254,884134627.26590228,882069451.14165044,880006667.3047421,877946272.98396647,875888265.41132259,873832641.82201612,871779399.45445538,869728535.55024779,867680047.35419595,865633932.11429405,863590187.08172441,861548809.51085329,859509796.65922761,857473145.78757119,855438854.15978086,853406919.04292297,851377337.70722985,849350107.42609572,847325225.4760735,845302689.13687074,843282495.69134641,841264642.42550671,839249126.62850201,837235945.59262264,835225096.61329579,833216576.98908138,831210384.02166867,829206515.01587284,827204967.2796309,825205738.12399852,823208824.86314619,821214224.81435549,819221935.29801595,817231953.63762081,815244277.15976393,813258903.19413602,811275829.07352114,809295052.13379288,807316569.71391106,805340379.15591788,803366477.80493462,801394863.00915802,799425532.11985648,797458482.49136674,795493711.48109031,793531216.44948983,791570994.76008558,789613043.77945197,787657360.87721384,785703943.42604315,783752788.80165529,781803894.38280559,779857257.55128586,777912875.69192076,775970746.19256437,774030866.44409668,772093233.84042013,770157845.77845597,768224699.65814078,{"$f":"BP34-(10*60*$H$24*(BP35-$B$34))","v":766293792.88242328},764365122.85726035,762438686.99161386,760514482.69744718,758592507.38972151,756672758.48639274,754755233.40840769,752839929.57970071,750926844.42719018,749015975.38077533,747107319.8733325,745200875.34071159,743296639.22173309,741394608.95818412,739494781.99481523,737597155.77933717,735701727.76241696,733808495.39767492,731917456.14168108,730028607.45395172,728141946.79694605,726257471.63606262,724375179.43963623,722495067.67893422,720617133.82815313,718741375.36441565,716867789.76776671,714996374.52117038,713127127.11050653,711260045.02456737,709395125.75505388,707532366.79657292,705671765.64663339,703813319.8056432,701957026.77690566,700102884.06661618,698250889.18385923,696401039.6406045,694553332.95170379,692707766.63488793,690864338.21076298,689023045.20280719,687183885.13736749,685346855.54365647,683511953.9537487,681679177.90257764,679848524.92793226,678019992.57045376,676193578.37363231,674369279.88380349,672547094.65014541,670727020.22467506,668909054.16224515,667093194.02054095,665279437.36007679,663467781.74419284,661658224.73905206,659850763.91363657,658045396.83974469,656242121.09198749,654440934.24778569,652641833.88736618,650844817.59375894,649049882.95279372,{"$f":"EB34-(10*60*$H$24*(EB35-$B$34))","v":647257027.55309701},645466248.9860884,643677544.84597766,641890912.72976148,640106350.23722005,638323854.97091401,636543424.53618109,634765056.54113317,632988748.59665275,631214498.31638992,629442303.31675911,627672161.21693587,625904069.63885355,624138026.20720041,622374028.5494163,620612074.29568923,618852161.07895243,617094286.53488135,615338448.3018899,613584644.02112794,611832871.33647776,610083127.8945508,{"$f":"EX34-(10*60*$H$24*(EX35-$B$34))","v":608335411.34468472},606589719.33894026,604846049.53209794,603104399.58165491,601364767.1478219,599627149.89352012,597891545.48437798,596157951.58872795,594426365.87760365,592696786.02473629,590969209.70655215,589243634.6021688,587520058.39339256,585798478.76471508,584078893.40331006,582361299.99903071,580645696.24440598,578932079.834638,577220448.46759868,575510799.84382677,573803131.66652453,572097441.64155495,570393727.47743857,568691986.88535035,566992217.57911646,565294417.27521145,563598583.69275522,561904714.55350971,560212807.58187592,558522860.50489092,556834871.05222476,555148836.95617747,553464755.95167601,551782625.77627099,550102444.17013407,548424208.87605453,546747917.63943648,545073568.2082957,543401158.3332566,541730685.76754928,540062148.26700652,538395543.59006071,536730869.49774092,535068123.75366974,533407304.12406039,531748408.37771368,530091434.28601509,528436379.62293166,526783242.16500902,525132019.69136858,523482709.98370421,521835310.82627958,520189820.00592506,518546235.31203467,516904554.53656316,515264775.47402322,513626895.92148221,511990913.67855942,510356826.54742301,508724632.33278716,507094328.84190899,505465913.88458574,503839385.2731517,502214740.82247537,{"$f":"HJ34-(10*60*$H$24*(HJ35-$B$34))","v":500591978.34995657},498971095.67552328,497352090.62162894,495734961.01324946,494119704.67788029,492506319.44553345,490894803.14873469,489285153.62252057,487677368.70443547,486071446.23452878,484467384.05535203,482865180.0119558,481264831.95188701,479666337.72518599,478069695.18438351,476474902.18449801,474881956.58303267,473290856.23997247,471701599.01778144,470114182.78139967,468528605.39824051,466944864.73818761,465362958.67359227,463782885.07927036,462204641.83249956,460628226.81301647,459053637.90301389,457480872.98713773,455909929.95248449,454340806.68859804,452773501.08746719,451208011.04352254,449644334.45363373,448082469.21710676,446522413.235681,444964164.41352648,443407720.65724099,441853079.87584728,440300239.98079032,438749198.88593441,437199954.50756049,435652504.76436323,434106847.57744819,432562980.8703292,431020902.5689255,429480610.60155886,427942102.89895087,426405377.39422023,424870432.02287984,423337264.72283411,421805873.43437618,420276256.1001851,418748410.66532314,417222335.07723302,415698027.28573513,414175485.24302471,412654706.90366918,411135690.22460544,409618433.16513705,408102933.68693143,406589189.75401723,405077199.33278161,403566960.39196736,402058470.90267032,{"$f":"JV34-(10*60*$H$24*(JV35-$B$34))","v":400551728.83833665},399046732.17475992,397543478.89007866,396041966.96477342,394542194.38166422,393044159.12590772,391547859.18499458,390053292.54874676,388560457.20931476,387069351.16117501,385579972.40112704,384092318.92829096,382606388.74410468,381122179.85232121,379639690.25900596,378158917.97253412,376679861.00358802,375202517.36515439,373726885.07252163,372252962.14327729,370780746.59730536,369310236.45678347,367841429.74618047,366374324.49225354,364908918.72404575,363445210.47288328,361983197.77237284,360522878.65839893,359064251.16912127,357607313.34497225,356152063.22865415,354698498.86513656,353246618.3016538,351796419.58770221,350347900.77503765,348901059.91767281,347455895.0718745,346012404.29616129,344570585.65130061,343130437.20030636,341691957.00843626,340255143.14318913,338819993.67430246,337386506.67374974,335954680.21573788,334524512.37670451,333096001.23531568,331669144.87246293,330243941.371261,328820388.81704509,327398485.29736841,325978228.90199941,324559617.7229194,323142649.85431993,321727323.3926003,320313636.43636477,318901587.0864203,317491173.44577378,316082393.61962962,314675245.71538717,313269727.84263808,311865838.11316383,310463574.64093333,309062935.54210013,{"$f":"MH34-(10*60*$H$24*(MH35-$B$34))","v":307663918.93500006},306266522.94014865,304870745.68023866,303476585.28013748,302084039.86688459,300693107.56968915,299303786.51992738,297916074.8511402,296529970.69903058,295145472.20146102,293762577.49845117,292381284.73217529,291001592.0469597,289623497.58928031,288246999.50776017,286872095.9531669,285498785.07841033,284127065.03853989,282756933.99074221,281388390.09433866,280021431.51078278,278656056.40365791,277292262.93867469,275930049.28366858,274569413.60859734,273210354.08553874,271852868.88868803,270496956.19435531,269142614.18096334,267789841.02904496,266438634.92124066,265088994.04229617,263740916.57906002,262394400.72048101,261049444.65760589,259706046.58357692,258364204.69362938,257023917.18508917,255685182.25737041,254347998.11197302,253012362.95248029,251678274.98455644,250345732.41594425,249014733.45646265,247685276.31800431,246357359.21453321,245030980.3620823,243706137.978751,242382830.28470296,241061055.5021635,239740811.85541737,238422097.57080624,237104910.87672642,235789250.00362641,234475113.18400455,233162498.65240663,231851404.64542359,230541829.40168902,229233771.16187692,227927228.16869923,226622198.66690359,225318680.90327084,224016673.12661281,222716173.58776984,{"$f":"OT34-(10*60*$H$24*(OT35-$B$34))","v":221417180.53960848},220119692.23701921,218823706.93691397,217529222.89822394,216236238.38189709,214944751.65089592,213654760.97019511,212366264.60677919,211079260.82964015,209793747.90977526,208509724.12018457,207227187.73586872,205946137.03382659,204666570.29305294,203388485.79453614,202111881.82125589,200836756.65818083,199563108.59226629,198290935.91245198,197020236.90965971,195751009.87679106,194483253.10872513,193216964.90231618,191952143.55639139,190688787.3717486,189426894.65115395,188166463.69933972,186907492.82300189,185649980.330798,184393924.53334484,183139323.74321613,181886176.27494031,180634480.44499829,179384234.57182115,178135436.97578785,176888085.97922304,175642179.90639478,174397717.08351228,173154695.83872366,171913114.50211373,170672971.4057017,169434264.88343892,168196993.27120674,166961154.90681416,165726748.1299957]
["ti",5,5,{"$f":"D34/$G$25","v":4.9884160613930595},{"$f":"E34/$G$25","v":4.9768455415494834},4.9652884249250597,4.9537446959935805,4.9422143392468252,4.9306973391945377,4.9191936803644039,4.9077033473020339,4.8962263245709412,4.8847625967525197,4.8733121484460229,4.8618749642685462,4.8504510288550051,4.8390403268581119,4.8276428429483582,4.8162585618139921,4.8048874681610014,4.7935295467130876,4.7821847822116492,4.7708531594157604,4.7595346631021496,4.7482292780651809,4.736936989116832,4.7256577810866744,4.7143916388218523,4.7031385471870628,4.6918984910645367,4.680671455354017,4.6694574249727392,4.6582563848554077,4.6470683199541822,4.6358932152386512,4.6247310556958148,4.6135818263300648,4.6024455121631638,4.5913220982342251,4.5802115695996912,4.5691139113333161,4.5580291085261457,4.5469571462864939,4.5358980097399257,4.5248516840292377,4.5138181543144364,4.5027974057727187,4.4917894235984521,4.4807941930031552,4.4698116992154766,4.4588419274811768,4.4478848630631065,4.4369404912411898,4.4260087973124005,4.4150897665907456,4.4041833844072427,4.3932896361099036,4.3824085070637127,4.3715399826506065,4.3606840482694542,4.349840689336042,4.3390098912830481,4.328191639560024,4.3173859196333799,4.3065927169863594,4.2958120171190224,4.2850438055482254,4.2742880678076025,{"$f":"BQ34/$G$25","v":4.263544789447546},4.2528139560351859,4.2420955531543703,4.2313895664056487,4.2206959814062488,4.2100147837900614,4.1993459592076174,4.1886894933260708,4.1780453718291772,4.1674135804172785,4.1567941048072798,4.1461869307326316,4.1355920439433103,4.1250094302058011,4.1144390753030748,4.1038809650345733,4.0933350852161876,4.0828014216802391,4.0722799602754609,4.0617706868669803,4.0512735873362962,4.0407886475812633,4.0303158535160728,4.0198551910712315,4.0094066461935443,3.9989702048460973,3.9885458530082349,3.978133576675543,3.9677333618598305,3.9573451945891107,3.9469690609075809,3.9366049468756059,3.9262528385696966,3.9159127220824947,3.9055845835227503,3.8952684090153054,3.8849641847010763,3.8746718967370319,3.8643915312961772,3.8541230745675352,3.8438665127561262,3.8336218320829518,3.8233890187849737,3.8131680591150978,3.8029589393421537,3.7927616457508773,3.7825761646418927,3.7724024823316933,3.7622405851526226,3.752090459452857,3.7419520915963878,3.731825467963001,3.7217105749482604,3.7116073989634897,3.7015159264357536,3.6914361438078385,3.6813680375382369,3.6713115941011267,3.6612667999863544,3.6512336416994167,3.6412121057614422,3.6312021787091728,3.6212038470949466,3.6112170974866795,{"$f":"EC34/$G$25","v":3.6012419164678473},3.5912782906374661,3.5813262066100773,3.5713856510157274,3.5614566104999494,3.5515390717237478,3.5416330213635772,3.5317384461113277,3.5218553326743045,3.5119836677752114,3.5021234381521325,3.4922746305585139,3.4824372317631465,3.4726112285501487,3.4627966077189489,3.4529933560842645,3.4432014604760885,3.43342090773967,3.423651684735495,3.413893778339272,3.4041471754419117,3.3944118629495108,{"$f":"EY34/$G$25","v":3.3846878277833325},3.374975056879792,3.3652735371904368,3.3555832556819287,3.3459041993360286,3.3362363551495764,3.3265797101344767,3.3169342513176767,3.3072999657411541,3.2976768404618952,3.2880648625518809,3.2784640190980663,3.2688742972023661,3.259295683981636,3.2497281665676545,3.2401717321071075,3.2306263677615696,3.2210920607074875,3.2115687981361631,3.2020565672537353,3.1925553552811632,3.1830651494542086,3.1735859370234212,3.1641177052541183,3.1546604414263681,3.1452141328349748,3.1357787667894601,3.1263543306140464,3.1169408116476385,3.1075381972438088,3.098146474770779,3.0887656316114032,3.0793956551631512,3.0700365328380914,3.0606882520628749,3.051350800278716,3.0420241649413788,3.0327083335211573,3.0234032935028603,3.0141090323857935,3.0048255376837449,2.9955527969249647,2.9862907976521513,2.9770395274224333,2.9677989738073531,2.95856912439285,2.949349966779244,2.9401414885812183,2.9309436774278033,2.9217565209623606,2.9125800068425645,2.9034141227403873,2.8942588563420819,2.8851141953481658,2.8759801274734023,2.8668566404467888,2.8577437220115347,2.8486413599250495,2.8395495419589225,2.8304682558989103,2.8213974895449168,2.81233723071098,2.8032874672252523,2.7942481869299876,{"$f":"HK34/$G$25","v":2.7852193776815222},2.7762010273502593,2.7671931238206535,2.7581956549911943,2.749208608774389,2.7402319730967473,2.7312657358987638,2.7223098851349041,2.7133644087735864,2.7044292947971669,2.6955045312019221,2.6865901059980346,2.6776860072095747,2.6687922228744863,2.6599087410445699,2.6510355497854667,2.642172637176643,2.6333199913113732,2.6244776002967249,2.6156454522535415,2.6068235353164284,2.5980118376337344,2.5892103473675387,2.5804190526936326,2.5716379418015038,2.5628670028943223,2.5541062241889239,2.5453555939157924,2.5366151003190467,2.5278847316564228,2.5191644761992595,2.5104543222324813,2.501754258054584,2.4930642719776177,2.4843843523271727,2.475714487442362,2.467054665675807,2.458404875393621,2.4497651049753943,2.4411353428141775,2.4325155773164679,2.4239057969021913,2.4153059900046889,2.4067161450706993,2.3981362505603459,2.3895662949471186,2.38100626671786,2.3724561543727494,2.3639159464252879,2.3553856314022816,2.3468651978438282,2.3383546343032986,2.3298539293473257,2.3213630715557856,2.3128820495217828,2.3044108518516371,2.2959494671648648,2.2874978840941669,2.279056091285411,2.2706240773976183,2.2622018311029461,2.2537893410866752,2.2453865960471924,2.2369935846959761,{"$f":"JW34/$G$25","v":2.2286102957575817},2.2202367179696263,2.2118728400827723,2.2035186508607141,2.1951741390801618,2.1868392935308263,2.1785141030154054,2.1701985563495665,2.1618926423619333,2.1535963498940713,2.1453096678004702,2.1370325849485319,2.128765090218554,2.1205071725037148,2.1122588207100583,2.1040200237564806,2.0957907705747134,2.0875710501093101,2.07936085131763,2.071160163169826,2.0629689746488253,2.0547872747503195,2.0466150524827462,2.0384522968672756,2.030298996937796,2.0221551417408996,2.0140207203358655,2.0058957217946478,1.9977801352018576,1.9896739496547529,1.9815771542632197,1.9734897381497591,1.9654116904494734,1.95734300031005,1.9492836568917478,1.941233649367383,1.9331929669223125,1.9251615987544224,1.9171395340741106,1.9091267621042749,1.9011232720802962,1.8931290532500253,1.8851440948737683,1.8771683862242725,1.8692019165867111,1.8612446752586689,1.8532966515501295,1.8453578347834585,1.8374282142933911,1.8295077794270171,1.8215965195437664,1.8136944240153949,1.80580148222597,1.7979176835718567,1.7900430174617035,1.7821774733164271,1.7743210405691998,1.7664737086654336,1.7586354670627675,1.750806305231053,1.7429862126523383,1.7351751788208569,1.7273731932430119,1.7195802454373612,{"$f":"MI34/$G$25","v":1.7117963249346053},1.7040214212775717,1.6962555240212023,1.6884986227325374,1.6807507069907033,1.673011766386898,1.6652817905243757,1.6575607690184364,1.6498486914964077,1.6421455475976336,1.63445132697346,1.6267660192872202,1.6190896142142217,1.611422101441732,1.603763470668965,1.5961137116070663,1.5884728139791009,1.5808407675200375,1.573217561976737,1.5656031871079368,1.5579976326842373,1.5504008884880895,1.5428129443137799,1.5352337899674173,1.5276634152669184,1.5201018100419956,1.5125489641341427,1.5050048673966203,1.497469509694443,1.489942880904366,1.4824249709148711,1.4749157696261532,1.467415266950107,1.4599234528103129,1.4524403171420237,1.4449658498921514,1.4375000410192535,1.4300428804935188,1.4225943582967555,1.4151544644223759,1.4077231888753849,1.4003005216723647,1.3928864528414622,1.3854809724223764,1.3780840704663433,1.3706957370361244,1.3633159622059918,1.3559447360617158,1.3485820487005511,1.3412278902312238,1.3338822507739179,1.3265451204602621,1.3192164894333169,1.3118963478475607,1.3045846858688765,1.29728149367454,1.289986761453205,1.2827004794048906,1.2754226377409683,1.2681532266841484,1.2608922364684676,1.2536396573392752,1.2463954795532204,1.2391596933782387,{"$f":"OU34/$G$25","v":1.2319322890935394},1.2247132569895924,1.2175025873681145,1.2103002705420578,1.2031062968355952,1.1959206565841081,1.1887433401341734,1.1815743378435506,1.1744136400811684,1.1672612372271127,1.1601171196726123,1.152981277820027,1.1458537020828348,1.138734382885618,1.1316233106640514,1.1245204758648897,1.1174258689459526,1.1103394803761144,1.10326130063529,1.0961913202144224,1.0891295296154695,1.082075919351392,1.0750304799461401,1.067993201934641,1.0609640758627865,1.0539430922874196,1.0469302417763227,1.0399255149082036,1.0329289022726844,1.0259403944702878,1.0189599821124251,1.0119876558213827,1.0050234062303105,0.99806722398320913,0.99111909973491663,0.9841790241510967,0.97724698790822573,0.97032298169358056,0.96340699620522596,0.95649902215200167,0.94959905025351055,0.94270707124010555,0.93582307585287783,0.92894705484364359,0.9220789989749324]
["te",0,{"$f":"B28","v":898658077.63886154},{"$f":"C36-(10*60*$H$24*(C37-$B$36))","v":897617077.63886154},{"$f":"D36-(10*60*$H$24*(D37-$B$36))","v":896577283.52687049},895538693.90599513,894501307.38096046,893465122.5581075,892430138.04539192,891396352.45238173,890363764.39025581,889332372.47180164,888302175.31141376,887273171.52509189,886245359.73043871,885218738.5466584,884193306.59455454,883169062.49652863,882146004.87657773,881124132.36029291,880103443.57485735,879083937.14904451,878065611.7132163,877048465.89932108,876032498.3408922,875017707.67304564,874004092.53247857,872991651.55746746,871980383.38786614,870970286.66510391,869961360.03218412,868953602.13368177,867947011.61574209,866941587.12607861,865937327.3139714,864934230.83026505,863932296.32736707,862931522.45924616,861931907.88143003,860933451.25100386,859936151.22660851,858940006.46843874,857945015.63824117,856951177.39931273,855958490.41649878,854966953.35619128,853976564.88632715,852987323.67638624,851999228.39738965,851012277.72189808,850026470.32400978,849041804.87935901,848058280.06511414,847075894.55997598,846094647.04417574,845114536.19947362,844135560.70915687,843157719.25803781,842181010.53245246,841205433.22025859,840230986.01083374,839257667.59507382,838285476.66539121,837314411.91571295,836344472.04147911,835375655.73964083,834407961.7086587,833441388.64850116,{"$f":"BP36-(10*60*$H$24*(BP37-$B$36))","v":832475935.26064241},831511600.24806094,830548382.31523764,829586280.16815424,828625292.51429141,827665418.06262696,826706655.52363443,825749003.60928094,824792461.03302574,823837026.50981832,822882698.75609684,821929476.48978639,820977358.43029714,820026343.29852259,819076429.81683815,818127616.70909905,817179902.70063901,816233286.51826799,815287766.89027107,814343342.54640639,813400012.21790349,812457774.63746178,811516628.53924859,810576572.65889752,809637605.73350704,808699726.50163829,807762933.70331383,806827226.08001566,805892602.37468374,804959061.33171415,804026601.69695747,803095222.21771693,802164921.64274716,801235698.72225201,800307552.20788324,799380480.8527385,798454483.41136003,797529558.6397326,796605705.29528224,795682922.13687432,794761207.92481184,793840561.42083395,792920981.38811409,792002466.59125853,791085015.7963047,790168627.77071917,789253301.28339648,788339035.10465729,787425828.00624657,786513678.76133215,785602586.14450312,784692548.93176794,783783565.90055299,782875635.82970083,781968757.49946868,781062929.69152677,780158151.18895638,779254420.77624869,778351737.23930275,777450099.36542416,776549505.94332325,775649955.7631135,774751447.61630988,773853980.29582727,{"$f":"EB36-(10*60*$H$24*(EB37-$B$36))","v":772957552.59597886},772062163.31247461,771167811.24241924,770274495.18431115,769382213.93804038,768490966.30488729,767600751.08752084,766711567.08999693,765823413.11775672,764936287.97762537,764050190.47781003,763165119.42789841,762281073.63885725,761398051.92303073,760516053.09413862,759635075.96727502,758755119.35890663,757876182.08687103,756998262.9703753,756121360.82999432,755245474.48766923,754370602.76670575,{"$f":"EX36-(10*60*$H$24*(EX37-$B$36))","v":753496744.49177265},752623898.48890042,751752063.58547926,750881238.61025774,750011422.3933413,749142613.76619041,748274811.56161928,747408014.61379433,746542221.75823212,745677431.83179843,744813643.67270637,743950856.12051475,743089068.01612663,742228278.20178783,741368485.52108538,740509688.81894565,739651886.94163334,738795078.73674941,737939263.05322981,737084438.74134386,736230604.65269279,735377759.64020801,734525902.55814981,733675032.2621057,732825147.60898876,731976247.45703626,731128330.66580808,730281396.09618533,729435442.61036837,728590469.07187581,727746474.34554279,726903457.29751921,726061416.79526842,725220351.7075659,724380260.9044975,723541143.25745773,722702997.63914871,721865822.92357826,721029617.98605871,720194381.70320511,719360112.95293379,718526810.61446095,717694473.56830108,716863100.69626546,716032690.88146079,715203243.00828743,714374755.96243811,713547228.63089633,712720659.90193498,711895048.66511476,711070393.81128263,710246694.23257029,709423948.82239306,708602156.47544789,707781316.08771217,706961426.55644214,706142486.78017163,705324495.65871024,704507452.09314203,703691354.98582411,702876203.24038506,702061995.7617234,701248731.45600641,700436409.23066831,{"$f":"HJ36-(10*60*$H$24*(HJ37-$B$36))","v":699625027.99440885},698814586.65719223,698005084.13024509,697196519.32605541,696388891.15837085,695582198.54219747,694776440.39379811,693971615.63069105,693167723.1716485,692364761.93669522,691562730.84710681,690761628.8254087,689961454.79537427,689162207.68202376,688363886.41162252,687566489.91167974,686770017.11094713,685974466.939417,685179838.32832146,684386130.21013057,683593341.51855099,682801471.1885246,682010518.15622687,681220481.35906589,680431359.73568046,679643152.22593892,678855857.77093756,678069475.31299949,677284003.79567289,676499442.16372967,675715789.36316419,674933044.34119189,674151206.04624748,673370273.427984,672590245.43727112,671811121.02619386,671032899.14805114,670255578.75735426,669479158.80982578,668703638.26239789,667929016.07321095,667155291.20161235,666382462.60815489,665610529.2545954,664839490.10389352,664069344.12021017,663300090.26890612,662531727.51654077,661764254.83087051,660997671.18084764,660231975.53661871,659467166.86952317,658703244.15209222,657940206.35804713,657178052.46229815,656416781.44094288,655656392.27126515,654896883.93173325,654138255.401999,653380505.66289616,652623633.69643903,651867638.48582125,651112519.01541412,650358274.27076566,{"$f":"JV36-(10*60*$H$24*(JV37-$B$36))","v":649604903.23859882},648852404.9068104,648100778.26446974,647350022.30181718,646600136.01026261,645851118.38238442,645102968.41192782,644355685.09380388,643609267.42408788,642863714.40001798,642119025.01999402,641375198.28357601,640632233.1914829,639890128.74559116,639148883.94893348,638408497.80569756,637668969.32122457,636930297.50200772,636192481.35569131,635455519.89106917,634719412.11808324,633984157.04782224,633249753.69252074,632516201.06555724,631783498.18145335,631051644.05587208,630320637.70561683,629590478.1486299,628861164.4039911,628132695.49191654,627405070.43375742,626678288.25199866,625952347.97025728,625227248.61328149,624502989.20694923,623779568.77826679,623056986.35536766,622335240.96751106,621614331.64508069,620894257.41958356,620175017.32364845,619456610.39102495,618739035.65658164,618022292.15630531,617306378.92729938,616591295.0077827,615877039.43708825,615163611.25566185,614451009.50506091,613739233.22795296,613028281.46811461,612318153.27043009,611608847.68089008,610900363.74659038,610192700.5157305,609485857.0376128,608779832.3626405,608074625.54231727,607370235.62924516,606666661.6771239,605963902.74074936,605261957.87601221,604560826.13989699,603860506.59048045,{"$f":"MH36-(10*60*$H$24*(MH37-$B$36))","v":603160998.28693044},602462300.28950477,601764411.65954971,601067331.45949912,600371058.75287271,599675592.60427499,598980932.0793941,598287076.24500048,597594024.16894567,596901774.92016089,596210327.56865597,595519681.18551803,594829834.84291017,594140787.61407042,593452538.57331038,592765086.79601371,592078431.35863543,591392571.33870018,590707505.81480134,590023233.86659956,589339754.57482159,588657067.02125919,587975170.28876758,587294063.46126449,586613745.62372887,585934215.86219954,585255473.26377416,584577516.91660774,583900345.90991175,583223959.33395255,582548356.2800504,581873535.8405782,581199497.10896015,580526239.17967069,579853761.14823318,579182062.11121869,578511141.16624486,577840997.41197479,577171629.94811547,576503037.87541676,575835220.29567039,575168176.31170845,574501905.0274024,573836405.54766166,573171676.97843254,572507718.42669702,571844529.00047159,571182107.80880594,570520453.96178186,569859566.57051218,569199444.7471391,568540087.60483348,567881494.25779355,567223663.82124352,566566595.41143262,565910288.1456337,565254741.14214218,564599953.52027488,563945924.40036881,563292652.90377998,562640138.15288222,561988379.27106583,561337375.3827368,560687125.61331534,{"$f":"OT36-(10*60*$H$24*(OT37-$B$36))","v":560037629.08923471},559388884.93794012,558740892.28788745,558093650.26854241,557447158.01037896,556801414.64487839,556156419.304528,555512171.12282002,554868669.23425055,554225912.7743181,553583900.8795228,552942632.68736494,552302107.33634388,551662323.96595705,551023281.71669865,550384979.73005855,549747417.14852107,549110593.11556375,548474506.77565658,547839157.2742604,547204543.75782609,546570665.37379313,545937521.27058864,545305110.59762621,544673432.50530481,544042486.14500749,543412270.6691004,542782785.23093152,542154028.98482955,541526001.08610296,540898700.69103861,540272126.95690072,539646279.04192972,539021156.1053412,538396757.30732453,537773081.8090421,537150128.77262795,536527897.36118668,535906386.73879236,535285596.07048738,534665524.52228135,534046171.26114994,533427535.45503384,532809616.27283758,532192412.88442838]
["ti",5,5,{"$f":"D36/$G$25","v":4.9942080306965293},{"$f":"E36/$G$25","v":4.9884227707747417},4.982644212462529,4.9768723479967898,4.9711071696234121,4.9653486695972679,4.9595968401822006,4.9538516736510161,4.9481131622854697,4.9423812983762581,4.9366560742230101,4.9309374821342722,4.9252255144275026,4.9195201634290555,4.9138214214741787,4.9081292809069961,4.9024437340805003,4.8967647733565434,4.8910923911058237,4.8854265797078797,4.8797673315510739,4.87411463903259,4.8684684945584156,4.8628288905433372,4.8571958194109257,4.8515692735935314,4.8459492455322684,4.8403357276770089,4.8347287124863696,4.8291281924277039,4.8235341599770907,4.8179466076193247,4.8123655278479065,4.8067909131650319,4.8012227560815814,4.7956610491171121,4.7901057847998452,4.7845569556666581,4.7790145542630729,4.7734785731432465,4.7679490048699629,4.7624258420146193,4.7569090771572178,4.7513987028863589,4.7458947117992256,4.7403970965015771,4.7349058496077383,4.729420963740588,4.7239424315315537,4.7184702456205949,4.7130043986562002,4.7075448832953732,4.7020916922036218,4.6966448180549527,4.6912042535318568,4.6857699913253041,4.6803420241347284,4.6749203446680223,4.669504945641525,4.6640958197800124,4.6586929598166904,4.6532963584931801,4.6479060085595112,4.6425219027741127,4.6371440339038008,{"$f":"BQ36/$G$25","v":4.6317723947237734},4.6264069780175925,4.6210477765771847,4.6156947832028239,4.610347990703124,4.6050073918950298,4.5996729796038078,4.5943447466630341,4.5890226859145882,4.5837067902086384,4.5783970524036386,4.5730934653663144,4.5677960219716542,4.5625047151028992,4.5572195376515356,4.5519404825172849,4.5466675426080929,4.5414007108401186,4.5361399801377296,4.5308853434334884,4.5256367936681468,4.5203943237906303,4.5151579267580342,4.509927595535614,4.5047033230967708,4.4994851024230469,4.4942729265041157,4.4890667883377695,4.4838666809299133,4.4786725972945538,4.4734845304537894,4.4683024734378014,4.4631264192848468,4.4579563610412452,4.4527922917613729,4.4476342045076507,4.4424820923505361,4.4373359483685135,4.4321957656480864,4.4270615372837652,4.4219332563780611,4.4168109160414737,4.4116945093924844,4.4065840295575462,4.4014794696710746,4.396380822875436,4.3912880823209441,4.3862012411658444,4.3811202925763091,4.3760452297264267,4.3709760457981917,4.3659127339814985,4.360855287474128,4.3558036994817426,4.3507579632178741,4.3457180719039172,4.3406840187691165,4.3356557970505616,4.3306333999931752,4.3256168208497066,4.3206060528807191,4.3156010893545842,4.3106019235474715,4.3056085487433373,{"$f":"EC36/$G$25","v":4.300620958233921},4.2956391453187308,4.2906631033050369,4.2856928255078612,4.2807283052499727,4.2757695358618717,4.2708165106817857,4.2658692230556614,4.2609276663371496,4.2559918338876033,4.2510617190760644,4.2461373152792552,4.2412186158815715,4.2363056142750732,4.2313983038594731,4.22649667804213,4.2216007302380421,4.2167104538698323,4.2118258423677455,4.2069468891696333,4.2020735877209532,4.1972059314747527,{"$f":"EY36/$G$25","v":4.1923439138916638},4.1874875284398936,4.1826367685952155,4.1777916278409615,4.1729520996680121,4.1681181775747858,4.1632898550672355,4.1584671256588361,4.1536499828705749,4.1488384202309447,4.1440324312759378,4.1392320095490307,4.1344371486011804,4.1296478419908151,4.1248640832838248,4.1200858660535511,4.1153131838807822,4.110546030353742,4.1057843990680798,4.1010282836268663,4.0962776776405798,4.0915325747271032,4.086792968511709,4.0820588526270578,4.0773302207131827,4.0726070664174863,4.0678893833947285,4.0631771653070219,4.058470405823817,4.0537690986219017,4.0490732373853877,4.0443828158057,4.0396978275815734,4.0350182664190442,4.0303441260314354,4.025675400139356,4.0210120824706879,4.0163541667605767,4.0117016467514279,4.0070545161928948,4.0024127688418707,3.9977763984624812,3.9931453988260746,3.9885197637112157,3.9838994869036757,3.9792845621964239,3.9746749833896207,3.9700707442906076,3.9654718387139001,3.9608782604811785,3.9562900034212807,3.9517070613701919,3.9471294281710398,3.9425570976740816,3.9379900637367,3.9334283202233933,3.9288718610057662,3.9243206799625234,3.9197747709794597,3.9152341279494536,3.9106987447724575,3.9061686153554889,3.9016437336126253,3.8971240934649929,{"$f":"HK36/$G$25","v":3.8926096888407598},3.8881005136751288,3.8835965619103261,3.8790978274955967,3.8746043043871943,3.8701159865483734,3.8656328679493819,3.8611549425674521,3.8566822043867934,3.8522146473985837,3.8477522656009615,3.8432950529990175,3.8388430036047874,3.8343961114372433,3.8299543705222852,3.8255177748927331,3.8210863185883217,3.8166599956556868,3.8122388001483625,3.8078227261267705,3.803411767658214,3.7990059188168677,3.7946051736837694,3.7902095263468158,3.7858189709007513,3.7814335014471605,3.7770531120944613,3.7726777969578955,3.7683075501595229,3.7639423658282105,3.7595822380996289,3.75522716111624,3.7508771290272911,3.746532135988808,3.7421921761635852,3.7378572437211801,3.7335273328379026,3.7292024376968098,3.7248825524876961,3.7205676714070881,3.7162577886582335,3.7119528984510954,3.7076529950023445,3.7033580725353499,3.6990681252801729,3.6947831474735593,3.6905031333589293,3.686228077186374,3.6819579732126431,3.6776928157011399,3.673432598921913,3.6691773171516484,3.6649269646736622,3.6606815357778917,3.6564410247608903,3.6522054259258172,3.6479747335824313,3.6437489420470821,3.6395280456427037,3.6353120386988071,3.6311009155514711,3.626894670543336,3.6226932980235942,3.6184967923479867,{"$f":"JW36/$G$25","v":3.6143051478787895},3.6101183589848111,3.6059364200413841,3.6017593254303555,3.5975870695400793,3.5934196467654123,3.5892570515077011,3.5850992781747815,3.5809463211809653,3.5767981749470339,3.5726548339002338,3.5685162924742646,3.5643825451092757,3.5602535862518563,3.5561294103550276,3.5520100118782389,3.5478953852873554,3.5437855250546537,3.5396804256588137,3.5355800815849117,3.5314844873244118,3.5273936373751584,3.5233075262413718,3.5192261484336362,3.5151494984688965,3.511077570870448,3.5070103601679308,3.5029478608973221,3.4988900676009274,3.4948369748273747,3.4907885771316076,3.4867448690748772,3.4827058452247344,3.478671500155023,3.474641828445872,3.4706168246836895,3.4665964834611542,3.4625807993772093,3.4585697670370532,3.4545633810521355,3.4505616360401454,3.4465645266250107,3.4425720474368822,3.4385841931121344,3.4346009582933537,3.4306223376293326,3.4266483257750626,3.4226789173917269,3.4187141071466938,3.4147538897135066,3.4107982597718811,3.4068472120076954,3.4029007411129828,3.3989588417859262,3.3950215087308493,3.3910887366582116,3.3871605202845974,3.3832368543327145,3.3793177335313813,3.3754031526155241,3.3714931063261666,3.3675875894104257,3.3636865966215033,3.3597901227186786,{"$f":"MI36/$G$25","v":3.3558981624673008},3.3520107106387842,3.3481277620105989,3.3442493113662666,3.3403753534953498,3.3365058831934471,3.3326408952621858,3.3287803845092161,3.3249243457482018,3.3210727737988148,3.3172256634867279,3.3133830096436081,3.3095448071071085,3.3057110507208631,3.3018817353344798,3.2980568558035306,3.2942364069895476,3.2904203837600159,3.2866087809883657,3.2828015935539652,3.2789988163421158,3.2752004442440419,3.2714064721568872,3.2676168949837057,3.263831707633456,3.2600509050209947,3.2562744820670679,3.2525024336983064,3.2487347548472179,3.2449714404521792,3.2412124854574316,3.2374578848130731,3.2337076334750501,3.2299617264051532,3.2262201585710089,3.2224829249460729,3.2187500205096233,3.2150214402467561,3.2112971791483749,3.2075772322111851,3.2038615944376896,3.2001502608361792,3.1964432264207283,3.1927404862111857,3.1890420352331694,3.1853478685180603,3.1816579811029944,3.177972368030856,3.1742910243502735,3.1706139451156101,3.1669411253869568,3.163272560230129,3.1596082447166562,3.155948173923778,3.1522923429344361,3.1486407468372679,3.1449933807266004,3.1413502397024429,3.1377113188704819,3.1340766133420721,3.1304461182342318,3.1268198286696358,3.1231977397766082,3.1195798466891174,{"$f":"OU36/$G$25","v":3.1159661445467681},3.1123566284947946,3.1087512936840556,3.1051501352710269,3.1015531484177954,3.0979603282920523,3.0943716700670847,3.0907871689217736,3.0872068200405827,3.0836306186135549,3.0800585598363046,3.0764906389100126,3.0729268510414163,3.069367191442808,3.0658116553320247,3.0622602379324437,3.0587129344729758,3.0551697401880564,3.051630650317644,3.0480956601072098,3.0445647648077334,3.0410379596756947,3.0375152399730689,3.0339966009673192,3.0304820379313919,3.0269715461437086,3.0234651208881602,3.0199627574541008,3.0164644511363408,3.0129701972351426,3.0094799910562111,3.0059938279106904,3.0025117031151543,2.9990336119916039,2.9955595498674574,2.9920895120755473,2.9886234939541119,2.9851614908467892,2.9817034981026116,2.9782495110759992,2.9747995251267536,2.9713535356200511,2.9679115379264371,2.9644735274218204,2.9610394994874647]

{"sheet":"Konstanty","index":3,"n_rows":26,"n_cols":27,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Životnost","roky",20]
["Přepočet","měsíce",12]
["Diskont","-",0.03]
[]
["Sazba",null,"D45d",4,"<- vychází z výpočtu v Cena energie"]
["Platba za jistič","Kč/měsíc",363]
["Platba za silovou","Kč/měsíc",72.599999999999994]
["NT"]
["Platba - distribuce","Kč/MWh",44.7]
["Platba - silová","Kč/MWh",1560]
["VT"]
["Platba - distribuce","Kč/MWh",302.48]
["Platba - silová","Kč/MWh",1786.32]
["Ostatní"]
["Systémové služby","Kč/MWh",127.38]
["Podpora výkupu",{"$f":"$B$13","v":"Kč/MWh"},598.95000000000005]
["OTE","Kč/MWh",8.4]
[]
["CYKY","5x",3]
["Cena","Kč/m",59]
["Měď"]
["Rezistivita","10-6 Rho m",1.7500000000000002E-2]
["Alpha","K-1",6.7999999999999996E-3]
[]
["Hustota vzduchu","teplota","°C",-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5]
[null,"hustota","kgm-3",1.2829999999999999,1.278,1.2729999999999999,1.268,1.264,1.2589999999999999,1.254,1.2490000000000001,1.244,1.24,1.2350000000000001,1.23,1.226,1.2210000000000001,1.2170000000000001,1.212,1.208,1.2030000000000001,1.1990000000000001,1.194,1.19,1.1859999999999999,1.181,1.177]

{"sheet":"List elektráren","index":4,"n_rows":4,"n_cols":11,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Kód","Rychlost","Rozběh","Doběh","Výkon","při Rychlosti","Vyrobená energie","Při rychlosti","Plocha","Prumer","Odkaz"]
[1,"Air breeze",2.68,50,160,12.5,{"$f":"38*12","v":456},5.4,{"$f":"PI()*(J2*J2/4)","v":1.0751315458747668},1.17,"http://www.energyforever.cz/vfdata/Vetrne_elektrarny/3-CMLT-1095_Air_Breeze_spec.pdf"]
[2,"Hy 3000W",2.5,50,3000,12,3360,3.5,{"$f":"PI()*(J3*J3/4)","v":7.0685834705770345},3,"http://www.hyenergy.com.cn/a/English/HY_3000/20150902/398.html"]
[3,"Savonius",4,20,300,15,null,null,3.125]

{"sheet":"NPV Graphs","index":5,"n_rows":30,"n_cols":18,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["Rychlost větru",2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Rocni uspora",822.19167276597022,1570.0814200390539,2593.5815827355532,3958.507065694183,5445.862155850833,6993.5496835003778,8513.0762648988548,9935.0733976715055,11267.127435124341,12429.239139665846,13553.804484334671,14367.352455735843,15052.1145491391,15718.291638385581,16195.635126715042,16593.681538770346,16986.674804593556]
[10000,4866.2362417325703,18389.002324156834,36895.143551433495,61574.674315544813,88467.88289211235,116451.9761109332,143926.88480061531,169638.34115695066,193723.51577433478,214735.92408647059,235069.4480528108,249779.39554734674,262160.73603899841,274206.03680718911,282836.99391976307,290034.16240589111,297139.96379583154]
[20000,-5133.7637582674261,8389.0023241568306,26895.143551433488,51574.674315544813,78467.88289211235,106451.97611093323,133926.88480061531,159638.34115695066,183723.51577433478,204735.92408647059,225069.4480528108,239779.39554734674,252160.73603899838,264206.03680718911,272836.99391976307,280034.16240589117,287139.96379583154]
[30000,-15133.763758267427,-1610.9976758431678,16895.143551433492,41574.67431554482,68467.882892112364,96451.976110933203,123926.88480061531,149638.34115695066,173723.51577433478,194735.92408647059,215069.4480528108,229779.39554734674,242160.73603899841,254206.03680718914,262836.99391976307,270034.16240589111,277139.96379583154]
[40000,-25133.763758267436,-11610.997675843169,6895.1435514334898,31574.674315544813,58467.882892112364,86451.976110933203,113926.88480061531,139638.34115695066,163723.51577433478,184735.92408647059,205069.44805281074,219779.39554734674,232160.73603899841,244206.03680718917,252836.99391976307,260034.16240589108,267139.96379583154]
[50000,-35133.763758267436,-21610.997675843166,-3104.8564485665097,21574.674315544813,48467.882892112364,76451.976110933188,103926.88480061531,129638.34115695064,153723.51577433478,174735.92408647059,195069.44805281074,209779.39554734674,222160.73603899841,234206.03680718914,242836.99391976307,250034.16240589108,257139.96379583154]
[60000,-45133.763758267436,-31610.997675843162,-13104.856448566499,11574.67431554482,38467.882892112357,66451.976110933188,93926.884800615284,119638.34115695064,143723.51577433478,164735.92408647059,185069.44805281074,199779.39554734674,212160.73603899841,224206.03680718917,232836.99391976307,240034.16240589111,247139.96379583154]
[70000,-55133.763758267436,-41610.997675843166,-23104.856448566508,1574.6743155448125,28467.882892112357,56451.976110933181,83926.884800615284,109638.34115695064,133723.51577433478,154735.92408647059,175069.44805281074,189779.39554734674,202160.73603899844,214206.03680718917,222836.99391976307,230034.16240589111,237139.96379583154]
[80000,-65133.763758267436,-51610.997675843151,-33104.856448566512,-8425.3256844551834,18467.882892112368,46451.976110933196,73926.884800615313,99638.341156950642,123723.51577433478,144735.92408647059,165069.44805281074,179779.39554734674,192160.73603899841,204206.03680718917,212836.99391976307,220034.16240589111,227139.96379583154]
[90000,-75133.763758267436,-61610.997675843137,-43104.856448566512,-18425.325684455187,8467.8828921123531,36451.976110933196,63926.884800615298,89638.341156950628,113723.51577433478,134735.92408647059,155069.44805281074,169779.39554734674,182160.73603899841,194206.03680718917,202836.99391976307,210034.16240589114,217139.96379583154]
[100000,-85133.763758267436,-71610.997675843144,-53104.856448566497,-28425.325684455187,-1532.1171078876405,26451.97611093321,53926.884800615328,79638.341156950613,103723.51577433478,124735.92408647059,145069.44805281074,159779.39554734674,172160.73603899841,184206.03680718917,192836.99391976307,200034.16240589114,207139.96379583154]
[110000,-95133.763758267436,-81610.997675843144,-63104.856448566512,-38425.32568445518,-11532.117107887618,16451.976110933214,43926.884800615328,69638.341156950628,93723.515774334781,114735.92408647059,135069.44805281071,149779.39554734671,162160.73603899841,174206.0368071892,182836.99391976304,190034.16240589114,197139.96379583154]
[120000,-105133.76375826744,-91610.997675843144,-73104.856448566527,-48425.325684455187,-21532.117107887621,6451.9761109331976,33926.884800615328,59638.341156950628,83723.515774334781,104735.92408647059,125069.44805281072,139779.39554734671,152160.73603899841,164206.0368071892,172836.99391976304,180034.16240589114,187139.96379583154]
[130000,-115133.76375826744,-101610.99767584314,-83104.856448566527,-58425.32568445518,-31532.117107887621,-3548.0238890668033,23926.884800615324,49638.341156950635,73723.515774334766,94735.924086470593,115069.44805281072,129779.39554734671,142160.73603899844,154206.03680718917,162836.99391976304,170034.16240589114,177139.96379583154]
[140000,-125133.76375826744,-111610.99767584316,-93104.856448566512,-68425.325684455165,-41532.117107887621,-13548.023889066804,13926.884800615318,39638.341156950635,63723.515774334752,84735.924086470593,105069.44805281074,119779.39554734671,132160.73603899844,144206.03680718917,152836.99391976304,160034.16240589114,167139.96379583154]
[150000,-135133.76375826745,-121610.99767584317,-103104.85644856648,-78425.325684455165,-51532.117107887621,-23548.023889066804,3926.8848006153112,29638.341156950632,53723.515774334781,74735.924086470593,95069.448052810767,109779.39554734669,122160.73603899844,134206.03680718914,142836.99391976304,150034.16240589114,157139.96379583154]
[160000,-145133.76375826745,-131610.99767584316,-113104.85644856653,-88425.32568445518,-61532.117107887629,-33548.023889066797,-6073.1151993847052,19638.341156950624,43723.515774334788,64735.924086470593,85069.448052810738,99779.395547346707,112160.73603899844,124206.03680718914,132836.99391976304,140034.16240589114,147139.96379583154]
[170000,-155133.76375826745,-141610.99767584316,-123104.85644856656,-98425.32568445518,-71532.117107887636,-43548.02388906679,-16073.115199384727,9638.3411569506279,33723.515774334744,54735.924086470608,75069.448052810752,89779.395547346692,102160.73603899847,114206.03680718914,122836.99391976303,130034.16240589114,137139.96379583157]
[180000,-165133.76375826745,-151610.99767584316,-133104.85644856654,-108425.32568445518,-81532.11710788765,-53548.023889066782,-26073.115199384712,-361.65884304937481,23723.515774334774,44735.924086470593,65069.448052810752,79779.395547346678,92160.736038998468,104206.03680718911,112836.99391976303,120034.16240589114,127139.96379583156]
[190000,-175133.76375826745,-161610.99767584316,-143104.85644856654,-118425.32568445519,-91532.117107887636,-63548.023889066775,-36073.115199384687,-10361.658843049358,13723.515774334772,34735.924086470601,55069.448052810752,69779.395547346707,82160.736038998468,94206.036807189113,102836.99391976304,110034.16240589114,117139.96379583156]
[200000,-185133.76375826745,-171610.99767584316,-153104.85644856654,-128425.32568445519,-101532.11710788764,-73548.023889066797,-46073.115199384687,-20361.658843049358,3723.5157743347991,24735.924086470586,45069.448052810752,59779.395547346714,72160.736038998439,84206.036807189143,92836.993919763059,100034.16240589115,107139.96379583154]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spočte hodnoty ročních úspor pro danou rychlost větru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ostatní hodnoty jsou vzaty z výpočtu vyrobené energie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tj. výpočet je prováděn pro stejnou velikost, cp atd"]

{"sheet":"NPV","index":6,"n_rows":15,"n_cols":35,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Diskont","-",0.03,0.03]
["Růst cen","-",0.02,0.02]
["Investiční náklady","Kč",115000]
["Úspora","Kč/rok",5072.2191780821922]
["Životnost","roky",15,null,{"$f":"IF(E6>$C$5,0,1)","v":1},{"$f":"IF(F6>$C$5,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"IF(Z6>$C$5,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Rok",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"CF",{"$f":"-C3","v":-115000},{"$f":"F5*$C$4","v":5072.2191780821922},{"$f":"G5*$C$4","v":5072.2191780821922},5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,5072.2191780821922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Úspora",null,{"$f":"$C$4*(1+$C$2)^F6","v":5173.6635616438361},{"$f":"$C$4*(1+$C$2)^G6","v":5277.136832876713},5382.6795695342471,5490.3331609249317,5600.1398241434308,5712.1426206262995,5826.3854730388239,5942.9131824996011,6061.7714461495934,6183.0068750725859,6306.6670125740357,6432.8003528255176,6561.4563598820278,6692.6854870796687,6826.5391968212607,6963.0699807576866,7102.3313803728415,7244.3780079802973,7389.2655681399028,7537.0508795027017,{"$f":"$C$4*(1+$C$2)^Z6","v":7687.7918970927549},7841.5477350346109,7998.3786897353011,8158.3462635300075,8321.513188800609,8487.943452576621,8657.7023216281523,8830.8563680607167,9007.4734954219293,9187.622965330369]
[null,null,null,"Investice",{"$f":"-C3","v":-115000}]
[null,null,null,"CF",{"$f":"SUM(E8:E9)","v":-115000},{"$f":"SUM(F8:F9)","v":5173.6635616438361},{"$f":"SUM(G8:G9)","v":5277.136832876713},5382.6795695342471,5490.3331609249317,5600.1398241434308,5712.1426206262995,5826.3854730388239,5942.9131824996011,6061.7714461495934,6183.0068750725859,6306.6670125740357,6432.8003528255176,6561.4563598820278,6692.6854870796687,6826.5391968212607,6963.0699807576866,7102.3313803728415,7244.3780079802973,7389.2655681399028,7537.0508795027017,{"$f":"SUM(Z8:Z9)","v":7687.7918970927549},7841.5477350346109,7998.3786897353011,8158.3462635300075,8321.513188800609,8487.943452576621,8657.7023216281523,8830.8563680607167,9007.4734954219293,9187.622965330369]
[null,null,null,"DCF",{"$f":"E5*E10/(1+$C$1)^E6","v":-115000},{"$f":"F5*F10/(1+$C$1)^F6","v":5022.9743316930444},{"$f":"G5*G10/(1+$C$1)^G6","v":4974.2075906086466},4925.9143130299217,4878.0899022238054,4830.7298060857111,4783.8295167062379,4737.3845699420981,4691.3905449912054,4645.8430639718736,4600.7377915061279,4556.0704343070374,4511.8367407700771,4468.0325005684263,4424.6535442522272,4381.6957428517198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NPV",{"$f":"NPV(C1-C2,E7:AI7)","v":-44231.103680528307}]
[null,null,null,"RCF",{"$f":"PMT(C1-C2,C5,-E12)","v":-3190.1143991902832}]
[null,null,null,"a",{"$f":"(E15^(-1)-1)/(E15^(-C5)-1)","v":7.1409683351393832E-2}]
[null,null,null,"q",{"$f":"1+C1-C2","v":1.01}]

{"sheet":"Výpočty - Varianta A","index":7,"n_rows":31,"n_cols":107,"rows_kept":31,"cut":false,"hidden":false,"merged":[[29,1,29,3]]}
["Číslo elektrárny",1,"-"]
["Rychlost větru",3.5,"m/s"]
["Parametr k",{"$f":"'Průběh rychlosti větru'!B8","v":2},"-"]
["Obdobi",8760,"h"]
["Plocha rotoru",1.075,"m2"]
["Vyrobena energie",456,"kWh"]
["Ucinnost",0.27,"-",null,"Rychlost vetru","m/s",0,0.2,{"$f":"H7+($H$7-$G$7)","v":0.4},{"$f":"I7+($H$7-$G$7)","v":0.60000000000000009},0.8,1,1.2,1.4,1.5999999999999999,1.7999999999999998,1.9999999999999998,2.1999999999999997,2.4,2.6,2.8000000000000003,3.0000000000000004,3.2000000000000006,3.4000000000000008,3.600000000000001,3.8000000000000012,4.0000000000000009,4.2000000000000011,4.4000000000000012,4.6000000000000014,4.8000000000000016,5.0000000000000018,5.200000000000002,5.4000000000000021,5.6000000000000023,5.8000000000000025,6.0000000000000027,6.2000000000000028,6.400000000000003,6.6000000000000032,6.8000000000000034,7.0000000000000036,7.2000000000000037,7.4000000000000039,7.6000000000000041,7.8000000000000043,8.0000000000000036,8.2000000000000028,8.4000000000000021,8.6000000000000014,8.8000000000000007,9,9.1999999999999993,9.3999999999999986,9.5999999999999979,9.7999999999999972,9.9999999999999964,10.199999999999996,10.399999999999995,10.599999999999994,10.799999999999994,10.999999999999993,11.199999999999992,11.399999999999991,11.599999999999991,11.79999999999999,11.999999999999989,12.199999999999989,12.399999999999988,12.599999999999987,12.799999999999986,12.999999999999986,13.199999999999985,{"$f":"BU7+($H$7-$G$7)","v":13.399999999999984},13.599999999999984,13.799999999999983,13.999999999999982,14.199999999999982,14.399999999999981,14.59999999999998,14.799999999999979,14.999999999999979,15.199999999999978,15.399999999999977,15.599999999999977,15.799999999999976,15.999999999999975,16.199999999999974,16.399999999999974,16.599999999999973,16.799999999999972,16.999999999999972,17.199999999999971,17.39999999999997,17.599999999999969,17.799999999999969,17.999999999999968,18.199999999999967,18.399999999999967,18.599999999999966,18.799999999999965,18.999999999999964,19.199999999999964,19.399999999999963,19.599999999999962,19.799999999999962,19.999999999999961]
[null,2.68,null,null,"Rozdeleni","-",{"$f":"_xlfn.WEIBULL.DIST(G7,$B$2/0.886,$B$3,FALSE)","v":0},{"$f":"_xlfn.WEIBULL.DIST(H7,$B$3,$B$2/0.886,FALSE)","v":2.5566903962563704E-2},{"$f":"_xlfn.WEIBULL.DIST(I7,$B$3,$B$2/0.886,FALSE)","v":5.0742109344832365E-2},7.5143902247860106E-2,9.8410182418235889E-2,0.12020739704395184,0.14023847155527167,0.15824947483149748,0.17403481255701242,0.18744080686778405,0.19836758944767202,0.20676930527798812,{"$f":"_xlfn.WEIBULL.DIST(S7,$B$3,$B$2/0.886,FALSE)","v":0.21265269178032883},0.21607415985843234,0.21713555653043679,0.21597883124006809,0.21277985803766089,0.20774168287618514,0.2010874692730146,0.19305340724889339,0.1838818310898187,0.17381476289572342,0.16308806323979469,0.15192632991470809,0.14053864307680131,0.12911521240289156,0.11782494120814391,0.10681388557657537,9.6204554780198362E-2,8.6095973537826706E-2,7.6564407492551792E-2,6.7664640765632902E-2,5.9431688311942406E-2,5.1882825497405617E-2,4.5019822054239621E-2,3.8831276406139571E-2,3.3294958277026172E-2,2.8380081479385103E-2,2.4049443847898051E-2,2.0261386564501344E-2,1.6971539866469414E-2,1.4134335744794731E-2,1.1704280289913391E-2,9.6369885451912315E-3,{"$f":"_xlfn.WEIBULL.DIST(AY7,$B$3,$B$2/0.886,FALSE)","v":7.8899929487193203E-3},6.4233426693784037E-3,5.2000154651389782E-3,4.1861662798866224E-3,3.3512378733833855E-3,2.6679586020867656E-3,2.1122513021931649E-3,1.6630753304459499E-3,1.302221434284045E-3,1.0140764643923889E-3,7.8537218998353574E-4,6.04929774907991E-4,4.6340893030551947E-4,3.5306845318559913E-4,2.6754283679183033E-4,2.0163791959946421E-4,1.5114712692416169E-4,1.1268873870045988E-4,8.3563764572618175E-5,6.1633391824125091E-5,4.5214558270167614E-5,3.2991955781264521E-5,2.3944656674301521E-5,1.7285543639355915E-5,1.2411786646096165E-5,8.8647239433864327E-6,6.2976495368577079E-6,4.4501710910053884E-6,3.1279683796059434E-6,2.1869447105785569E-6,1.5209163765189445E-6,1.0521245157921949E-6,{"$f":"_xlfn.WEIBULL.DIST(CE7,$B$3,$B$2/0.886,FALSE)","v":7.239779130498624E-7},4.9554361553767607E-7,3.3739511109119786E-7,2.2850614514502535E-7,1.5394336555746305E-7,1.0316438503394656E-7,6.877110449399894E-8,4.5602767434050304E-8,3.0080630816975809E-8,1.9737616823613417E-8,1.2882968971412757E-8,8.3647327752306804E-9,5.4026195690046201E-9,3.4711565884753748E-9,2.2185170961539743E-9,1.410494254176921E-9,8.9207424778431485E-10,5.6124561007904785E-10,3.5125966513264455E-10,2.1868955601729384E-10,1.35441971339888E-10,8.3445889893329127E-11,5.1142748292296762E-11,3.1181107675758095E-11,1.8911600698033658E-11]
[null,50,"Kontrola",{"$f":"SUM(G9:DC9)","v":8756.2566918287739},"Doba rychlosti","h",{"$f":"G8*$B$4","v":0},{"$f":"H8*$B$4*($H$7-$G$7)","v":44.793215742411611},{"$f":"I8*$B$4*($H$7-$G$7)","v":88.90017557214631},131.6521167382509,172.41463959674928,210.60335962100362,245.69780216483596,277.25307990478359,304.90899159988578,328.3962936323577,347.5400167123214,362.2598228470352,372.56751599913616,378.56192807197345,380.42149504132527,378.39491233259929,372.79031128198193,363.96342839907635,352.30524616632164,338.22956950006125,322.16096806936241,304.52346459330744,285.73028679612031,266.17493001056857,246.22370267055589,226.20985212986602,206.42929699666811,187.13792753016006,168.55037997490754,150.84014563827239,134.14084192695074,118.54845062138884,104.1243179225231,90.898710271454647,78.874728239027831,68.032396263556535,58.332766901349856,49.721902751882702,42.134625621517387,35.497949261006362,29.734137846054416,24.763356224880368,20.505899067928262,16.884003931175041,13.823267646156252,11.253696356750964,9.1104270949234909,7.3341633223613627,5.8713687541676913,4.6742634708560136,3.7006642814424247,{"$f":"BF8*$B$4*($H$7-$G$7)","v":2.9137079789413045},2.2814919528656468,1.7766619656154654,1.3759720768511547,1.0598369656388003,0.81189244589527021,0.61857592998116973,0.46873505005928673,0.35326963513826132,0.26480976637113129,0.1974306702032057,0.14640371553122705,0.10798170247586716,7.9215906089333654E-2,5.780190652877544E-2,4.1951038493376266E-2,3.0284272456151562E-2,2.1745450203960483E-2,1.5530996348813032E-2,1.1033481988574706E-2,7.796699751441441E-3,5.4802006010696127E-3,3.8315271329336324E-3,2.6646454916611911E-3,1.8433221516679255E-3,1.2684093036633591E-3,8.6819241442200848E-4,5.9111623463177867E-4,4.0034276629408443E-4,2.6970877645667528E-4,1.8074400257947438E-4,1.2048697507348614E-4,{"$f":"CL8*$B$4*($H$7-$G$7)","v":7.9896048544456143E-5},5.270126519134162E-5,3.4580304674970709E-5,2.2570961637915154E-5,1.4655011822204153E-5,9.4653894848960952E-6,6.0814663430088571E-6,3.8868419524617629E-6,2.4711859333179659E-6,1.5629140821181195E-6,9.8330230885849191E-7,6.1540693331239329E-7,3.8314410214229881E-7,2.372943337874838E-7,1.4619719909311264E-7,8.9602095008103933E-8,5.4629300647928187E-8,3.3133124422954973E-8]
[null,null,null,null,"Výkon čistý","W",{"$f":"0.5*1.17*$B$5*G7^3","v":0},{"$f":"0.5*1.17*$B$5*H7^3","v":5.0310000000000007E-3},{"$f":"0.5*1.17*$B$5*I7^3","v":4.0248000000000006E-2},0.13583700000000004,0.32198400000000005,0.62887499999999996,1.0866959999999999,1.7256329999999995,2.5758719999999995,3.6675989999999987,5.0309999999999979,6.6962609999999971,8.6935679999999991,11.053107000000002,13.805064000000003,16.979625000000009,20.606976000000007,24.717303000000019,29.340792000000018,34.50762900000003,40.248000000000026,46.592091000000032,53.570088000000041,61.212177000000061,69.548544000000064,78.609375000000071,88.424856000000091,99.025173000000095,110.44051200000013,122.70105900000016,135.83700000000016,149.87852100000018,164.8558080000002,180.79904700000026,197.73842400000029,215.70412500000032,234.72633600000034,254.83524300000036,276.06103200000041,298.43388900000048,321.98400000000044,346.74155100000036,372.73672800000026,399.99971700000015,428.5607040000001,458.44987499999996,489.69741599999981,522.3335129999997,556.38835199999949,591.89211899999952,628.87499999999932,667.36718099999905,707.39884799999902,749.00018699999885,792.20138399999848,837.03262499999835,883.52409599999817,931.7059829999979,981.60847199999751,1033.2617489999973,1086.6959999999972,1141.9414109999968,1199.0281679999964,1257.9864569999961,1318.8464639999959,{"$f":"0.5*1.17*$B$5*BT7^3","v":1381.6383749999954},1446.392375999995,1513.1386529999947,1581.9073919999942,1652.7287789999939,1725.6329999999932,1800.6502409999928,1877.8106879999923,1957.1445269999917,2038.6819439999915,2122.4531249999909,2208.4882559999905,2296.8175229999897,2387.4711119999893,2480.4792089999887,2575.871999999988,2673.6796709999867,2773.9324079999865,2876.6603969999856,2981.8938239999848,3089.6628749999845,3199.9977359999834,3312.9285929999828,3428.4856319999822,3546.699038999981,3667.5989999999802,3791.2157009999792,3917.579327999978,4046.7200669999775,4178.6681039999767,4313.4536249999755,4451.1068159999741,4591.657862999974,4735.1369519999726,4881.5742689999715,5030.99999999997]
[null,null,"Suma",{"$f":"SUM(G11:DC11)","v":451447.86488187278},"Energie","Wh",{"$f":"G10*G9","v":0},{"$f":"H10*H9","v":0.22535466840007284},{"$f":"I10*I9","v":3.578054266427745},17.883228581373793,55.514755315919729,132.44318778165865,266.99881882131854,478.43706403533128,785.40653401038082,1204.4259181297411,1748.4738240796883,2425.7863235975096,3238.9410349295777,4184.2854971058268,5251.7430860211789,6425.0037133154146,7682.0809976203336,8996.1943406587816,10336.914948274847,11671.50050113784,12966.334642855707,14188.384973966668,15306.596607933414,16293.146928769551,17124.500019026091,17782.215094771203,18253.480861111628,18531.365648535579,18614.790262223356,18508.245609530277,18221.28954483123,17767.866445975313,17165.498563566449,16434.400190608136,15596.564455413682,14674.868507683754,13692.236643495946,12670.893170198415,11631.728232009749,10593.791049486821,9573.9166402239989,8586.4845453805319,7643.3017232778348,6753.5967942969064,5924.1093140171479,5159.2556880404345,4461.3526070404187,3830.8792930847599,3266.7611851156521,2766.6597105292585,2327.2552499921021,1944.5130801632629,1613.9247791784267,1330.720144481769,1090.0469836268371,887.118117420678,717.32653930884601,576.33089490324357,460.11429626153881,365.02000107155078,287.76771387644214,225.45425810652375,175.54217882179978,135.83951931844385,104.47361763847343,79.861332208318927,{"$f":"BU10*BU9","v":60.677662242101746},45.824303231386018,34.399288420012873,25.668524632227125,19.03974062439006,14.039129286437614,10.290779261072501,7.4988523582730284,5.4323646510106505,3.9123648611892956,2.8012670509416542,1.9940795507801381,1.4112729340175791,0.9930419082660179,0.69473528542900587,0.48325156535190983,0.33422272489822979,0.22983379872462534,0.15714957719104694,0.1068414835604454,7.2227026140670975E-2,4.8551007696532922E-2,3.2451951850249974E-2,2.1569130834460243E-2,1.4255377658006732E-2,9.3687989104853601E-3,6.1228398995460051E-3,3.9791491851850691E-3,2.5715813232129385E-3,1.6526743162830597E-3,1.0562224265196422E-3,6.7128751876446336E-4,4.242781910494852E-4,2.6667698837638972E-4,1.6669274897188548E-4]
[null,null,null,null,null,null,{"$f":"D31/12","v":10.157576959842137}]
[]
[null,null,null,null,null,null,null,"Tip: Kliknutim na graf se graf prizpusobi"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Úspora [kWh]",null,null,"et","en"]
[null,"Vyrobená energie",null,{"$f":"D11*B7/1000","v":121.89092351810565},{"$f":"167/365*D31","v":55.76927185622916},{"$f":"D31-E31","v":66.121651661876484}]

{"sheet":"Varianta A","index":8,"n_rows":97,"n_cols":41,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["Ucinnost [-]",0.27,0.27,null,"cena et","energie","uspora"]
["Plocha turbiny [m2]",1.075,null,"temperacni",2,55.76927185622916,{"$f":"F2*E2","v":111.53854371245832}]
["Rychlost větru [m/s]",3.5,3.5,"netemperacni",2,66.121651661876484,{"$f":"F3*E3","v":132.24330332375297}]
["Investiční náklady [Kč]",21480,21480,null,null,null,{"$f":"SUM(G2:G3)","v":243.78184703621127}]
["Úspora [Kč/rok]",243.78184703621127]
["NPV [Kč]",-16911.704719893864]
["Zivotnost [Roky]",20]
["RCF [Kč]",-937.16744238894216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,"od","do",null,null,"od","do",null,null,null,null,null,null,null,"Rychlost",{"$f":"$G$10+(U8/20)*($H$10-$G$10)","v":2},{"$f":"$G$10+(V8/20)*($H$10-$G$10)","v":2.5},3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12]
["Závislost NPV/rychlost větru, investiční náklady",null,null,null,null,"Rychlost",2,12,null,"Náklady",0,30000,null,null,null,null,null,null,null,"Úspora",45.486991893792663,88.841781042563696,153.51859764153781,243.78184703621127,363.89587136710082,518.1210903687205,710.65048213899001,945.21134579485704,1223.8986735284177,1545.3970256760974,1903.6573993822635,2288.0113067028865,2684.7141784049822,3079.1375939765726,3457.7703101956076,3809.5567722226524,4126.494079049311,4403.6390778102596,4638.7472395077903,4831.7406512624766,4984.1440713562397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Naklady",{"$f":"$K$10+(R11/20)*($L$10-$K$10)","v":0},812.71081336212865,1587.3258073479058,2742.8989950969622,4355.6220127793949,6501.6853672892603,9257.2094843470713,12697.109817767099,16887.981588971146,21867.255780698222,27611.429584905756,34012.426168500286,40879.632893596616,47967.477134360743,55014.594596573043,61779.581463200215,68064.909416988245,73727.591552956146,78679.309131646878,82879.959413543198,86328.150338256513,89051.124585328551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"$K$10+(R12/20)*($L$10-$K$10)","v":1500},-672.43770148935664,102.17729249642069,1257.7504802454764,2870.4734979279101,5016.5368524377755,7772.0609694955856,11211.961302915615,15402.833074119655,20382.107265846735,26126.281070054265,32527.277653648798,39394.484378745132,46482.328619509251,53529.446081721559,60294.432948348731,66579.760902136768,72242.44303810467,77194.160616795401,81394.810898691707,84843.001823405022,87565.97607047706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,3000,-2157.5862163408419,-1382.971222355065,-227.39803460600822,1385.3249830764253,3531.3883375862897,6286.9124546440989,9726.8127880641296,13917.684559268173,18896.958750995247,24641.132555202785,31042.129138797307,37909.335863893648,44997.18010465776,52044.297566870075,58809.284433497247,65094.612387285277,70757.294523253193,75709.01210194391,79909.66238384023,83357.853308553531,86080.827555625583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,4500,-3642.7347311923268,-2868.1197372065508,-1712.5465494574933,-99.823531775059465,2046.2398227348056,4801.7639397926132,8241.6642732126456,12432.536044416689,17411.810236143763,23155.984040351301,29556.980623945823,36424.187349042164,43512.031589806276,50559.149052018591,57324.135918645756,63609.463872433793,69272.146008401702,74223.863587092434,78424.513868988739,81872.704793702054,84595.679040774092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,6000,-5127.8832460438116,-4353.2682520580365,-3197.6950643089804,-1584.9720466265435,561.09130788332027,3316.6154249411284,6756.5157583611599,10947.387529565205,15926.661721292274,21670.835525499813,28071.832109094339,34939.03883419068,42026.883074954792,49074.000537167107,55838.987403794272,62124.315357582309,67786.997493550225,72738.715072240942,76939.365354137262,80387.556278850563,83110.530525922601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,7500,-6613.0317608952964,-5838.4167669095214,-4682.8435791604661,-3070.1205614780292,-924.05720696816354,1831.4669100896438,5271.3672435096751,9462.2390147137212,14441.513206440788,20185.687010648329,26586.683594242855,33453.890319339189,40541.734560103308,47588.852022315623,54353.838888942788,60639.166842730818,66301.848978698719,71253.566557389451,75454.216839285757,78902.407763999086,81625.382011071124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,9000,-8098.1802757467849,-7323.5652817610053,-6167.9920940119518,-4555.269076329515,-2409.2057218196496,346.31839523815864,3786.2187286581889,7977.0904998622364,12956.364691589306,18700.538495796849,25101.535079391368,31968.741804487709,39056.586045251825,46103.703507464132,52868.690374091304,59154.018327879334,64816.700463847235,69768.418042537975,73969.068324434265,77417.259249147595,80140.233496219633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,10500,-9583.3287905982688,-8808.7137966124847,-7653.1406088634349,-6040.4175911810016,-3894.3542366711367,-1138.8301196133261,2301.0702138067027,6491.9419850107533,11471.21617673782,17215.389980945365,23616.38656453988,30483.593289636221,37571.437530400333,44618.55499261264,51383.54185923982,57668.869813027843,63331.551948995759,68283.269527686498,72483.919809582789,75932.110734296119,78655.084981368156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,12000,-11068.477305449755,-10293.86231146397,-9138.2891237149161,-7525.5661060324865,-5379.5027515226193,-2623.9786344648091,815.92169895521999,5006.7934701592658,9986.0676618863326,15730.241466093881,22131.238049688392,28998.444774784737,36086.289015548849,43133.406477761157,49898.393344388336,56183.721298176366,61846.403434144268,66798.121012835021,70998.771294731298,74446.962219444627,77169.936466516665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,13500,-12553.62582030124,-11779.010826315456,-10623.437638566402,-9010.7146208839695,-6864.6512663741023,-4109.1271493162958,-669.22681589626495,3521.6449553077809,8500.9191470348505,14245.092951242392,20646.089534836909,27513.296259933253,34601.140500697365,41648.257962909673,48413.244829536852,54698.572783324882,60361.254919292784,65312.97249798353,69513.622779879821,72961.813704593136,75684.787951665174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,15000,-14038.774335152724,-13264.15934116694,-12108.586153417888,-10495.863135735455,-8349.7997812255871,-5594.2756641677806,-2154.3753307477473,2036.4964404562936,7015.7706321833621,12759.944436390908,19160.941019985425,26028.147745081766,33115.991985845882,40163.109448058189,46928.096314685368,53213.424268473398,58876.1064044413,63827.823983132046,68028.47426502833,71476.66518974166,74199.639436813697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,16500,-15523.92285000421,-14749.307856018428,-13593.734668269371,-11981.011650586941,-9834.9482960770711,-7079.4241790192673,-3639.5238455992339,551.34792560480946,5530.6221173318772,11274.795921539422,17675.792505133937,24542.999230230285,31630.843470994398,38677.960933206705,45442.947799833877,51728.275753621914,57390.957889589808,62342.675468280562,66543.325750176838,69991.516674890168,72714.490921962206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,18000,-17009.071364855696,-16234.456370869921,-15078.883183120861,-13466.160165438429,-11320.096810928553,-8564.5726938707485,-5124.6723604507179,-933.8005892466756,4045.4736024803919,9789.6474066879364,16190.643990282455,23057.850715378798,30145.69495614291,37192.812418355214,43957.799284982393,50243.127238770423,55905.809374738325,60857.526953429086,65058.177235325362,68506.368160038692,71229.342407110729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,19500,-18494.219879707183,-17719.604885721405,-16564.031697972354,-14951.308680289905,-12805.245325780041,-10049.721208722234,-6609.8208753022063,-2418.949104098157,2560.325087628903,8304.4988918364525,14705.495475430966,21572.70220052731,28660.546441291426,35707.663903503737,42472.650770130909,48757.978723918939,54420.660859886841,59372.378438577602,63573.028720473878,67021.219645187201,69744.193892259253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,21000,-19979.368394558667,-19204.753400572892,-18049.180212823838,-16436.457195141389,-14290.393840631528,-11534.86972357372,-8094.9693901536921,-3904.0976189496428,1075.1765727774232,6819.3503769849685,13220.346960579485,20087.553685675826,27175.397926439942,34222.515388652253,40987.502255279425,47272.830209067455,52935.512345035364,57887.229923726096,62087.880205622387,65536.071130335709,68259.045377407761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,22500,-21464.516909410151,-20689.901915424376,-19534.328727675325,-17921.605709992873,-15775.542355483016,-13020.018238425204,-9580.1179050051815,-5389.2461338011299,-409.9719420740625,5334.201862133481,11735.198445728,18602.405170824342,25690.249411588455,32737.366873800769,39502.353740427934,45787.681694215971,51450.36383018388,56402.081408874612,60602.731690770903,64050.922615484233,66773.89686255627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,24000,-22949.665424261639,-22175.05043027586,-21019.477242526809,-19406.754224844357,-17260.6908703345,-14505.166753276693,-11065.266419856665,-6874.3946486526202,-1895.120456925546,3849.0533472819957,10250.049930876516,17117.256655972851,24205.100896736971,31252.218358949285,38017.20522557645,44302.533179364495,49965.215315332396,54916.932894023128,59117.583175919433,62565.774100632749,65288.748347704786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,25500,-24434.813939113123,-23660.198945127348,-22504.625757378293,-20891.902739695845,-18745.839385185987,-15990.315268128179,-12550.414934708153,-8359.5431635041059,-3380.2689717770313,2363.904832430514,8764.9014160250317,15632.108141121369,22719.952381885487,29767.069844097798,36532.056710724966,42817.384664513011,48480.066800480898,53431.784379171651,57632.434661067949,61080.625585781258,63803.599832853295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,27000,-25919.962453964607,-25145.347459978831,-23989.774272229781,-22377.051254547328,-20230.987900037471,-17475.463782979667,-14035.563449559639,-9844.691678355588,-4865.4174866285184,878.75631757902863,7279.7529011735469,14146.959626269883,21234.803867033999,28281.921329246306,35046.908195873468,41332.236149661519,46994.918285629414,51946.635864320167,56147.286146216466,59595.477070929774,62318.451318001804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,28500,-27405.110968816094,-26630.495974830315,-25474.922787081265,-23862.199769398812,-21716.136414888955,-18960.61229783115,-15520.711964411126,-11329.840193207072,-6350.5660014800033,-606.39219727245677,5794.6043863220611,12661.811111418399,19749.655352182515,26796.772814394822,33561.759681021984,39847.087634810036,45509.76977077793,50461.487349468684,54662.137631364982,58110.32855607829,60833.30280315032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,30000,-28890.259483667578,-28115.644489681803,-26960.071301932749,-25347.3482842503,-23201.284929740443,-20445.760812682634,-17005.86047926261,-12814.988708058554,-7835.7145163314881,-2091.54071212394,4309.4558714705754,11176.662596566914,18264.506837331031,25311.624299543335,32076.611166170507,38361.939119958552,44024.621255926446,48976.338834617185,53176.98911651349,56625.180041226806,59348.154288298836]
[]
[null,null,null,null,null,null,"od","do"]
["Závislost NPV / rychlost větru",null,null,null,null,"Rychlost",2,10]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rychlost",{"$f":"$G$34+(U35/20)*($H$34-$G$34)","v":2},{"$f":"$G$34+(V35/20)*($H$34-$G$34)","v":2.4},2.8,3.2,3.6,4,4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.4,8.8000000000000007,9.1999999999999993,9.6,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Úspora",45.486991893792663,78.601521992473621,124.81630575656686,186.31471879608927,265.2801361248147,363.89587136710082,484.34346557712513,628.78396944795315,799.25914507264122,997.40014357278415,1223.8986735284177,1477.8906376485436,1756.5338994153158,2054.9912422953798,2366.8335167523633,2684.7141784049822,3001.1129786271549,3308.984853528968,3602.2253181479687,3875.9329084036945,4126.494079049311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",-20454.615919311142,-19862.962447183516,-19037.248260807592,-17938.463241157802,-16527.597279861617,-14765.641365384003,-12613.61815649605,-10032.916410876423,-6987.056201797649,-3446.8939411797774,599.9290480249482,5137.9740396455336,10116.460909850137,15448.963671349677,21020.613454355356,26700.150401687464,32353.211102552457,37853.922216775878,43093.215618890652,47983.517418128235,52460.264820282886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1133.4989821339116,-1100.7123186698711,-1054.955107022254,-994.0655891613402,-915.88200764775161,-818.24266582370524,-698.98762205140451,-555.97722217929743,-387.1899195805965,-191.01071314481098,33.245257108291213,284.72244930643546,560.60686689729903,856.10918658053072,1164.8639137656626,1479.5972421345921,1792.8633809684266,2097.6870194850735,2388.0241131672515,2659.0217272818322,2907.1020942576902]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena energie",{"$f":"$G$55+(U52/10)*($H$55-$G$55)","v":1},{"$f":"$G$55+(V52/10)*($H$55-$G$55)","v":1.4},1.8,2.2000000000000002,2.6,3,3.4,3.8,4.2,4.5999999999999996,5]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Úspora",121.89092351810564,170.6472929253479,219.40366233259016,268.16003173983245,316.91640114707468,365.67277055431691,414.42913996155914,463.18550936880143,511.94187877604372,560.69824818328584,609.45461759052819]
["Závislost NPV / cena energie",null,null,null,null,"Cena",1,5,null,null,null,null,null,null,null,null,null,null,null,"NPV",-19089.515726283578,-18218.391323727694,-17347.266921171817,-16476.142518615947,-15605.01811606005,-14733.893713504169,-13862.769310948293,-12991.644908392409,-12120.520505836539,-11249.396103280658,-10378.271700724776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1057.8515250801368,-1009.5778920036589,-961.30425892718165,-913.03062585070472,-864.75699277422621,-816.48335969774871,-768.20972662127144,-719.93609354479361,-671.66246046831657,-623.38882739183907,-575.11519431536146]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Rust",{"$f":"$G$76+(U74/10)*($H$76-$G$76)","v":0},{"$f":"$G$76+(V74/10)*($H$76-$G$76)","v":1},2,3,4,5,6,7,8,9,10]
["Závislost NPV / růst cen",null,null,null,null,"Růst",0,10,null,null,null,null,null,null,null,null,null,null,null,"NPV",-17333.147280857625,-17150.801350553553,-16911.704719893864,-16604.363059275784,-16214.759583275387,-15725.748109952634,-15116.28778319402,-14360.475097489934,-13426.315608346387,-12274.160251151225,-10854.70811697612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1165.05975936342,-1048.8867238186533,-937.16744238894216,-830.21815296378918,-728.31793697322325,-631.7019608112638,-540.55566750021933,-455.01022442692215,-375.13947889320275,-300.95859689050377,-232.42446777005171]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Diskont",{"$f":"$G$76+(U94/10)*($H$76-$G$76)","v":0},1,2,3,4,5,6,7,8,9,10]
["Závislost NPV / diskont",null,null,null,null,"diskont",0,10,null,null,null,null,null,null,null,null,null,null,null,"NPV",-15725.748109952634,-16214.759583275387,-16604.363059275784,-16911.704719893864,-17150.801350553553,-17333.147280857625,-17468.197251729707,-17563.751756706504,-17626.265490545597,-17661.09499037396,-17672.698046794645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-631.70196081126392,-728.31793697322314,-830.21815296378918,-937.16744238894216,-1048.8867238186535,-1165.0597593634202,-1285.3405288680165,-1409.3608817331794,-1536.738147949583,-1667.0824279709543,-1800.0033319306144]

{"sheet":"Výpočty - varianta B","index":9,"n_rows":32,"n_cols":107,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,1,30,3]]}
["Rychlost větru",3.5,"m/s"]
["Parametr k",{"$f":"'Průběh rychlosti větru'!B8","v":2},"-",null,"v",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Obdobi",8760,"h",null,"I",0,0,0,0,0,2.1,4.3,6.8,9.9,13.3,17.5,21.8,26,28,29.3,30]
["Plocha rotoru",3.125,"m2",null,"P",{"$f":"10*F3","v":0},{"$f":"10*G3","v":0},0,0,0,21,43,68,99,133,175,218,260,280,293,300]
["Vyrobená energie",{"$f":"D12","v":334.38395953357019},"kWh"]
["Ztraty generatoru",0.05,"-"]
["Topný faktor",3,"-",null,"Rychlost vetru","m/s",0,0.25,{"$f":"H7+($H$7-$G$7)","v":0.5},{"$f":"I7+($H$7-$G$7)","v":0.75},1,1.25,1.5,1.75,2,2.25,2.5,2.75,3,3.25,3.5,3.75,4,4.25,4.5,4.75,5,5.25,5.5,5.75,6,6.25,6.5,6.75,7,7.25,7.5,7.75,8,8.25,8.5,8.75,9,9.25,9.5,9.75,10,10.25,10.5,10.75,11,11.25,11.5,11.75,12,12.25,12.5,12.75,13,13.25,13.5,13.75,14,14.25,14.5,14.75,15,15.25,15.5,15.75,16,16.25,16.5,{"$f":"BU7+($H$7-$G$7)","v":16.75},17,17.25,17.5,17.75,18,18.25,18.5,18.75,19,19.25,19.5,19.75,20,20.25,20.5,20.75,21,21.25,21.5,21.75,22,22.25,22.5,22.75,23,23.25,23.5,23.75,24,24.25,24.5,24.75,25]
[null,null,null,null,"Rozdeleni","-",{"$f":"_xlfn.WEIBULL.DIST(G7,$B$1/0.886,$B$2,FALSE)","v":0},{"$f":"_xlfn.WEIBULL.DIST(H7,$B$2,$B$1/0.886,FALSE)","v":3.1912584264336331E-2},6.3062882197294709E-2,9.2718874350806682E-2,0.12020739704395184,0.14493949453915195,0.16643120404739184,0.18431876067798253,0.19836758944767208,0.20847486236393648,0.21466580735124544,0.21708433094756024,0.21597883124006814,0.21168431108784599,0.2046020420767713,0.19517807333294229,0.1838818310898187,0.1711859267724537,0.1575481008077412,0.14339599722992535,0.12911521240289162,0.11504081085401821,0.10145227063464712,8.8571624132859364E-2,7.6564407492551889E-2,6.5542927466282735E-2,5.5571298782409378E-2,4.6671694175825035E-2,3.8831276406139682E-2,3.2009338283982142E-2,2.6144253552908923E-2,2.1159929181678139E-2,1.6971539866469466E-2,{"$f":"_xlfn.WEIBULL.DIST(AN7,$B$2,$B$1/0.886,FALSE)","v":1.3490411423821277E-2},1.0627996110673475E-2,8.2989463932012768E-3,6.4233426693784037E-3,4.9281647753050828E-3,3.7481177732924011E-3,2.8259313383015667E-3,2.1122513021931562E-3,1.5652340208333921E-3,1.149941559158364E-3,8.3762035478268117E-4,6.0492977490798515E-4,4.3317117244381567E-4,3.0755361982339082E-4,2.1652002964378774E-4,1.5114712692415914E-4,1.0462474397880218E-4,7.1814018983005367E-5,4.8880037881518722E-5,3.2991955781263782E-5,2.2082344350987408E-5,1.4657128283935091E-5,9.6477239759382806E-6,6.2976495368575012E-6,4.0767570309525053E-6,2.6172108298587439E-6,1.6663057733020241E-6,1.0521245157921498E-6,6.5884030227481542E-7,4.0916424472131609E-7,2.5201328113344007E-7,1.5394336555745561E-7,{"$f":"_xlfn.WEIBULL.DIST(BT7,$B$2,$B$1/0.886,FALSE)","v":9.3263930357454076E-8},5.6038290322034861E-8,3.3394700944952549E-8,1.9737616823612329E-8,1.1570154726321426E-8,6.7268790876174503E-9,3.8790079171286312E-9,2.2185170961538126E-9,1.2584684721868959E-9,7.0804624858451312E-10,3.951143716561371E-10,2.1868955601727636E-10,1.2005473496263691E-10,6.5370005074508577E-11,3.530429841664521E-11,1.8911600698031749E-11,1.0048063249682426E-11,5.2953108885068986E-12,2.7679433792513064E-12,1.435096566200625E-12,7.3801421149092549E-13,3.7645185419444147E-13,1.9046564968802387E-13,9.5584557235802365E-14,4.757994638775758E-14,2.3492355408131031E-14,1.1505269261976203E-14,5.5890216774919445E-15,2.6930518652917116E-15,1.2871366456490515E-15,6.1020627545850458E-16,2.8694706737763095E-16,{"$f":"_xlfn.WEIBULL.DIST(CZ7,$B$2,$B$1/0.886,FALSE)","v":1.3384464965294266E-16},{"$f":"_xlfn.WEIBULL.DIST(DA7,$B$2,$B$1/0.886,FALSE)","v":6.192632538772379E-17},{"$f":"_xlfn.WEIBULL.DIST(DB7,$B$2,$B$1/0.886,FALSE)","v":2.8420100761043878E-17},{"$f":"_xlfn.WEIBULL.DIST(DC7,$B$2,$B$1/0.886,FALSE)","v":1.2937573588966871E-17}]
[null,null,"Kontrola",{"$f":"SUM(G9:DC9)","v":8754.1502366408258},"Doba rychlosti","h",{"$f":"G8*$B$3","v":0},{"$f":"H8*$B$3*($H$7-$G$7)","v":69.888559538896573},138.10771201207541,203.05433482826663,263.25419952625452,317.41749304074278,364.48433686378814,403.65808588478171,434.42502089040187,456.55994857702086,470.1181180992275,475.41468477515696,472.99364041574921,463.58864128238275,448.07847214812915,427.43998059914361,402.70121008670299,374.89717963167362,345.03034076895324,314.03723393353653,282.76231516233264,251.93937577029988,222.18047268987721,193.97185685096201,167.67605240868863,143.5390111511592,121.70114433347653,102.21101024505683,85.040495329445903,70.100450841920889,57.255915280870539,46.340244907875125,37.167672307568132,{"$f":"AN8*$B$3*($H$7-$G$7)","v":29.544001018168597},23.27531148237491,18.174692601110795,14.067120445938704,10.792680857918132,8.2083779235103584,6.1887896308804313,4.6258303518030122,3.4278625056251286,2.5183720145568169,1.8343885769740718,1.3247962070484876,0.94864486765195633,0.6735424274132259,0.47417886491989514,0.33101220796390851,0.22912818931357679,0.15727270157278175,0.107047282960526,7.2252383160967687E-2,4.8360334128662426E-2,3.2099110941817846E-2,2.1128515507304834E-2,1.3791852485717928E-2,8.9280978977859873E-3,5.7316917173906492E-3,3.6492096435314326E-3,2.3041526895848079E-3,1.4428602619818457E-3,8.9606969593968228E-4,5.5190908568223372E-4,3.3713597057082777E-4,{"$f":"BT8*$B$3*($H$7-$G$7)","v":2.0424800748282442E-4},1.2272385580525634E-4,7.3134395069446078E-5,4.3225380843710999E-5,2.5338638850643926E-5,1.4731865201882217E-5,8.4950273385117026E-6,4.8585524405768496E-6,2.7560459540893018E-6,1.5506212844000837E-6,8.6530047392694026E-7,4.7893012767783526E-7,2.6291986956817485E-7,1.4316031111317378E-7,7.7316413532453015E-8,4.1416405528689529E-8,2.2005258516804514E-8,1.1596730845830109E-8,6.0617960005603614E-9,3.1428614799793685E-9,1.6162511231651269E-9,8.2442956068582684E-10,4.171197728167723E-10,2.0933018034640718E-10,1.042000825891891E-10,5.1448258343806955E-11,2.5196539683727884E-11,1.2239957473707359E-11,5.8977835849888485E-12,2.818829253971423E-12,1.3363517432541251E-12,6.2841407755701174E-13,{"$f":"CZ8*$B$3*($H$7-$G$7)","v":2.9311978273994443E-13},{"$f":"DA8*$B$3*($H$7-$G$7)","v":1.3561865259911509E-13},{"$f":"DB8*$B$3*($H$7-$G$7)","v":6.2240020666686096E-14},{"$f":"DC8*$B$3*($H$7-$G$7)","v":2.8333286159837447E-14}]
[null,null,null,null,"Nabíjecí výkon","W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.25,10.5,15.75,21,26.5,32,37.5,43,49.25,55.5,61.75,68,75.75,83.5,91.25,99,107.5,116,124.5,133,143.5,154,164.5,175,185.75,196.5,207.25,218,228.5,239,249.5,260,265,270,275,280,283.25,286.5,289.75,293,294.75,296.5,298.25,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,null,"Vysledny vykon","W",{"$f":"$B$7*G10/(1-$B$6)","v":0},{"$f":"$B$7*H10/(1-$B$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.578947368421055,33.15789473684211,49.736842105263158,66.31578947368422,83.684210526315795,101.05263157894737,118.42105263157896,135.78947368421052,155.5263157894737,175.26315789473685,195,214.73684210526318,239.21052631578948,263.68421052631578,288.15789473684214,312.63157894736844,339.47368421052636,366.31578947368422,393.15789473684214,420,453.15789473684214,486.31578947368422,519.47368421052636,552.63157894736844,586.57894736842104,620.52631578947376,654.47368421052636,688.42105263157896,721.57894736842104,754.73684210526324,787.89473684210532,821.0526315789474,836.84210526315792,852.63157894736844,868.42105263157896,884.21052631578948,894.47368421052636,904.73684210526324,915,925.26315789473688,930.78947368421052,936.31578947368428,941.84210526315792,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,{"$f":"$B$7*BT10/(1-$B$6)","v":947.36842105263167},947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167,947.36842105263167]
[null,null,"Suma",{"$f":"SUM(G12:DC12)","v":334.38395953357019},"Energie","kWh",{"$f":"G11*G9/1000","v":0},{"$f":"H11*H9/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2154006096830106,11.440479720233714,15.619220319325896,18.751606163396797,21.08334776183036,22.451921450766537,22.970351469192874,22.768642906021931,22.324093576403971,21.329726875288255,19.93114699778608,18.261327418112597,16.768765740870027,15.097480818797969,13.353307414242964,11.619788079313407,10.029410871957236,8.5261141009120731,7.1455238805419814,5.9081905872942553,4.8907885361407963,3.9918637901703007,3.214913350357361,2.5563799312595594,2.0107119802732663,1.5627161079802565,1.2005590502459254,0.91201759937864302,0.68452216502675378,0.50834728468977164,0.373603031992149,0.27177844443352489,0.19174411632030899,0.13409567186731916,9.2962114149930469E-2,6.3886317742329321E-2,4.3257046237716736E-2,2.9041248267886777E-2,1.9332591689183925E-2,1.2761092984153746E-2,8.3101795432813253E-3,5.366673455388403E-3,3.4369792932102627E-3,2.1828814953961341E-3,1.3669202481933276E-3,8.4890813299548864E-4,5.228612390673794E-4,3.1939197211973159E-4,{"$f":"BT11*BT9/1000","v":1.9349811235214949E-4},1.1626470549971655E-4,6.9285216381580498E-5,4.0950360799305159E-5,2.4005026279557406E-5,1.3956503875467363E-5,8.0479206364847709E-6,4.6028391542307002E-6,2.6109909038740755E-6,1.469009637852711E-6,8.1975834372025927E-7,4.5372327885268604E-7,2.4908198169616568E-7,1.3562555789669095E-7,7.3247128609692339E-8,3.9236594711390089E-8,2.084708701592007E-8,1.098637659078642E-8,5.7427541057940279E-9,2.9774477178751915E-9,1.5311852745774889E-9,7.8103853117604651E-10,3.9516610056325803E-10,1.9831280243343839E-10,9.8715867716073901E-11,4.8740455273080278E-11,2.387040601616326E-11,1.15957491856175E-11,5.5873739226210145E-12,2.6704698195518746E-12,1.2660174409775923E-12,5.9533965242243222E-13,2.776924257536316E-13,1.2848082877810905E-13,5.896423010528157E-14,2.6842060572477584E-14]
[null,null,null,null,null,null,{"$f":"D32/12","v":27.86532996113085}]
[]
[null,null,null,null,null,null,null,"Tip: Kliknutim na graf se graf prizpusobi"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Úspora [kWh]",null,null,"et","en"]
[null,"Vyrobená energie",null,{"$f":"D12","v":334.38395953357019},{"$f":"167/365*D32","v":152.99211299207184},{"$f":"D32-E32","v":181.39184654149835}]

{"sheet":"Varianta B","index":10,"n_rows":120,"n_cols":41,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"cena et","energie","uspora"]
["Plocha turbiny [m2]",3.125,3.125,"temperacni",2,152.99211299207184,{"$f":"F2*E2","v":305.98422598414368}]
["Rychlost větru [m/s]",3.5,3.5,"netemperacni",1,181.39184654149835,{"$f":"F3*E3","v":181.39184654149835}]
["Investiční náklady [Kč]",20000,20000,null,null,null,{"$f":"SUM(G2:G3)","v":487.37607252564203}]
["Úspora [Kč/rok]",487.37607252564203]
["NPV [Kč]",-13111.391246360166]
["Zivotnost [Roky]",15]
["RCF [Kč]",-945.64310017080288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,"od","do",null,null,"od","do",null,null,null,null,null,null,null,"Rychlost",{"$f":"$G$10+(U8/20)*($H$10-$G$10)","v":2},{"$f":"$G$10+(V8/20)*($H$10-$G$10)","v":2.5},3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12]
["Závislost NPV/rychlost větru, investiční náklady",null,null,null,null,"Rychlost",2,12,null,"Náklady",0,30000,null,null,null,null,null,null,null,"Úspora",20.567802572671976,96.954678168095597,251.86509586043178,487.37607252564203,798.22675413184379,1176.1572192044473,1609.8851173765756,2085.4341448116429,2587.6525971475353,3101.9883401535481,3615.6952649723621,4118.2511162161818,4601.2022879698643,5057.7881055878097,5482.6102078647091,5871.4482130543656,6221.1978101071272,6529.8593844887164,6796.5140405554048,7021.2545885739291,7205.0675915953179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Naklady",{"$f":"$K$10+(R11/20)*($L$10-$K$10)","v":0},282.3501612205136,1330.9719847378171,3457.5473082623303,6690.5889516596353,10957.877095685006,16146.021398721778,22100.140296063266,28628.370236531155,35522.7120352688,42583.397271142021,49635.450232570431,56534.423767523564,63164.268678008506,69432.175945200797,75264.038082349711,80601.918639402327,85403.202333454639,89640.438906554307,93301.013966267594,96386.201591032586,98909.545096209666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"$K$10+(R12/20)*($L$10-$K$10)","v":1500},-1202.7983536309712,-154.17653011366781,1972.3987934108452,5205.4404368081505,9472.7285808335164,14660.872883870294,20614.991781211775,27143.221721679671,34037.563520417309,41098.248756290537,48150.301717718947,55049.27525267208,61679.120163157022,67947.027430349321,73778.889567498249,79116.770124550851,83918.053818603148,88155.290391702816,91815.865451416103,94901.05307618111,97424.396581358174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,3000,-2687.9468684824565,-1639.3250449651537,487.2502785593602,3720.2919219566652,7987.5800659820334,13175.72436901881,19129.843266360291,25658.073206828183,32552.415005565825,39613.100241439046,46665.153202867456,53564.126737820596,60193.971648305531,66461.878915497815,72293.741052646757,77631.621609699359,82432.905303751657,86670.141876851325,90330.716936564611,93415.904561329618,95939.248066506698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,4500,-4173.0953833339436,-3124.4735598166385,-997.89823629212492,2235.1434071051804,6502.4315511305495,11690.575854167324,17644.694751508807,24172.924691976699,31067.266490714344,38127.951726587562,45180.004688015972,52078.978222969119,58708.823133454047,64976.730400646331,70808.592537795281,76146.473094847868,80947.75678890018,85184.993361999834,88845.568421713135,91930.756046478127,94454.099551655207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,6000,-5658.2438981854284,-4609.6220746681229,-2483.0467511436091,749.99489225369507,5017.2830362790637,10205.427339315842,16159.546236657321,22687.776177125215,29582.117975862857,36642.803211736071,43694.856173164488,50593.829708117635,57223.674618602563,63491.581885794854,69323.444022943775,74661.324579996392,79462.608274048689,83699.844847148372,87360.419906861658,90445.607531626651,92968.951036803715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,7500,-7143.3924130369132,-6094.7705895196077,-3968.1952659950939,-735.15362259778976,3532.1345214275793,8720.278824464358,14674.397721805835,21202.627662273728,28096.969461011373,35157.654696884587,42209.707658313004,49108.681193266151,55738.526103751079,62006.433370943363,67838.295508092298,73176.1760651449,77977.459759197212,82214.69633229688,85875.271392010181,88960.459016775145,91483.802521952239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,9000,-8628.5409278883999,-7579.9191043710907,-5453.3437808465796,-2220.3021374492751,2046.9860065760938,7235.1303096128722,13189.24920695435,19717.479147422244,26611.820946159889,33672.506182033103,40724.55914346152,47623.532678414667,54253.377588899595,60521.284856091879,66353.146993240807,71691.027550293424,76492.311244345721,80729.547817445389,84390.12287715869,87475.310501923668,89998.654007100748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,10500,-10113.689442739886,-9065.0676192225765,-6938.4922956980681,-3705.4506523007603,561.83749172460944,5749.9817947613865,11704.100692102867,18232.33063257076,25126.672431308401,32187.357667181623,39239.410628610036,46138.384163563183,52768.229074048111,59036.136341240395,64867.998478389323,70205.879035441933,75007.16272949423,79244.399302593898,82904.974362307199,85990.161987072177,88513.505492249242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,12000,-11598.83795759137,-10550.216134074062,-8423.6408105495539,-5190.5991671522479,-923.31102312687699,4264.8332799099007,10218.952177251382,16747.182117719272,23641.523916456918,30702.209152330139,37754.262113758545,44653.235648711699,51283.08055919662,57550.987826388911,63382.849963537839,68720.730520590456,73522.014214642753,77759.250787742407,81419.825847455722,84505.0134722207,87028.356977397751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,13500,-13083.986472442855,-12035.364648925548,-9908.7893254010378,-6675.7476820037318,-2408.4595379783614,2779.6847650584136,8733.803662399896,15262.033602867787,22156.37540160543,29217.060637478651,36269.113598907061,43168.087133860208,49797.932044345136,56065.839311537427,61897.701448686348,67235.582005738965,72036.865699791262,76274.10227289093,79934.677332604231,83019.864957369224,85543.208462546259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,15000,-14569.134987294341,-13520.513163777032,-11393.937840252524,-8160.8961968552167,-3893.6080528298444,1294.5362502069288,7248.6551475484112,13776.885088016301,20671.226886753942,27731.912122627167,34783.965084055584,41682.938619008717,48312.783529493652,54580.690796685943,60412.552933834864,65750.433490887473,70551.717184939771,74788.953758039439,78449.528817752755,81534.716442517733,84058.059947694783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,16500,-16054.283502145823,-15005.661678628518,-12879.086355104009,-9646.0447117067015,-5378.7565676813274,-190.61226464455487,5763.5066326969236,12291.736573164817,19186.078371902458,26246.763607775683,33298.8165692041,40197.790104157233,46827.635014642168,53095.542281834452,58927.40441898338,64265.284976035997,69066.568670088294,73303.805243187962,76964.380302901263,80049.567927666256,82572.911432843292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,18000,-17539.432016997307,-16490.810193480007,-14364.234869955491,-11131.193226558187,-6863.9050825328159,-1675.76077949604,4278.3581178454397,10806.588058313331,17700.929857050975,24761.615092924196,31813.668054352616,38712.641589305749,45342.486499790684,51610.393766982968,57442.255904131896,62780.136461184506,67581.420155236818,71818.656728336471,75479.231788049787,78564.419412814765,81087.762917991815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,19500,-19024.580531848791,-17975.958708331495,-15849.383384806977,-12616.341741409673,-8349.053597384298,-3160.9092943475284,2793.2096029939544,9321.4395434618455,16215.781342199489,23276.466578072712,30328.519539501129,37227.493074454265,43857.3379849392,50125.245252131484,55957.107389280412,61294.987946333022,66096.271640385326,70333.50821348498,73994.083273198296,77079.270897963288,79602.614403140324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,21000,-20509.729046700279,-19461.107223182978,-17334.531899658461,-14101.490256261153,-9834.2021122357819,-4646.0578091990119,1308.0610881424691,7836.2910286103606,14730.632827348003,21791.318063221228,28843.371024649645,35742.344559602781,42372.189470087709,48640.096737280001,54471.958874428929,59809.839431481538,64611.123125533835,68848.359698633503,72508.934758346804,75594.122383111782,78117.465888288847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,22500,-21994.877561551762,-20946.255738034462,-18819.680414509945,-15586.638771112641,-11319.350627087271,-6131.2063240504986,-177.0874267090158,6351.1425137588758,13245.484312496517,20306.16954836974,27358.222509798157,34257.19604475129,40887.040955236225,47154.948222428517,52986.810359577437,58324.690916630054,63125.974610682351,67363.211183782012,71023.786243495328,74108.973868260306,76632.317373437356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,24000,-23480.026076403246,-22431.40425288595,-20304.828929361429,-17071.787285964125,-12804.499141938757,-7616.3548389019834,-1662.2359415605008,4865.9939989073891,11760.335797645033,18821.021033518256,25873.073994946673,32772.047529899806,39401.892440384741,45669.799707577033,51501.661844725953,56839.54240177857,61640.826095830867,65878.062668930535,69538.637728643851,72623.825353408814,75147.168858585865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,25500,-24965.174591254734,-23916.552767737434,-21789.977444212916,-18556.935800815609,-14289.647656790245,-9101.5033537534691,-3147.3844564119859,3380.8454840559034,10275.187282793548,17335.872518666773,24387.925480095193,31286.899015048319,37916.743925533257,44184.651192725541,50016.513329874469,55354.393886927086,60155.677580979383,64392.914154079052,68053.489213792374,71138.676838557323,73662.020343734388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,27000,-26450.323106106218,-25401.701282588918,-23275.1259590644,-20042.084315667096,-15774.79617164173,-10586.651868604955,-4632.5329712634712,1895.6969692044183,8790.0387679420619,15850.724003815287,22902.776965243705,29801.750500196835,36431.595410681774,42699.502677874058,48531.364815022986,53869.245372075595,58670.5290661279,62907.765639227568,66568.340698940883,69653.528323705861,72176.871828882897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,28500,-27935.471620957702,-26886.849797440405,-24760.274473915884,-21527.23283051858,-17259.944686493214,-12071.800383456437,-6117.6814861149542,410.54845435293225,7304.8902530905771,14365.575488963799,21417.628450392218,28316.601985345347,34946.446895830282,41214.354163022574,47046.216300171502,52384.096857224125,57185.380551276416,61422.617124376084,65083.192184089399,68168.37980885437,70691.72331403142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,30000,-29420.620135809189,-28371.998312291889,-26245.422988767372,-23012.381345370064,-18745.093201344702,-13556.948898307925,-7602.8300009664381,-1074.6000604985529,5819.7417382390931,12880.426974112312,19932.479935540734,26831.453470493863,33461.298380978791,39729.20564817109,45561.067785320018,50898.948342372641,55700.232036424932,59937.4686095246,63598.043669237915,66683.231294002893,69206.574799179929]
[]
[null,null,null,null,null,null,"od","do"]
["Závislost RCF / rychlost větru",null,null,null,null,"Rychlost",2,10]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rychlost",{"$f":"$G$34+(U35/20)*($H$34-$G$34)","v":2},{"$f":"$G$34+(V35/20)*($H$34-$G$34)","v":2.4},2.8,3.2,3.6,4,4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.4,8.8000000000000007,9.1999999999999993,9.6,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Úspora",20.567802572671976,75.714057598533117,180.08047902234892,336.61145099670267,543.7437822680854,798.22675413184379,1095.7010849419862,1430.5463356978353,1795.9287218711429,2184.2285863455063,2587.6525971475353,2998.7951585061146,3411.011201201346,3818.5716983863549,4216.6479743357058,4601.2022879698643,4968.8569749442195,5316.7883736934218,5642.6621554046123,5944.6050510073019,6221.1978101071272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",-19519.630036799288,-18762.594668424659,-17329.875941623195,-15181.054013913448,-12337.588022745183,-8844.1031023347914,-4760.4424892751113,-163.76230427297781,4852.1247978447591,10182.617880363543,15720.731837248994,21364.804317721515,27023.613308202817,32618.512018490783,38083.213475791839,43362.288479988703,48409.369215711704,53185.693092966518,57659.214971572328,61804.219035646864,65601.222135434829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1407.8295060648325,-1353.2292535639801,-1249.8961630453507,-1094.9150026747034,-889.83348656442297,-637.87014808545428,-343.34110767937267,-11.811156435958212,349.95358234949487,734.40889371025025,1133.8386073756258,1540.9104503049123,1949.0451460427648,2352.5703907803972,2746.7053174629232,3127.4521626452583,3491.466704204026,3835.9532376190778,4158.600546244018,4457.5539082268788,4731.4081251573989]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena energie",{"$f":"$G$55+(U52/10)*($H$55-$G$55)","v":1},{"$f":"$G$55+(V52/10)*($H$55-$G$55)","v":1.4},1.8,2.2000000000000002,2.6,3,3.4,3.8,4.2,4.5999999999999996,5]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Úspora",334.38395953357019,468.1375433469982,601.89112716042632,735.64471097385444,869.39829478728257,1003.1518786007106,1136.9054624141386,1270.6590462275667,1404.4126300409948,1538.1662138544227,1671.9197976678511]
["Závislost RCF / cena energie",null,null,null,null,"Cena",1,5,null,null,null,null,null,null,null,null,null,null,null,"NPV",-15211.632515020241,-13375.493441820419,-11539.354368620589,-9703.2152954207686,-7867.0762222209441,-6030.9371490211133,-4194.7980758212898,-2358.6590026214676,-522.51992942164259,1313.6191437781818,3149.7582169780094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1097.1204397669137,-964.69114886252964,-832.26185795814501,-699.83256705376118,-567.40327614937701,-434.97398524499238,-302.54469434060826,-170.11540343622423,-37.68611253184001,94.743178372544179,227.17246927692858]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Rust",{"$f":"$G$76+(U74/10)*($H$76-$G$76)","v":0},{"$f":"$G$76+(V74/10)*($H$76-$G$76)","v":1},2,3,4,5,6,7,8,9,10]
["Závislost RCF / růst cen",null,null,null,null,"Růst",0,10,null,null,null,null,null,null,null,null,null,null,null,"NPV",-13768.675809068944,-13468.212176708959,-13111.391246360166,-12689.358912115364,-12191.733395899169,-11606.314325713149,-10918.731336577777,-10112.01860002246,-9166.0984072084393,-8057.1528044381812,-6756.8570761340234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1153.3548900195324,-1048.1699730188632,-945.64310017080288,-845.95726080769089,-749.2838988583145,-655.78057095031079,-565.58871341496092,-478.83158000911391,-395.6124108149902,-316.0128887038781,-240.09193295976115]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Diskont",{"$f":"$G$76+(U94/10)*($H$76-$G$76)","v":0},1,2,3,4,5,6,7,8,9,10]
["Závislost RCF / diskont",null,null,null,null,"diskont",0,10,null,null,null,null,null,null,null,null,null,null,null,"NPV",-11606.314325713149,-12191.733395899169,-12689.358912115364,-13111.391246360166,-13468.212176708959,-13768.675809068944,-14020.350000472547,-14229.717172564129,-14402.341729210992,-14543.009946998704,-14655.847124269918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-655.78057095031079,-749.28389885831439,-845.95726080769089,-945.64310017080288,-1048.1699730188632,-1153.3548900195326,-1261.0057066286752,-1370.923504437377,-1482.9049118685016,-1596.7443191537272,-1712.2359501803326]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"od","do"]
["Závislost RCF / investiční náklady",null,null,null,null,"Náklady",0,30000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ni",{"$f":"$G$116+(U117/20)*($H$116-$G$116)","v":0},{"$f":"$G$116+(V117/20)*($H$116-$G$116)","v":1500},3000,4500,6000,7500,9000,10500,12000,13500,15000,16500,18000,19500,21000,22500,24000,25500,27000,28500,{"$f":"$G$116+(AO117/20)*($H$116-$G$116)","v":30000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",6690.5889516596353,5205.4404368081505,3720.2919219566652,2235.1434071051804,749.99489225369507,-735.15362259778976,-2220.3021374492751,-3705.4506523007603,-5190.5991671522479,-6675.7476820037318,-8160.8961968552167,-9646.0447117067015,-11131.193226558187,-12616.341741409673,-14101.490256261153,-15586.638771112641,-17071.787285964125,-18556.935800815609,-20042.084315667096,-21527.23283051858,-23012.381345370064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",482.55056685707115,375.4360418299807,268.32151680289013,161.20699177579957,54.092466748708993,-53.022058278381536,-160.13658330547213,-267.25110833256269,-374.36563335965337,-481.48015838674388,-588.59468341383445,-695.70920844092484,-802.82373346801558,-909.93825849510608,-1017.0527835221964,-1124.1673085492871,-1231.2818335763777,-1338.3963586034679,-1445.5108836305587,-1552.6254086576494,-1659.7399336847398]

{"sheet":"Výpočty - Varianta C","index":11,"n_rows":8,"n_cols":26,"rows_kept":8,"cut":false,"hidden":false,"merged":[[6,0,6,2]]}
[null,null,null,null,"Prevodni tabulka"]
["Rychlost větru",3.5,"m/s",null,"v [m/s]",2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12]
["Plocha rotoru",7.07,"m2",null,"P [W]",120,180,240,290,350,400,440,485,520,550,580,605,625,650,675,700,725,760,790,820,850]
["Vyrobena energie",{"$f":"HLOOKUP(B2,F2:Z3,2)*12","v":3480},"kWh"]
[]
[]
["Úspora [kWh]",null,null,"et","en"]
["Vyrobená energie",null,{"$f":"B4","v":3480},{"$f":"167/365*C8","v":1592.2191780821918},{"$f":"C8-D8","v":1887.7808219178082}]

{"sheet":"Varianta C","index":12,"n_rows":97,"n_cols":41,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[null,18600,{"$f":"9300*2","v":18600},null,"cena et","energie","uspora"]
["Plocha turbiny [m2]",7.07,7.07,"temperacni",2,1592.2191780821918,{"$f":"F2*E2","v":3184.4383561643835}]
["Rychlost větru [m/s]",3.5,3.5,"netemperacni",1,1887.7808219178082,{"$f":"F3*E3","v":1887.7808219178082}]
["Investiční náklady [Kč]",115000,115000,null,null,null,{"$f":"SUM(G2:G3)","v":5072.2191780821922}]
["Úspora [Kč/rok]",5072.2191780821922]
["NPV [Kč]",-44231.103680528307]
["Zivotnost [Roky]",15]
["RCF [Kč]",-3190.1143991902832,null,null,null,null,null,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]
[null,null,null,null,null,null,"od","do",null,null,"od","do",null,null,null,null,null,null,null,"Rychlost",{"$f":"$G$10+(U8/20)*($H$10-$G$10)","v":2},{"$f":"$G$10+(V8/20)*($H$10-$G$10)","v":2.5},3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12]
["Závislost NPV/rychlost větru, investiční náklady",null,null,null,null,"Rychlost",2,12,null,"Náklady",0,200000,null,null,null,null,null,null,null,"Úspora",2098.8493150684931,3148.2739726027394,4197.6986301369861,5072.2191780821922,6121.6438356164381,6996.1643835616433,7695.7808219178078,8482.8493150684935,9095.0136986301368,9619.7260273972606,10144.438356164384,10581.698630136987,10931.506849315068,11368.767123287671,11806.027397260274,12243.287671232876,12680.547945205479,13292.712328767124,13817.424657534248,14342.13698630137,14866.849315068494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Naklady",{"$f":"$K$10+(R11/20)*($L$10-$K$10)","v":0},28812.530672311255,43218.796008466874,57625.061344622511,69630.282458085523,84036.547794241153,96041.768907704172,105645.94579847458,116450.64480059133,124854.29958001542,132057.43224809325,139260.56491617105,145263.17547290257,150065.26391828776,156067.87447501929,162070.48503175078,168073.09558848231,174075.7061452138,182479.36092463796,189682.49359271576,196885.62626079356,204088.75892887136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"$K$10+(R12/20)*($L$10-$K$10)","v":10000},18911.540573301354,33317.805909456969,47724.071245612606,59729.292359075625,74135.557695231255,86140.778808694275,95744.955699464685,106549.65470158141,114953.30948100552,122156.44214908333,129359.57481716115,135362.18537389266,140164.27381927788,146166.88437600937,152169.49493274087,158172.10548947239,164174.71604620386,172578.37082562805,179781.50349370588,186984.63616178365,194187.76882986145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,20000,9010.5504742914491,23416.815810447075,37823.081146602708,49828.302260065728,64234.567596221343,76239.788709684362,85843.965600454787,96648.664602571516,105052.31938199562,112255.45205007344,119458.58471815125,125461.19527488276,130263.28372026795,136265.89427699946,142268.50483373099,148271.11539046251,154273.72594719401,162677.38072661814,169880.51339469597,177083.64606277377,184286.77873085154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,30000,-890.43962471845123,13515.825711437166,27922.091047592796,39927.312161055823,54333.577497211438,66338.798610674465,75942.975501444875,86747.674503561604,95151.329282985724,102354.46195106355,109557.59461914135,115560.20517587286,120362.29362125804,126364.90417798958,132367.5147347211,138370.12529145257,144372.73584818409,152776.39062760823,159979.52329568609,167182.65596376386,174385.78863184171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,40000,-10791.429723728348,3614.8356124272605,18021.100948582898,30026.322062045925,44432.58739820154,56437.80851166456,66041.985402434977,76846.684404551706,85250.339183975826,92453.471852053655,99656.604520131456,105659.21507686297,110461.30352224814,116463.91407897967,122466.52463571119,128469.13519244269,134471.74574917421,142875.40052859831,150078.53319667617,157281.66586475397,164484.79853283174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,50000,-20692.419822738251,-6286.154486582639,8120.1108495729968,20125.331963036024,34531.597299191642,46536.818412654648,56140.995303425072,66945.694305541794,75349.349084965914,82552.481753043729,89755.614421121558,95758.224977853068,100560.31342323826,106562.92397996977,112565.53453670126,118568.14509343279,124570.75565016431,132974.4104295884,140177.54309766623,147380.67576574406,154583.80843382183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,60000,-30593.409921748163,-16187.144585592536,-1780.8792494369025,10224.341864026126,24630.607200181737,36635.828313644757,46240.005204415174,57044.704206531911,65448.358985956016,72651.491654033831,79854.624322111646,85857.234878843155,90659.32332422836,96661.93388095987,102664.54443769137,108667.15499442288,114669.76555115441,123073.4203305785,130276.55299865635,137479.68566673415,144682.81833481195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,70000,-40494.400020758061,-26088.134684602421,-11681.869348446791,323.35176501622271,14729.617101171838,26734.838214634856,36339.015105405277,47143.714107522013,55547.368886946111,62750.501555023933,69953.634223101748,75956.244779833258,80758.333225218448,86760.943781949973,92763.554338681482,98766.164895412978,104768.77545214449,113172.43023156859,120375.56289964644,127578.69556772424,134781.82823580204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,80000,-50395.390119767952,-35989.124783612329,-21582.859447456696,-9577.6383339936656,4828.6270021619521,16833.848115624976,26438.025006395375,37242.724008512123,45646.378787936199,52849.511456014036,60052.64412409185,66055.25468082336,70857.343126208551,76859.953682940075,82862.56423967157,88865.17479640308,94867.78535313459,103271.44013255872,110474.57280063652,117677.70546871434,124880.83813679215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,90000,-60296.380218777849,-45890.114882622212,-31483.849546466601,-19478.628433003571,-5072.3630968479556,6932.8580166150732,16537.034907385467,27341.733909502207,35745.388688926294,42948.521357004131,50151.654025081945,56154.264581813462,60956.353027198653,66958.963583930163,72961.574140661687,78964.184697393182,84966.795254124692,93370.450033548826,100573.58270162663,107776.71536970444,114979.84803778226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,100000,-70197.370317787747,-55791.104981632125,-41384.839645476502,-29379.618532013461,-14973.353195857866,-2968.1320823948245,6636.0448083755664,17440.743810492306,25844.398589916385,33047.531257994233,40250.663926072048,46253.274482803557,51055.362928188755,57057.973484920258,63060.584041651782,69063.194598383285,75065.805155114795,83469.459934538929,90672.592602616729,97875.725270694529,105078.85793877236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,110000.00000000001,-80098.360416797659,-65692.095080642044,-51285.829744486429,-39280.608631023388,-24874.343294867787,-12869.122181404759,-3264.9452906343463,7539.7537114824063,15943.40849090648,23146.541158984317,30349.673827062132,36352.284383793631,41154.37282917885,47156.983385910353,53159.593942641848,59162.20449937338,65164.815056104861,73568.469835529017,80771.602503606831,87974.735171684631,95177.867839762446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,120000,-89999.350515807542,-75593.085179651927,-61186.819843496327,-49181.598730033249,-34775.33339387767,-22770.112280414629,-13165.935389644217,-2361.236387527495,6042.41839189658,13245.551059974434,20448.683728052252,26451.294284783748,31253.382730168963,37255.993286900462,43258.60384363198,49261.214400363475,55263.824957094992,63667.479736519097,70870.612404596934,78073.745072674719,85276.877740752549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,130000,-99900.340614817454,-85494.07527866184,-71087.809942506225,-59082.588829043147,-44676.323492887561,-32671.102379424534,-23066.925488654117,-12262.226486537402,-3858.5717071133204,3344.5609609645308,10547.693629042347,16550.304185773857,21352.392631159069,27355.003187890557,33357.613744622075,39360.224301353577,45362.834858085087,53766.489637509199,60969.622305587036,68172.754973664822,75375.887641742636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,140000,-109801.33071382734,-95395.065377671766,-80988.800041516122,-68983.578928053044,-54577.313591897502,-42572.092478434468,-32967.915587664022,-22163.216585547303,-13759.561806123224,-6556.4291380453551,646.70353003244543,6649.3140867639549,11451.40253214917,17454.013088880656,23456.623645612173,29459.234202343676,35461.844759075189,43865.499538499302,51068.632206577138,58271.764874654931,65474.897542732739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,150000,-119702.32081283725,-105296.05547668166,-90889.79014052602,-78884.569027062957,-64478.303690907429,-52473.082577444366,-42868.905686673912,-32064.206684557212,-23660.551905133132,-16457.419237055288,-9254.286568977428,-3251.6760122459427,1550.4124331392838,7553.0229898707412,13555.633546602274,19558.244103333811,25560.854660065306,33964.509439489397,41167.642107567233,48370.774775645026,55573.907443722863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,160000,-129603.31091184716,-115197.04557569156,-100790.7802395359,-88785.559126072854,-74379.293789917327,-62374.072676454271,-52769.895785683802,-41965.196783567095,-33561.542004142997,-26358.40933606519,-19155.276667987331,-13152.666111255847,-8350.5776658706327,-2347.9671091391619,3654.6434475923743,9657.2540043239042,15659.864561055412,24063.519340479495,31266.652008557328,38469.784676635129,45672.917344712965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,170000,-139504.30101085707,-125098.03567470144,-110691.7703385458,-98686.549225082766,-84280.283888927224,-72275.062775464161,-62670.885884693736,-51866.186882576985,-43462.532103152902,-36259.399435075087,-29056.266766997232,-23053.656210265763,-18251.567764880529,-12248.957208149055,-6246.3466514175425,-243.73609468599565,5758.8744620455118,14162.529241469598,21365.661909547434,28568.794577625235,35771.927245703031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,180000,-149405.29110986699,-134999.02577371136,-120592.7604375557,-108587.53932409266,-94181.273987937122,-82176.052874474073,-72571.875983703634,-61767.176981586897,-53363.522202162807,-46160.389534084978,-38957.256866007141,-32954.646309275646,-28152.557863890426,-22149.947307158956,-16147.336750427443,-10144.726193695911,-4142.1156369643877,4261.5391424597055,11464.671810537517,18667.804478615297,25870.937146693166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,190000,-159306.2812088769,-144900.01587272124,-130493.7505365656,-118488.52942310256,-104082.26408694699,-92077.042973484,-82472.866082713532,-71668.167080596802,-63264.512301172726,-56061.379633094861,-48858.246965017039,-42855.636408285551,-38053.547962900324,-32050.93740616884,-26048.32684943733,-20045.716292705813,-14043.105735974301,-5639.4509565501667,1563.6817115276001,8766.8143796053973,15969.947047683267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,200000,-169207.27130788678,-154801.00597173115,-140394.74063557549,-128389.51952211249,-113983.2541859569,-101978.0330724939,-92373.856181723429,-81569.157179606686,-73165.502400182624,-65962.36973210478,-58759.237064026922,-52756.626507295448,-47954.538061910229,-41951.927505178741,-35949.316948447231,-29946.706391715732,-23944.095834984226,-15540.441055560075,-8337.3083874823024,-1134.1757194044981,6068.9569486733717]
[]
[null,null,null,null,null,null,"od","do"]
["Závislost NPV / rychlost větru",null,null,null,null,"Rychlost",2,12]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rychlost",{"$f":"$G$34+(U35/20)*($H$34-$G$34)","v":2},{"$f":"$G$34+(V35/20)*($H$34-$G$34)","v":2.5},3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Úspora",2098.8493150684931,3148.2739726027394,4197.6986301369861,5072.2191780821922,6121.6438356164381,6996.1643835616433,7695.7808219178078,8482.8493150684935,9095.0136986301368,9619.7260273972606,10144.438356164384,10581.698630136987,10931.506849315068,11368.767123287671,11806.027397260274,12243.287671232876,12680.547945205479,13292.712328767124,13817.424657534248,14342.13698630137,14866.849315068494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",-85048.855466302601,-70642.590130146986,-56236.324793991371,-44231.103680528307,-29824.838344372718,-17819.61723090968,-8215.440340139281,2589.2586619774552,10992.913441401532,18196.046109479383,25399.178777557201,31401.789334288711,36203.877779673916,42206.488336405419,48209.098893136928,54211.709449868424,60214.320006599926,68617.974786024075,75821.10745410189,83024.240122179675,90227.372790257505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-6134.0449566295893,-5095.0106422392473,-4055.9763278489054,-3190.1143991902832,-2151.0800847999426,-1285.2181561413224,-592.52861321442833,186.74712257833005,792.85047263936065,1312.3676298345349,1831.8847870297066,2264.8157513590163,2611.1605228224639,3044.0914871517725,3477.0224514810825,3909.9534158103907,4342.8843801396997,4948.9877302007353,5468.5048873959067,5988.0220445910763,6507.5392017862496]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena energie",{"$f":"$G$55+(U52/10)*($H$55-$G$55)","v":1},{"$f":"$G$55+(V52/10)*($H$55-$G$55)","v":1.4},1.8,2.2000000000000002,2.6,3,3.4,3.8,4.2,4.5999999999999996,5]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Úspora",3480,4872,6264,7656,9048,10440,11832,13224,14616,16008,17400]
["Závislost NPV / cena energie",null,null,null,null,"Cena",1,5,null,null,null,null,null,null,null,null,null,null,null,"NPV",-66088.729940867212,-46979.667461768557,-27870.604982669924,-8761.5425035712615,10347.519975527417,29456.582454626066,48565.644933724718,67674.70741282338,86783.769891922057,105892.83237102072,125001.89485011937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-4766.5690309548309,-3388.3512091726529,-2010.1333873904773,-631.91556560829906,746.30225617388032,2124.5200779560578,3502.7378997382352,4880.9557215204131,6259.1735433025924,7637.3913650847708,9015.6091868669482]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Rust",{"$f":"$G$76+(U74/10)*($H$76-$G$76)","v":0},{"$f":"$G$76+(V74/10)*($H$76-$G$76)","v":1},2,3,4,5,6,7,8,9,10]
["Závislost NPV / růst cen",null,null,null,null,"Růst",0,10,null,null,null,null,null,null,null,null,null,null,null,"NPV",-52862.307481702999,-48848.744360938021,-44231.103680528307,-38916.712328767171,-32796.977127540034,-25744.356066370343,-17608.700070050094,-8212.8238179679829,2652.8700107564282,15236.931636218089,29834.842946764616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-4428.0947330882846,-3801.6765987214512,-3190.1143991902832,-2594.4474885844779,-2015.6483163547521,-1454.6089349441336,-912.12813197133494,-388.89954228183063,114.4989126135479,597.61393363328887,1060.1238167284171]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,"od","do",null,null,null,null,null,null,null,null,null,null,null,"Diskont",{"$f":"$G$76+(U94/10)*($H$76-$G$76)","v":0},1,2,3,4,5,6,7,8,9,10]
["Závislost NPV / diskont",null,null,null,null,"diskont",0,10,null,null,null,null,null,null,null,null,null,null,null,"NPV",-25744.356066370343,-32796.977127540034,-38916.712328767171,-44231.103680528307,-48848.744360938021,-52862.307481702999,-56351.059651162352,-59382.951844576586,-62016.362662330983,-64301.555056973841,-66281.896337698214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCF",-1454.6089349441334,-2015.6483163547516,-2594.4474885844779,-3190.1143991902832,-3801.6765987214512,-4428.0947330882855,-5068.2763120958898,-5721.0894256961064,-6385.3761101686532,-7059.9651051715509,-7743.6837866297356]