{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Úvodní list","Zadání","Produkce energie","Úvěr","Cash flow","CA ZB teplo","CA NPV FCFF"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":30,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Úvodní list","index":0,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Položka",null,null,null,null,null,"Hodnota","Jednotka","Pozn"]
[]
["Zelený bonus na elektřinu",null,null,null,null,null,0,"Kč/Mwh","3390 Kč/Mwh - Výše ZB pro BPS využívající kat. biomasy AF1, do provozu v roce 2012, využití min. 10 % tepla, dle cen. rozhodnutí ERÚ č. 9/2015."]
[]
["Zelený bonus na teplo",null,null,null,null,null,786.57648566645685,"Kč/GJ"]
[]
["Využité teplo",null,null,null,null,null,60,"%"]
[]
["Investiční podpora",null,null,null,null,null,0,"%"]
[]
[]
["FCFF","NPV",{"$f":"'Cash flow'!C30+NPV(Zadání!B38,'Cash flow'!D30:W30)","v":2.5040834322571754}]
[null,"IRR",{"$f":"IRR('Cash flow'!C30:W30)","v":3.4000013417028407E-2}]
[]
["FCFE","NPV",{"$f":"'Cash flow'!C31+NPV(Zadání!B37,'Cash flow'!D31:W31)","v":384130.3019503844}]
[null,"IRR",{"$f":"IRR('Cash flow'!C31:W31)","v":8.7947898483598186E-2}]

{"sheet":"Zadání","index":1,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Položka","Hodnota","Jednotka","Pozn"]
["Investice"]
["Celková cena",19300000,"Kč"]
["Investiční dotace",{"$f":"-B3*('Úvodní list'!G9/100)","v":0},"Kč"]
["Celkem",{"$f":"B3+B4","v":19300000},"Kč"]
["Nákladová položka"]
["Údržba příslušenství (bez KJ)",50000,"Kč"]
["Náklady na výrobu surovin OZE",808500,"Kč"]
["Mzdový náklad na provoz",650000,"Kč"]
["Pohonné hmoty",200000,"Kč"]
["Údržba, výměna oleje a provozní olej",20000,"Kč"]
["Spotřeba el. Energie",35162,"Kč"]
["Celkem",{"$f":"SUM(B7:B12)","v":1763662},"Kč"]
["Produkce BPS"]
["Elektrický výkon",99.11,"kW"]
["Tepelný výkon",133.96,"kW"]
["Srážka - údržba, opravy (teplo i elektřina)",0.1]
["Vlastní spotřeba elektřiny BPS",0.1]
["Ztráty elektřiny v transformátoru",0.02]
["Využité teplo ",{"$f":"'Úvodní list'!G7/100","v":0.6}]
["Vlastní spotřeba tepla z využitého",0.25]
["Produkce digestátu",6615,"t/rok"]
["Ceny"]
["Výkup elektřiny",700,"Kč/MWh"]
["Cena tepla",350,"kč/GJ"]
["Zelený bonus na elektřinu",{"$f":"'Úvodní list'!G3","v":0},"Kč/MWh"]
["Zelený bonus na teplo",{"$f":"'Úvodní list'!G5","v":786.57648566645685},"kč/GJ"]
["Cena digestátu",50,"Kč/t"]
["Úvěr"]
["Cizí kapitál",0.9]
["Úrok",0.03]
["Doba splácení",20,"let"]
["Ostatní"]
["Daň z příjmu",0.19]
["Doba hodnocení",20,"let"]
["Inflace",0.02]
["Výnos vlastního kapitálu",7.0000000000000007E-2]
["WACC",{"$f":"B37*(1-B30)+B31*B30","v":3.4000000000000002E-2}]

{"sheet":"Produkce energie","index":2,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Položka","Hodnota","Jednotka","Pozn"]
["Elektřina"]
["Vyrobená elektřina",{"$f":"365*24*Zadání!B15*(1-Zadání!B17)","v":781383.24},"kWh"]
["Technologická vlastní spotřeba",{"$f":"-B3*Zadání!B18","v":-78138.324000000008},"kWh"]
["Ztráty v transformátoru",{"$f":"-'Produkce energie'!B3*Zadání!B19","v":-15627.6648},"kWh"]
["Celkem",{"$f":"SUM(B3:B5)","v":687617.25119999994},"kWh"]
["Teplo"]
["Vyrobené tepelná energie",{"$f":"(365*24*Zadání!B16)/1000*3.6","v":4224.5625600000003},"GJ"]
["Využitá tepelná energie",{"$f":"B8*Zadání!B20","v":2534.7375360000001},"GJ"]
["Vlastní spotřeba tepla BPS",{"$f":"-B9*Zadání!B21","v":-633.68438400000002},"GJ"]
["Celkem prodej",{"$f":"B9+B10","v":1901.053152},"GJ"]

{"sheet":"Úvěr","index":3,"n_rows":5,"n_cols":22,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
["Dluh",{"$f":"Zadání!B5*Zadání!B30","v":17370000},{"$f":"B2-C4","v":16723563.159042558},{"$f":"C2-D4","v":16057733.212856391},15371928.368284641,14665549.378375737,13937979.018769566,13188581.54837521,12416702.153869024,11621666.37752765,10802779.527896037,9959326.0727754757,9090569.0140012968,8195749.2434638925,7274084.8798103668,6324770.5852472344,5346976.8618472088,{"$f":"Q2-R4","v":4339849.3267451823},{"$f":"R2-S4","v":3302507.9655900947},{"$f":"S2-T4","v":2234046.3636003546},{"$f":"T2-U4","v":1133530.9135509222},{"$f":"U2-V4","v":6.7520886659622192E-9}]
["Úrok",0,{"$f":"B2*Zadání!$B$31","v":521100},{"$f":"C2*Zadání!$B$31","v":501706.89477127674},{"$f":"D2*Zadání!$B$31","v":481731.99638569175},{"$f":"E2*Zadání!$B$31","v":461157.85104853922},{"$f":"F2*Zadání!$B$31","v":439966.48135127209},{"$f":"G2*Zadání!$B$31","v":418139.37056308694},{"$f":"H2*Zadání!$B$31","v":395657.44645125628},{"$f":"I2*Zadání!$B$31","v":372501.06461607071},{"$f":"J2*Zadání!$B$31","v":348649.99132582953},{"$f":"K2*Zadání!$B$31","v":324083.38583688112},{"$f":"L2*Zadání!$B$31","v":298779.78218326427},{"$f":"M2*Zadání!$B$31","v":272717.07042003889},{"$f":"N2*Zadání!$B$31","v":245872.47730391676},{"$f":"O2*Zadání!$B$31","v":218222.54639431101},{"$f":"P2*Zadání!$B$31","v":189743.11755741702},{"$f":"Q2*Zadání!$B$31","v":160409.30585541626},{"$f":"R2*Zadání!$B$31","v":130195.47980235546},{"$f":"S2*Zadání!$B$31","v":99075.23896770284},{"$f":"T2*Zadání!$B$31","v":67021.390908010639},{"$f":"U2*Zadání!$B$31","v":34005.927406527662}]
["Úmor",0,{"$f":"C5-C3","v":646436.840957443},{"$f":"D5-D3","v":665829.94618616626},{"$f":"E5-E3","v":685804.84457175131},706378.98990890384,727570.35960617091,749397.47039435606,771879.39450618671,795035.77634137229,818886.84963161347,843453.45512056188,868757.05877417873,894819.77053740411,{"$f":"O5-O3","v":921664.36365352618},949314.29456313199,977793.72340002598,1007127.5351020268,1037341.3611550876,1068461.60198974,1100515.4500494325,1133530.9135509154]
["Splátka",0,{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443},{"$f":"-PMT(Zadání!$B$31,Zadání!$B$32,Úvěr!$B$2,0,0)","v":1167536.840957443}]

{"sheet":"Cash flow","index":4,"n_rows":31,"n_cols":23,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Položka","Meziroční růst",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
["Výnosy"]
["Prodej elektřiny",{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"'Produkce energie'!B6*Zadání!B24/1000","v":481332.07583999995},{"$f":"D3*(1+$B$3)","v":490958.71735679993},{"$f":"E3*(1+$B$3)","v":500777.89170393592},{"$f":"F3*(1+$B$3)","v":510793.44953801465},521009.31852877495,{"$f":"H3*(1+$B$3)","v":531429.50489935046},{"$f":"I3*(1+$B$3)","v":542058.09499733744},552899.25689728418,563957.24203522992,575236.38687593455,586741.11461345328,598475.93690572237,610445.45564383687,622654.36475671362,635107.45205184794,647809.6010928849,660765.79311474261,673981.10897703748,687460.73115657829,701209.94577970984]
["Zelený bonus na elektřinu",{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"'Produkce energie'!B6*Zadání!B26/1000","v":0},{"$f":"D4*(1+$B$4)","v":0},{"$f":"E4*(1+$B$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Prodej tepla",{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"'Produkce energie'!B11*Zadání!$B$25","v":665368.60320000001},{"$f":"D5*(1+$B$5)","v":678675.97526400001},{"$f":"E5*(1+$B$5)","v":692249.49476928008},706094.48466466565,720216.37435795902,734620.70184511819,749313.11588202056,764299.37819966103,779585.36576365423,795177.07307892735,811080.61454050592,827302.22683131602,843848.27136794233,860725.2367953012,877939.74153120723,895498.53636183136,913408.50708906795,931676.67723084928,950310.21077546629,969316.41499097564]
["Zelený bonus na teplo",{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"'Produkce energie'!B11*Zadání!B27","v":1495323.7073653005},{"$f":"D6*(1+$B$6)","v":1525230.1815126066},{"$f":"E6*(1+$B$6)","v":1555734.7851428587},1586849.4808457159,1618586.4704626303,1650958.1998718828,1683977.3638693204,1717656.9111467069,1752010.0493696411,1787050.2503570339,1822791.2553641747,1859247.0804714581,1896432.0220808873,1934360.662522505,1973047.8757729551,2012508.8332884142,2052759.0099541824,2093814.1901532661,2135690.4739563316,2178404.2834354583]
["Prodej digestátu",{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"Zadání!$B$22*Zadání!$B$28","v":330750},{"$f":"D7*(1+$B$7)","v":337365},{"$f":"E7*(1+$B$7)","v":344112.3},350994.54599999997,358014.43692000001,365174.72565840004,372478.22017156804,379927.78457499942,387526.34026649944,395276.86707182945,403182.40441326605,411246.05250153138,419470.973551562,427860.39302259323,436417.60088304512,445145.95290070603,454048.87195872015,463129.84939789458,472392.44638585247,481840.29531356954]
[]
["Provozní náklady"]
[{"$f":"Zadání!A7","v":"Údržba příslušenství (bez KJ)"},0.02,0,{"$f":"Zadání!B7","v":50000},{"$f":"D10*(1+$B$10)","v":51000},{"$f":"E10*(1+$B$10)","v":52020},{"$f":"F10*(1+$B$10)","v":53060.4},54121.608,55204.040160000004,56308.120963200003,57434.283382464004,58582.969050113286,59754.628431115554,60949.720999737867,62168.715419732624,63412.089728127277,64680.331522689827,65973.938153143623,67293.416916206494,68639.285254530623,70012.07095962124,71412.312378813673,72840.558626389946]
[{"$f":"Zadání!A8","v":"Náklady na výrobu surovin OZE"},{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"Zadání!B8","v":808500},{"$f":"D11*(1+$B$11)","v":824670},{"$f":"E11*(1+$B$11)","v":841163.4},857986.66800000006,875146.40136000013,892649.32938720018,910502.31597494415,928712.36229444307,947286.60954033199,966232.34173113864,985556.98856576148,1005268.1283370767,1025373.4909038183,1045880.9607218946,1066798.5799363325,1088134.5515350592,1109897.2425657604,1132095.1874170755,1154737.0911654171,1177831.8329887255]
[{"$f":"Zadání!A9","v":"Mzdový náklad na provoz"},{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"Zadání!B9","v":650000},{"$f":"D12*(1+$B$12)","v":663000},{"$f":"E12*(1+$B$12)","v":676260},689785.20000000007,703580.9040000001,717652.52208000014,732005.57252160017,746645.68397203216,761578.59765147278,776810.16960450227,792346.37299659231,808193.30045652413,824357.16646565462,840844.30979496776,857661.1959908671,874814.41991068446,892310.70830889815,910156.92247507616,928360.06092457776,946927.2621430693]
["Pohonné hmoty",{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"Zadání!B10","v":200000},{"$f":"D13*(1+$B$13)","v":204000},{"$f":"E13*(1+$B$13)","v":208080},212241.6,216486.432,220816.16064000002,225232.48385280001,229737.13352985602,234331.87620045315,239018.51372446222,243798.88399895147,248674.86167893049,253648.35891250911,258721.32609075931,263895.75261257449,269173.66766482597,274557.14101812249,280048.28383848496,285649.24951525469,291362.23450555978]
[{"$f":"Zadání!A11","v":"Údržba, výměna oleje a provozní olej"},{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"Zadání!B11","v":20000},{"$f":"D14*(1+$B$14)","v":20400},{"$f":"E14*(1+$B$14)","v":20808},21224.16,21648.643199999999,22081.616063999998,22523.24838528,22973.7133529856,23433.187620045312,23901.851372446217,24379.888399895142,24867.486167893047,25364.835891250907,25872.132609075925,26389.575261257443,26917.366766482592,27455.714101812246,28004.828383848489,28564.92495152546,29136.223450555968]
[{"$f":"Zadání!A12","v":"Spotřeba el. Energie"},{"$f":"Zadání!$B$36","v":0.02},0,{"$f":"Zadání!B12","v":35162},{"$f":"D15*(1+$B$15)","v":35865.24},{"$f":"E15*(1+$B$15)","v":36582.544799999996},37314.195695999995,38060.479609919996,38821.689202118396,39598.122986160764,40390.085445883982,41197.887154801661,42021.844897897696,42862.281795855648,43719.52743177276,44593.917980408216,45485.796340016379,46395.51226681671,47323.422512153047,48269.890962396108,49235.288781644034,50219.994557276914,51224.394448422456]
[]
[]
["EBIT DA",null,0,{"$f":"SUM(D3:D7)-SUM(D10:D15)","v":1209112.3864053003},{"$f":"SUM(E3:E7)-SUM(E10:E15)","v":1233294.6341334062},{"$f":"SUM(F3:F7)-SUM(F10:F15)","v":1257960.5268160745},1283119.7373523961,1308782.132099444,1334957.7747414329,1361656.9302362613,1388890.0688409868,1416667.8702178067,1445001.227622163,1473901.2521746061,1503379.2772180978,1533446.86276246,1564115.8000177094,1595398.1160180639,1627306.0783384242,1659852.1999051925,1693049.243903297,1726910.228781363,1761448.4333569906]
["Úroky",null,{"$f":"Úvěr!B3","v":0},{"$f":"Úvěr!C3","v":521100},{"$f":"Úvěr!D3","v":501706.89477127674},{"$f":"Úvěr!E3","v":481731.99638569175},{"$f":"Úvěr!F3","v":461157.85104853922},{"$f":"Úvěr!G3","v":439966.48135127209},{"$f":"Úvěr!H3","v":418139.37056308694},{"$f":"Úvěr!I3","v":395657.44645125628},{"$f":"Úvěr!J3","v":372501.06461607071},{"$f":"Úvěr!K3","v":348649.99132582953},{"$f":"Úvěr!L3","v":324083.38583688112},{"$f":"Úvěr!M3","v":298779.78218326427},{"$f":"Úvěr!N3","v":272717.07042003889},{"$f":"Úvěr!O3","v":245872.47730391676},{"$f":"Úvěr!P3","v":218222.54639431101},{"$f":"Úvěr!Q3","v":189743.11755741702},{"$f":"Úvěr!R3","v":160409.30585541626},{"$f":"Úvěr!S3","v":130195.47980235546},{"$f":"Úvěr!T3","v":99075.23896770284},{"$f":"Úvěr!U3","v":67021.390908010639},{"$f":"Úvěr!V3","v":34005.927406527662}]
["Daňové odpisy",null,0,{"$f":"Zadání!B5/(2*Zadání!B35-1)","v":494871.79487179487},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975}]
["Hrubý daňový zisk",null,{"$f":"C18-C19-C20","v":0},{"$f":"D18-D19-D20","v":193140.59153350547},-258155.85038146027,-213515.05931320693,-167781.70343973278,-120927.93899541779,-72925.185565243824,-23744.105958584696,26645.414481326356,78274.289148387266,131174.25204169215,185377.88024775195,240918.61705446918,297830.79571495345,356149.66387980874,415911.40871705697,477153.18273941823,539913.13035924733,604230.41519200453,670145.24812976271,737698.91620687325]
["Daň z příjmu splatná",null,{"$f":"IF(C21>0,C21*Zadání!$B$34,0)","v":0},{"$f":"IF(D21>0,D21*Zadání!$B$34,0)","v":36696.71239136604},{"$f":"IF(E21>0,E21*Zadání!$B$34,0)","v":0},{"$f":"IF(F21>0,F21*Zadání!$B$34,0)","v":0},{"$f":"IF(G21>0,G21*Zadání!$B$34,0)","v":0},{"$f":"IF(H21>0,H21*Zadání!$B$34,0)","v":0},{"$f":"IF(I21>0,I21*Zadání!$B$34,0)","v":0},{"$f":"IF(J21>0,J21*Zadání!$B$34,0)","v":0},{"$f":"IF(K21>0,K21*Zadání!$B$34,0)","v":5062.6287514520072},{"$f":"IF(L21>0,L21*Zadání!$B$34,0)","v":14872.114938193581},{"$f":"IF(M21>0,M21*Zadání!$B$34,0)","v":24923.107887921509},{"$f":"IF(N21>0,N21*Zadání!$B$34,0)","v":35221.797247072871},{"$f":"IF(O21>0,O21*Zadání!$B$34,0)","v":45774.537240349149},{"$f":"IF(P21>0,P21*Zadání!$B$34,0)","v":56587.851185841158},{"$f":"IF(Q21>0,Q21*Zadání!$B$34,0)","v":67668.436137163662},{"$f":"IF(R21>0,R21*Zadání!$B$34,0)","v":79023.167656240825},{"$f":"IF(S21>0,S21*Zadání!$B$34,0)","v":90659.104720489471},{"$f":"IF(T21>0,T21*Zadání!$B$34,0)","v":102583.49476825699},{"$f":"IF(U21>0,U21*Zadání!$B$34,0)","v":114803.77888648087},{"$f":"IF(V21>0,V21*Zadání!$B$34,0)","v":127327.59714465492},{"$f":"IF(W21>0,W21*Zadání!$B$34,0)","v":140162.79407930592}]
["Daňová ztráta",null,{"$f":"IF(C21<0,C21*Zadání!$B$34,0)","v":0},{"$f":"IF(D21<0,D21*Zadání!$B$34,0)","v":0},{"$f":"IF(E21<0,E21*Zadání!$B$34,0)","v":-49049.61157247745},{"$f":"IF(F21<0,F21*Zadání!$B$34,0)","v":-40567.861269509318},{"$f":"IF(G21<0,G21*Zadání!$B$34,0)","v":-31878.523653549229},{"$f":"IF(H21<0,H21*Zadání!$B$34,0)","v":-22976.308409129379},{"$f":"IF(I21<0,I21*Zadání!$B$34,0)","v":-13855.785257396326},{"$f":"IF(J21<0,J21*Zadání!$B$34,0)","v":-4511.3801321310921},{"$f":"IF(K21<0,K21*Zadání!$B$34,0)","v":0},{"$f":"IF(L21<0,L21*Zadání!$B$34,0)","v":0},{"$f":"IF(M21<0,M21*Zadání!$B$34,0)","v":0},{"$f":"IF(N21<0,N21*Zadání!$B$34,0)","v":0},{"$f":"IF(O21<0,O21*Zadání!$B$34,0)","v":0},{"$f":"IF(P21<0,P21*Zadání!$B$34,0)","v":0},{"$f":"IF(Q21<0,Q21*Zadání!$B$34,0)","v":0},{"$f":"IF(R21<0,R21*Zadání!$B$34,0)","v":0},{"$f":"IF(S21<0,S21*Zadání!$B$34,0)","v":0},{"$f":"IF(T21<0,T21*Zadání!$B$34,0)","v":0},{"$f":"IF(U21<0,U21*Zadání!$B$34,0)","v":0},{"$f":"IF(V21<0,V21*Zadání!$B$34,0)","v":0},{"$f":"IF(W21<0,W21*Zadání!$B$34,0)","v":0}]
["Čistý daňový zisk",null,{"$f":"C21-C22-C23","v":0},156443.87914213943,{"$f":"E21-E22-E23","v":-209106.23880898283},-172947.19804369763,-135903.17978618355,-97951.630586288404,{"$f":"I21-I22-I23","v":-59069.4003078475},-19232.725826453603,21582.785729874347,63402.174210193683,106251.14415377064,150156.08300067909,195144.07981412002,241242.94452911228,288481.22774264507,336888.24106081616,386494.07801892876,437329.63559099031,489426.63630552369,542817.65098510776,597536.1221275673]
["Daňové odpisy",null,0,{"$f":"Zadání!B5/(2*Zadání!B35-1)","v":494871.79487179487},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975},{"$f":"(2*Zadání!$B$5)/(2*Zadání!$B$35-1)","v":989743.58974358975}]
["Úmor",null,{"$f":"Úvěr!B4","v":0},{"$f":"Úvěr!C4","v":646436.840957443},{"$f":"Úvěr!D4","v":665829.94618616626},{"$f":"Úvěr!E4","v":685804.84457175131},{"$f":"Úvěr!F4","v":706378.98990890384},{"$f":"Úvěr!G4","v":727570.35960617091},{"$f":"Úvěr!H4","v":749397.47039435606},{"$f":"Úvěr!I4","v":771879.39450618671},{"$f":"Úvěr!J4","v":795035.77634137229},{"$f":"Úvěr!K4","v":818886.84963161347},{"$f":"Úvěr!L4","v":843453.45512056188},{"$f":"Úvěr!M4","v":868757.05877417873},{"$f":"Úvěr!N4","v":894819.77053740411},{"$f":"Úvěr!O4","v":921664.36365352618},{"$f":"Úvěr!P4","v":949314.29456313199},{"$f":"Úvěr!Q4","v":977793.72340002598},{"$f":"Úvěr!R4","v":1007127.5351020268},{"$f":"Úvěr!S4","v":1037341.3611550876},{"$f":"Úvěr!T4","v":1068461.60198974},{"$f":"Úvěr!U4","v":1100515.4500494325},{"$f":"Úvěr!V4","v":1133530.9135509154}]
["Investice",null,{"$f":"-Zadání!B5","v":-19300000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CFO",null,{"$f":"C24+C25-C26+C27","v":-19300000},{"$f":"D24+D25-D26-D27","v":4878.833056491334},114807.40474844072,130991.54712814081,147461.42004850239,164221.59955113044,181276.71904138615,{"$f":"J24+J25-J26-J27","v":198631.46941094939},{"$f":"K24+K25-K26-K27","v":216290.59913209185},{"$f":"L24+L25-L26-L27","v":234258.91432217008},{"$f":"M24+M25-M26-M27","v":252541.27877679863},{"$f":"N24+N25-N26-N27","v":271142.61397009005},290067.8990203056,{"$f":"P24+P25-P26-P27","v":309322.17061917577},{"$f":"Q24+Q25-Q26-Q27","v":328910.52292310295},{"$f":"R24+R25-R26-R27","v":348838.10740437999},369110.13266049162,389731.86417949246,410708.62405937351,432045.79067926505,453748.79832024151]
[]
["FCFF",null,{"$f":"C28","v":-19300000},{"$f":"D28+(D19*(1-Zadání!$B$34))-D27+D26","v":1073406.6740139343},{"$f":"E28+(E19*(1-Zadání!$B$34))-E27+E26","v":1187019.9356993411},{"$f":"F28+(F19*(1-Zadání!$B$34))-F27+F26","v":1206999.3087723025},{"$f":"G28+(G19*(1-Zadání!$B$34))-G27+G26","v":1227378.269306723},{"$f":"H28+(H19*(1-Zadání!$B$34))-H27+H26","v":1248164.8090518317},{"$f":"I28+(I19*(1-Zadání!$B$34))-I27+I26","v":1269367.0795918426},{"$f":"J28+(J19*(1-Zadání!$B$34))-J27+J26","v":1290993.3955426537},{"$f":"K28+(K19*(1-Zadání!$B$34))-K27+K26","v":1313052.2378124814},{"$f":"L28+(L19*(1-Zadání!$B$34))-L27+L26","v":1335552.2569277054},{"$f":"M28+(M19*(1-Zadání!$B$34))-M27+M26","v":1358502.2764252343},{"$f":"N28+(N19*(1-Zadání!$B$34))-N27+N26","v":1381911.2963127128},{"$f":"O28+(O19*(1-Zadání!$B$34))-O27+O26","v":1405788.4965979413},{"$f":"P28+(P19*(1-Zadání!$B$34))-P27+P26","v":1430143.2408888745},{"$f":"Q28+(Q19*(1-Zadání!$B$34))-Q27+Q26","v":1454985.0800656269},{"$f":"R28+(R19*(1-Zadání!$B$34))-R27+R26","v":1480323.7560259136},{"$f":"S28+(S19*(1-Zadání!$B$34))-S27+S26","v":1506169.2055054056},{"$f":"T28+(T19*(1-Zadání!$B$34))-T27+T26","v":1532531.5639744881},{"$f":"U28+(U19*(1-Zadání!$B$34))-U27+U26","v":1559421.169612953},{"$f":"V28+(V19*(1-Zadání!$B$34))-V27+V26","v":1586848.567364186},{"$f":"W28+(W19*(1-Zadání!$B$34))-W27+W26","v":1614824.5130704443}]
["FCFE",null,{"$f":"C30-(C19*(1-Zadání!$B$34))+Úvěr!B2","v":-1930000},{"$f":"D30-(D19*(1-Zadání!$B$34))-'Cash flow'!D26","v":4878.833056491334},{"$f":"E30-(E19*(1-Zadání!$B$34))-'Cash flow'!E26","v":114807.40474844072},{"$f":"F30-(F19*(1-Zadání!$B$34))-'Cash flow'!F26","v":130991.54712814081},{"$f":"G30-(G19*(1-Zadání!$B$34))-'Cash flow'!G26","v":147461.42004850239},{"$f":"H30-(H19*(1-Zadání!$B$34))-'Cash flow'!H26","v":164221.59955113044},{"$f":"I30-(I19*(1-Zadání!$B$34))-'Cash flow'!I26","v":181276.71904138604},{"$f":"J30-(J19*(1-Zadání!$B$34))-'Cash flow'!J26","v":198631.46941094939},{"$f":"K30-(K19*(1-Zadání!$B$34))-'Cash flow'!K26","v":216290.59913209185},{"$f":"L30-(L19*(1-Zadání!$B$34))-'Cash flow'!L26","v":234258.91432217008},{"$f":"M30-(M19*(1-Zadání!$B$34))-'Cash flow'!M26","v":252541.27877679863},{"$f":"N30-(N19*(1-Zadání!$B$34))-'Cash flow'!N26","v":271142.61397009005},{"$f":"O30-(O19*(1-Zadání!$B$34))-'Cash flow'!O26","v":290067.8990203056},{"$f":"P30-(P19*(1-Zadání!$B$34))-'Cash flow'!P26","v":309322.17061917577},{"$f":"Q30-(Q19*(1-Zadání!$B$34))-'Cash flow'!Q26","v":328910.52292310295},{"$f":"R30-(R19*(1-Zadání!$B$34))-'Cash flow'!R26","v":348838.10740437976},{"$f":"S30-(S19*(1-Zadání!$B$34))-'Cash flow'!S26","v":369110.13266049162},{"$f":"T30-(T19*(1-Zadání!$B$34))-'Cash flow'!T26","v":389731.86417949246},{"$f":"U30-(U19*(1-Zadání!$B$34))-'Cash flow'!U26","v":410708.62405937351},{"$f":"V30-(V19*(1-Zadání!$B$34))-'Cash flow'!V26","v":432045.79067926505},{"$f":"W30-(W19*(1-Zadání!$B$34))-'Cash flow'!W26","v":453748.79832024151}]

{"sheet":"CA ZB teplo","index":5,"n_rows":111,"n_cols":52,"rows_kept":111,"cut":false,"hidden":false,"merged":[[58,2,58,3]]}
["Využití tepla [%] / Invest.",10000000,10300000,10600000,10900000,11200000,11500000,11800000,12100000,12400000,12700000,13000000,13300000,13600000,13900000,14200000,14500000,14800000,15100000,15400000,15700000,16000000,16300000,16600000,16900000,17200000,17500000,17800000,18100000,18400000,18700000,19000000,19300000,19600000,19900000,20200000,20500000,20800000,21100000,21400000,21700000,22000000,22300000,22600000,22900000,23200000,23500000,23800000,24100000,24400000,24700000,25000000]
[40,895.14898251937063,909.97851809610847,924.80805367273751,939.63760407825771,954.46713965553215,969.29667523150135,984.12619597925493,998.95573155588556,1013.785267132514,1028.614802709144,1043.4443531153088,1058.2738886919381,1073.1034094390325,1087.9329598451968,1102.7624805922906,1117.5920309984558,1132.4215517455493,1147.2510873221795,1162.080622898809,1176.9101733049736,1191.7396940520678,1206.5692296286966,1221.3987652053256,1236.2283156106955,1251.0578363585842,1265.8873719352146,1280.7169075118434,1295.546457917183,1310.3759934946379,1325.2055290704272,1340.0350498183611,1354.8645853949909,1369.6941358011557,1384.5236565482489,1399.3532069535368,1414.1827425301583,1429.0122781076734,1443.8418136834025,1458.6713344313964,1473.5008848375614,1488.3304055846561,1503.1599559908204,1517.9894915674495,1532.8190123145439,1547.648562719756,1562.4780982963773,1577.3076190444322,1592.1371546210603,1606.9667050262431,1621.7962257743204,1636.6257613509492]
[41,864.77949514095542,879.24733472791206,893.71517431486791,908.18301390185366,922.65085348877687,937.11869307576512,951.58653266268857,966.05437224967704,980.52221183663289,994.99005142358885,1009.4578910105101,1023.9257305975004,1038.3935701844566,1052.8614097714124,1067.3292493583331,1081.7970889453238,1096.2649285322436,1110.7327681191991,1125.2006077061919,1139.6684472931113,1154.1362868800659,1168.6041264670594,1183.0719660539769,1197.5398056409713,1212.0076452279272,1226.4754848148827,1240.9433244018389,1255.4111639887547,1269.8790035757092,1284.3468431626657,1298.8146827496212,1313.2825223365778,1327.7503619235304,1342.2182015104875,1356.6860410974411,1371.1538806844417,1385.6217202713542,1400.0895598583097,1414.5573994453096,1429.0252390322653,1443.4930786191765,1457.9609182061774,1472.4287577931332,1486.8965973800457,1501.364436966998,1515.8322765539538,1530.3001161409563,1544.767955727865,1559.2357953148203,1573.703634901779,1588.1714744887342]
[42,835.85617382807584,849.97954104394205,864.10290825978018,878.22627547561808,892.34964269145587,906.47300990726364,920.59637712310098,934.71974433893922,948.84311155480748,962.96647877061366,977.08984598645043,991.2132132022889,1005.3365804181589,1019.4599476339968,1033.5833148498348,1047.7066820656378,1061.8300492814756,1075.9534164973136,1090.0767837131493,1104.2001509289887,1118.3235181448281,1132.4468853606654,1146.5702525765032,1160.6936197923383,1174.8169870081763,1188.9403542240136,1203.0637214398496,1217.1870886557272,1231.3104558715277,1245.4338230873643,1259.5571903032035,1273.6805575190378,1287.8039247349166,1301.9272919507544,1316.0506591665514,1330.1740263824299,1344.2973935982293,1358.4207608140641,1372.5441280299005,1386.6674952457815,1400.7908624616198,1414.9142296774148,1429.0375968932519,1443.1609641091331,1457.2843313249707,1471.4076985407644,1485.5310657566019,1499.6544329724845,1513.7778001882793,1527.9011674041153,1542.0245346199533]
[43,808.27812327393394,822.07304008943129,835.86795690487247,849.6628737203705,863.45779053581077,877.2527073512814,891.04762416677909,904.84254098221857,918.63745779771807,932.43237461315778,946.22729142862613,960.02220824412655,973.81712505959638,987.61204187503529,1001.406958690503,1015.201875506005,1028.9967923214747,1042.7917091369095,1056.5866259524137,1070.3815427678494,1084.1764595833185,1097.9713763988223,1111.766293214258,1125.561210029726,1139.3561268451958,1153.1510436606657,1166.945960476136,1180.7408772916397,1194.5357941070715,1208.3307109225411,1222.1256277380126,1235.9205445535179,1249.7154613689872,1263.510378184417,1277.3052949998901,1291.1002118153569,1304.895128630824,1318.6900454462952,1332.4849622617642,1346.2798790772738,1360.0747958927032,1373.8697127081703,1387.6646295236403,1401.4595463391131,1415.2544631546216,1429.0493799700912,1442.8442967855608,1456.6392136010302,1470.434130416457,1484.2290472319257,1498.0239640473937]
[44,781.95362047228036,795.43501645100775,808.91641242978869,822.39780840851529,835.87920438726985,849.36060036605193,862.84199634477784,876.32339232356037,889.80478830231482,903.28618428103994,916.76758025979575,930.24897623854804,943.73037221730181,957.21176819605603,970.69316417484083,984.17456015356527,997.65595613234939,1011.137352111073,1024.6187480898261,1038.1001440686123,1051.5815400473666,1065.0629360260893,1078.5443320048407,1092.0257279835957,1105.5071239623837,1118.9885199411381,1132.4699159198926,1145.9513118986467,1159.4327078773681,1172.9141038561554,1186.3954998348738,1199.8768958136279,1213.3582917924186,1226.8396877711727,1240.32108374989,1253.8024797286448,1267.2838757073978,1280.7652716861521,1294.2466676649085,1307.7280636436592,1321.2094596224156,1334.6908556011704,1348.1722515799217,1361.6536475587159,1375.1350435374288,1388.6164395162248,1402.0978354949789,1415.579231473733,1429.0606274524484,1442.5420234312414,1456.0234194099546]
[45,756.79909557289568,769.98090497431917,783.16271437576688,796.34452377721652,809.52633317869061,822.70814258013888,835.88995198155999,849.07176138303646,862.25357078445802,875.43538018590584,888.61718958735423,901.79899898883093,914.98080839027989,928.1626177917002,941.34442719314814,954.52623659459778,967.70804599604389,980.88985539752298,994.07166479897171,1007.2534742003893,1020.4352836018687,1033.6170930032847,1046.7989024047347,1059.9807118062147,1073.1625212076638,1086.3443306091121,1099.5261400105276,1112.7079494120098,1125.889758813425,1139.071568214873,1152.2533776163559,1165.4351870178041,1178.6169964192195,1191.7988058206683,1204.9806152221149,1218.162424623564,1231.3442340250115,1244.5260434264608,1257.7078528279076,1270.8896622293566,1284.0714716308055,1297.2532810322539,1310.4350904337396,1323.6168998351877,1336.798709236637,1349.9805186380454,1363.162328039534,1376.3441374409826,1389.5259468423922,1402.7077562438394,1415.8895656452887]
[46,732.73824566913606,745.6334939966406,758.52874232412,771.42399065162397,784.31923897912714,797.21448730663064,810.1097356341611,823.00498396166518,835.9002322891447,848.79548061664661,861.69072894415172,874.58597727165363,887.48122559915919,900.37647392666202,913.27172225419395,926.16697058169814,939.06221890920233,951.95746723667639,964.85271556421026,977.74796389168523,990.64321221918965,1003.5384605467228,1016.4337088742269,1029.3289572017311,1042.2242055292036,1055.1194538567079,1068.0147021842436,1080.9099505117156,1093.8051988392185,1106.7004471667235,1119.5956954942599,1132.4909438217323,1145.3861921492351,1158.2814404767723,1171.1766888042425,1184.0719371317452,1196.9671854592486,1209.8624337867557,1222.7576821142563,1235.6529304417606,1248.5481787693011,1261.443427096769,1274.3386754242731,1287.2339237517781,1300.1291720792819,1313.0244204067835,1325.9196687343258,1338.8149170618299,1351.7101653892953,1364.6054137168005,1377.5006620443044]
[47,709.70126171870561,722.32214306051833,734.94302440235379,747.56390574416662,760.18478708595501,772.80566842779149,785.42654976957942,798.04743111139237,810.66831245322919,823.28919379501599,835.91007513682951,848.53095647864234,861.15183782047927,873.77271916226516,886.39360050410414,899.01448184588946,911.63536318772935,924.25624452954207,936.87712587132614,949.49800721313989,962.11888855497955,974.73976989676362,987.36065123860453,999.98153258038792,1012.6024139221993,1025.2232952640124,1037.8441766058247,1050.4650579476672,1063.0859392894504,1075.7068206312617,1088.3277019731051,1100.9485833149174,1113.569464656699,1126.1903459985103,1138.8112273403549,1151.4321086821346,1164.0529900239469,1176.6738713657924,1189.2947527075719,1201.9156340494178,1214.5365153912303,1227.1573967330103,1239.7782780748557,1252.3991594166348,1265.02004075848,1277.6409221002582,1290.2618034420698,1302.882684783883,1315.5035661256934,1328.1244474675432,1340.7453288093554]
[48,687.62415209956532,699.98209841342486,712.34004472730442,724.69799104116248,737.05593735499656,749.41388366887873,761.77182998271212,774.12977629659497,786.48772261045303,798.84566892431098,811.20361523814506,823.56156155202734,835.91950786586028,848.27745417974324,860.63540049360165,872.99334680743311,885.35129312129152,897.70923943514936,910.06718574903402,922.42513206289209,934.78307837672287,947.14102469058105,959.4989710044398,971.85691731832458,984.21486363215536,996.57280994601228,1008.930756259871,1021.288702573757,1033.6466488875863,1046.004595201445,1058.362541515331,1070.7204878291593,1083.0784341430474,1095.4363804568748,1107.794326770734,1120.1522730846218,1132.5102193984799,1144.8681657123059,1157.2261120261646,1169.5840583400204,1181.9420046539121,1194.2999509677388,1206.6578972815967,1219.0158435954543,1231.3737899093112,1243.7317362231688,1256.0896825370269,1268.4476288508847,1280.8055751647423,1293.1635214786354,1305.5214677924596]
[49,666.4481489954926,678.55389232335358,690.65963565121478,702.76537897907713,714.87112230693697,726.97686563479692,739.08260896265756,751.18835229051797,763.29409561837883,775.39983894624049,787.50558227410102,799.61132560198553,811.71706892982309,823.82281225768236,835.92855558554379,848.03429891340454,860.14004224129053,872.24578556912638,884.35152889698736,896.4572722248472,908.56301555273421,920.66875888057029,932.77450220845628,944.88024553631749,956.98598886415027,969.09173219203944,981.19747551987302,993.30321884773457,1005.4089621756225,1017.514705503456,1029.6204488313153,1041.7261921591755,1053.8319354870666,1065.9376788148982,1078.0434221427881,1090.1491654706199,1102.2549087985105,1114.3606521263414,1126.4663954542323,1138.5721387820636,1150.6778821099249,1162.7836254377833,1174.889368765645,1186.9951120935052,1199.100855421367,1211.2065987492597,1223.3123420771201,1235.4180854049812,1247.5238287328423,1259.6295720606699,1271.735315388529]
[50,646.11918601560387,657.98281447690761,669.84644293819042,681.71007139949404,693.573699860798,705.4373283221006,717.30095678340433,729.16458524470806,741.02821370601146,752.89184216731599,764.7554706286187,776.61909908994528,788.4827275512489,800.34635601255286,812.20998447383363,824.07361293513691,835.93724139643984,847.80086985776802,859.66449831904686,871.52812678035048,883.39175524167911,895.25538370295681,907.11901216428669,918.9826406255645,930.84626908686721,942.70989754817197,954.57352600947524,966.43715447077921,978.30078293208214,990.16441139341293,1002.0280398546885,1013.891668315994,1025.7552967772963,1037.6189252386014,1049.4825536999317,1061.3461821612077,1073.2098106225101,1085.0734390838138,1096.9370675451469,1108.800696006422,1120.6643244677243,1132.5279529290272,1144.3915813903316,1156.2552098516355,1168.1188383129693,1179.9824667742421,1191.8460952355476,1203.7097236968807,1215.5733521581531,1227.4369806194563,1239.3006090807592]
[51,626.58743727019942,638.2184455655746,649.84945386099093,661.48046215636657,673.11147045176313,684.742478747159,696.37348704255373,708.00449533794972,719.63550363334514,731.26651192873999,742.89752022413575,754.52852851953139,766.15953681492635,777.79054511034542,789.42155340571799,801.05256170113705,812.68356999653281,824.31457829190515,835.9455865873008,847.57659488269576,859.2076031781163,870.83861147348762,882.46961976888474,894.10062806427982,905.73163635967455,917.3626446550694,928.99365295046562,940.62466124586126,952.25566954125702,963.88667783667904,975.5176861320748,987.14869442744521,998.77970272286655,1010.4107110182351,1022.0417193136579,1033.672727609026,1045.3037359044497,1056.9347441998186,1068.5657524952417,1080.1967607906374,1091.8277690860041,1103.4587773814003,1115.0897856768247,1126.7207939721914,1138.3518022675869,1149.9828105629826,1161.613818858378,1173.2448271538042,1184.8758354491692,1196.5068437445962,1208.1378520399594]
[52,607.80690963036966,619.21424468933333,630.62157974825982,642.02891480720587,653.43624986615089,664.84358492511694,676.25091998406276,687.65825504298789,699.06559010193359,710.47292516087907,721.8802602198266,733.28759527879254,744.69493033771664,756.10226539666314,767.50960045560817,778.91693551455421,790.32427057350003,801.73160563244505,813.13894069139201,824.54627575035977,835.95361080928205,847.3609458682281,858.76828092717403,870.17561598612087,881.58295104506487,892.99028610403525,904.39762116295742,915.80495622190347,927.21229128084815,938.61962633979374,950.02696139876525,961.43429645771107,972.84163151665689,984.24896657560271,995.65630163452306,1007.0636366934946,1018.4709717524406,1029.8783068113592,1041.2856418703057,1052.6929769292781,1064.1003119881971,1075.5076470471702,1086.9149821060887,1098.3223171650334,1109.7296522239792,1121.136987282925,1132.5443223418706,1143.9516574008458,1155.3589924597916,1166.7663275187094,1178.173662577683]
[53,589.73508114677725,600.9271834687612,612.11928579074549,623.31138811273001,634.50349043473364,645.6955927566994,656.88769507868346,668.07979740066946,679.27189972265353,690.4640020446368,701.65610436662189,712.84820668860516,724.04030901061117,735.23241133257409,746.42451365455929,757.61661597656507,768.80871829854971,780.00082062053434,791.1929229425192,802.38502526448156,813.57712758646619,824.76922990845071,835.961332230435,847.15343455241907,858.34553687440393,869.53763919638766,880.72974151837275,891.92184384035738,903.11394616234179,914.3060484843262,925.49815080633516,936.6902531283198,947.88235545027953,959.07445777226542,970.26656009427393,981.45866241623378,992.65076473824331,1003.8428670602277,1015.0349693822127,1026.2270717041722,1037.4191740261822,1048.6112763481397,1059.8033786701255,1070.995480992136,1082.187583314093,1093.379685636078,1104.5717879580902,1115.7638902800461,1126.955992602032,1138.1480949240156,1149.3401972459994]
[54,572.33257964405971,583.31742081195,594.30226197980653,605.28710314767955,616.27194431557155,627.25678548342694,638.24162665130052,649.22646781917524,660.21130898704837,671.19615015492138,682.18099132279497,693.16583249068822,704.15067365854168,715.13551482641515,726.12035599430976,737.10519716216402,748.09003833005772,759.07487949791016,770.05972066580523,781.04456183365778,792.02940300155296,803.01424416940495,813.99908533730081,824.98392650517451,835.96876767304832,846.95360884092224,857.93845000877343,868.92329117664747,879.90813234454367,890.89297351241748,901.87781468029129,912.86265584816499,923.84749701601595,934.83233818391284,945.81717935178676,956.8020205196359,967.78686168750892,978.77170285540831,989.75654402328212,1000.7413851911558,1011.72622635903,1022.7110675269037,1033.6959086947513,1044.6807498626249,1055.6655910304983,1066.6504321983991,1077.6352733662466,1088.6201145341465,1099.6049557019928,1110.5897968698944,1121.5746380377409]
[55,555.56289637781981,566.34801316082314,577.13312994380954,587.91824672681264,598.70336350981609,609.4884802928367,620.27359707582241,631.05871385884359,641.84383064182862,652.62894742483184,663.41406420785381,674.19918099083816,684.98429777384172,695.76941455686404,706.55453133986748,717.33964812287081,728.12476490585436,738.9098816888777,749.69499847186125,760.48011525486356,771.26523203786655,782.05034882089126,792.83546560387367,803.62058238687621,814.40569916988056,825.19081595288219,835.97593273588598,846.76104951888931,857.54616630189287,868.33128308489677,879.1163998678993,889.90151665090173,900.68663343390551,911.47175021690816,922.25686699993548,933.04198378291505,943.82710056591941,954.6122173489224,965.39733413194892,976.18245091495248,986.96756769793046,997.7526844809355,1008.5378012639385,1019.3229180469408,1030.1080348299693,1040.8931516129469,1051.6782683959514,1062.4633851789545,1073.2485019619569,1084.03361874496,1094.8187355279631]
[56,539.3921303710564,549.98465578293394,560.57718119481274,571.16970660669062,581.76223201856908,592.35475743046436,602.9472828423427,613.53980825420365,624.13233366608279,634.72485907795942,645.31738448983822,655.90990990171588,666.50243531359411,677.09496072549109,687.68748613735102,698.28001154924777,708.87253696110713,719.46506237298536,730.0575877848828,740.65011319674193,751.2426386086396,761.83516402049736,772.4276894323757,783.02021484425325,793.61274025613216,804.20526566801027,814.79779107990964,825.39031649176582,835.98284190364404,846.57536731552273,857.16789272740084,867.76041813928009,878.35294355115673,888.94546896305781,899.53799437491341,910.13051978681438,920.72304519866987,931.31557061054775,941.90809602244963,952.50062143430398,963.09314684618255,973.68567225806089,984.27819766993912,994.87072308181769,1005.463248493695,1016.0557739055724,1026.6482993174513,1037.2408247293288,1047.8333501412328,1058.4258755530857,1069.018400964964]
[57,523.78875966279213,534.19545129551557,544.60214292825322,555.00883456095937,565.41552619368201,575.82221782642102,586.22890945912684,596.63560109185016,607.04229272457144,617.44898435729397,627.85567599001695,638.26236762273936,648.66905925546155,659.07575088818328,669.48244252090603,679.88913415362822,690.29582578635075,700.70251741907373,711.10920905179569,721.51590068451867,731.92259231724029,742.32928394996225,752.73597558268625,763.14266721542742,773.54935884813051,783.95605048085338,794.36274211359535,804.76943374629707,815.17612537904029,825.58281701176315,835.98950864446385,846.39620027718763,856.80289190990948,867.20958354265315,877.61627517535373,888.02296680807615,898.42965844079856,908.83635007354349,919.24304170626601,929.6497333389658,940.05642497168822,950.46311660440972,960.86980823713282,971.27649986985534,981.68319150257844,992.08988313532416,1002.496574768047,1012.9032664007696,1023.3099580334675,1033.7166496661896,1044.123341298912]
[58,508.72343622034555,518.9507021352473,529.17796805017963,539.40523396509661,549.63249987999779,559.85976579491512,570.08703170984779,580.31429762476478,590.54156353966607,600.76882945459863,610.99609536951573,621.2233612844326,631.4506271993497,641.67789311426679,651.90515902916604,662.13242494410065,672.35969085901763,682.58695677391677,692.81422268883341,703.04148860375028,713.2687545186667,723.49602043360289,733.7232863485018,743.95055226341799,754.17781817833441,764.40508409325128,774.63235000816906,784.8596159230849,795.0868818380219,805.31414775291944,815.5414136678354,825.76867958277285,835.99594549766914,846.22321141260704,856.4504773275238,866.6777432424409,876.90500915733628,887.13227507225338,897.35954098719208,907.58680690210917,917.81407281700365,928.04133873194303,938.26860464686013,948.49587056175426,958.72313647669387,968.95040239161108,979.17766830650555,989.40493422142117,999.63220013636214,1009.8594660512794,1020.086731966173]
[59,494.16880170812101,504.22272413295508,514.27664655780347,524.3305689826218,534.38449140747093,544.43841383230449,554.49233625712191,564.54625868197195,574.60018110679016,584.65410353162338,594.70802595647274,604.76194838129027,614.8158708061402,624.86979323095636,634.9237156557906,644.97763808062416,655.03156050547489,665.08548293029025,675.13940535512484,685.19332777997579,695.24725020480957,705.30117262962472,715.35509505445907,725.40901747931048,735.46293990414426,745.51686232895986,755.57078475381172,765.62470717862607,775.67862960347895,785.73255202829307,795.78647445314618,805.84039687797997,815.89431930281364,825.94824172762719,836.0021641524603,846.0560865772934,856.1100090021273,866.16393142696108,876.21785385179476,886.27177627662786,896.32569870148279,906.37962112629452,916.43354355115036,926.48746597596187,936.54138840079656,946.5953108256291,956.64923325046357,966.70315567531884,976.75707810012943,986.81100052498607,996.86492294981963]
[60,480.09932167965297,489.98567873073915,499.87203578182522,509.75839283291174,519.64474988399786,529.53110693508495,539.41746398617136,549.30382103727209,559.19017808834349,569.07653513942932,578.96289219051573,588.84924924161771,598.73560629270412,608.62196334379064,618.50832039487716,628.39467744596368,638.28103449703326,648.16739154813649,658.0537485992229,667.94010565029157,677.82646270137798,687.71281975246484,697.59917680355159,707.48553385463777,717.37189090572394,727.2582479568099,737.14460500789608,747.0309620590009,756.91731911008731,766.80367616117383,776.69003321224125,786.57639026334664,796.46274731441417,806.34910436551979,816.23546141658574,826.12181846767248,836.00817551875866,845.89453256984609,855.7808896209317,865.66724667201834,875.55360372312452,885.43996077419138,895.32631782527608,905.21267487638386,915.0990319274498,924.98538897855667,934.87174602962136,944.75810308070754,954.64446013179406,964.53081718290275,974.41717423398927]
[61,466.49113607834749,476.21542170238035,485.9397073263861,495.66399295041907,505.38827857442459,515.11256419844437,524.83684982246257,534.56113544649691,544.28542107050146,554.00970669453591,563.73399231853989,573.45827794255933,583.18256356657844,592.90684919061368,602.63113481461698,612.35542043863643,622.07970606265678,631.80399168669123,641.52827731069522,651.2525629347133,660.97684855873263,670.7011341827523,680.42541980678868,690.1497054307905,699.87399105480961,709.59827667884679,719.32256230284838,729.04684792686805,738.77113355088716,748.49541917490671,758.21970479894412,767.94399042296345,777.66827604698312,787.39256167098426,797.11684729502178,806.84113291902236,816.56541854304237,826.28970416706056,836.01398979109968,845.73827541511912,855.46256103911946,865.18684666315778,874.91113228717734,884.63541791117655,894.35970353519554,904.08398915923578,913.80827478325511,923.53256040725375,933.25684603129423,942.98113165529151,952.70541727931118]
[62,453.32192420611568,462.88936651361831,472.45680882113493,482.02425112862426,491.591693436127,501.15913574364384,510.7265780511334,520.29402035863586,529.86146266615299,539.42890497364101,548.99634728115893,558.56378958864775,568.13123189614976,577.69867420365313,587.26611651117094,596.83355881865918,606.40100112617688,615.96844343367991,625.53588574116691,635.10332804868585,644.67077035617319,654.23821266369202,663.80565497117777,673.37309727869797,682.94053958620088,692.50798189368663,702.07542420118932,711.64286650870974,721.2103088161947,730.77775112371603,740.34519343121883,749.91263573872186,759.48007804622478,769.04752035370961,778.61496266123072,788.18240496871499,797.74984727623678,807.31728958373981,816.88473189124284,826.45217419874598,836.01961650622945,845.58705881375181,855.15450112123585,864.72194342875787,874.2893857362609,883.85682804376393,893.42427035124638,902.99171265874929,912.55915496625266,922.12659727375501,931.69403958125781]
[63,440.57078255205113,449.98636069595489,459.40193883983346,468.81751698372614,478.23309512761784,487.64867327152228,497.06425141540126,506.479829559292,515.89540770318388,525.3109858470898,534.72656399096718,544.14214213487332,553.55772027876526,562.9732984226423,572.3888765665489,581.80445471044072,591.22003285433254,600.63561099822437,610.05118914211619,619.46676728599232,628.88234542988482,638.29792357377585,647.71350171768358,657.12907986155938,666.54465800545131,675.96023614934268,685.37581429325098,694.7913924371428,704.20697058101814,713.62254872492645,723.03812686880121,732.45370501269281,741.86928315658395,751.28486130049373,760.70043944438578,770.11601758825987,779.53159573216919,788.94717387604362,798.3627520199351,807.77833016382669,817.19390830771829,826.60948645160954,836.02506459552023,845.44064273941217,854.85622088330388,864.27179902717626,873.68737717106853,883.10295531495956,892.51853345885092,901.93411160274286,911.34968974663445]
[64,428.2181140746743,437.48657381006774,446.75503354547391,456.02349328085455,465.29195301624753,474.56041275164108,483.82887248703497,493.09733222242869,502.36579195783497,511.63425169321494,520.90271142860831,530.17117116401573,539.43963089939496,548.7080906348026,557.97655037019638,567.2450101055897,576.51346984096824,585.78192957636247,595.05038931177035,604.31884904714866,613.58730878254198,622.85576851795088,632.12422825334454,641.3926879887382,650.66114772413141,659.92960745952496,669.19806719491874,678.46652693029569,687.73498666568935,697.00344640108335,706.27190613647588,715.54036587186908,724.80882560726366,734.07728534267312,743.34574507804939,752.61420481346033,761.88266454885388,771.15112428424709,780.41958401962279,789.68804375501634,798.95650349042785,808.2249632258214,817.49342296119653,826.76188269659042,836.03034243200204,845.29880216739571,854.56726190278914,863.83572163818269,873.10418137355725,882.37264110894989,891.64110084434355]
[65,416.24552770429443,425.37139575145147,434.49726379860806,443.62313184576453,452.74899989292106,461.87486794007754,471.00073598724703,480.12660403439122,489.25247208154741,498.37834012871696,507.50420817586036,516.630076223017,525.75594427017415,534.88181231732972,544.00768036448699,553.1335484116571,562.25941645880027,571.38528450595584,580.51115255312743,589.63702060026969,598.76288864742594,607.88875669458241,617.01462474173854,626.14049278889615,635.26636083605285,644.39222888320876,653.51809693038103,662.64396497752193,671.76983302469432,680.89570107183476,690.02156911900784,699.14743716614771,708.27330521330452,717.39917326046111,726.52504130761758,735.65090935479122,744.7767774019311,753.90264544908791,763.02851349624439,772.15438154341814,781.28024959055722,790.40611763773143,799.53198568487039,808.65785373202743,817.78372177920153,826.90958982634004,836.03545787351504,845.16132592067163,854.28719396781037,863.41306201496695,872.53893006212263]
[66,404.6357469815029,413.6233443006837,422.61094161985295,431.5985389390226,440.58613625818026,449.57373357734923,458.56133089651888,467.54892821568779,476.5365255348699,485.52412285403938,494.51172017319635,503.49931749236561,512.48691481153492,521.47451213070406,530.46210944987308,539.44970676905621,548.43730408822569,557.42490140738141,566.41249872655055,575.40009604572015,584.38769336490361,593.375290684059,602.3628880032287,611.35048532239716,620.33808264156744,629.32567996073635,638.31327727992061,647.30087459908987,656.28847191824389,665.27606923742883,674.26366655659842,683.25126387575278,692.23886119492192,701.22645851409072,710.21405583326032,719.20165315242934,728.18925047161508,737.17684779076831,746.16444510993722,755.15204242912375,764.13963974827561,773.12723706746272,782.11483438661469,791.10243170580168,800.0900290249532,809.07762634414053,818.06522366329148,827.0528209824796,836.0404183016492,845.02801562081834,854.01561293998793]
[67,393.37252687730154,402.2259809529013,411.07943502850026,419.93288910411155,428.78634317971137,437.63979725529998,446.49325133091088,455.3467054064991,464.20015948211045,473.05361355771032,481.90706763331008,490.76052170890978,499.61397578449737,508.46742986009627,517.32088393570916,526.17433801130892,535.02779208690856,543.88124616249479,552.73470023809455,561.58815431369408,570.44160838930782,579.2950624648937,588.14851654050744,597.00197061609276,605.85542469169309,614.70887876729273,623.56233284290647,632.41578691849156,641.26924099409064,650.12269506969142,658.97614914529106,667.82960322089025,676.68305729650501,685.53651137208976,694.38996544770464,703.24341952328859,712.09687359888835,720.9503276744889,729.80378175010401,738.65723582568728,747.51068990128681,756.36414397688588,765.21759805248655,774.07105212808585,782.92450620368516,791.77796027930231,800.63141435490172,809.48486843048499,818.33832250608452,827.19177658170133,836.0452306573012]
[68,382.44057795264587,391.16383417419269,399.88709039573956,408.61034661728632,417.33360283882183,426.05685906036859,434.78011528191524,443.50337150347377,452.22662772502065,460.94988394656735,469.67314016811429,478.39639638964911,487.11965261119559,495.84290883274195,504.56616505428889,513.28942127584844,522.01267749738247,530.73593371892889,539.45918994047554,548.18244616202219,556.90570238358259,565.62895860511549,574.35221482666259,583.07547104820924,591.79872726976998,600.52198349131686,609.24523971284918,617.96849593439583,626.69175215594237,635.41500837749004,644.13826459903623,652.86152082059778,661.58477704213033,670.30803326367629,679.0312894852384,687.75454570678517,696.47780192831635,705.20105814986312,713.92431437141045,722.64757059295675,731.37082681451943,740.09408303605005,748.81733925759659,757.54059547914346,766.26385170070694,774.98710792225336,783.71036414378375,792.43362036534745,801.15687658689399,809.88013280842358,818.60338902998797]
[69,371.82549711275232,380.42232933107755,389.01916154942427,397.61599376774979,406.21282598608559,414.80965820442151,423.4064904227684,432.00332264110432,440.60015485944041,449.19698707776479,457.79381929610042,466.39065151444845,474.98748373277255,483.5843159511079,492.18114816944421,500.77798038779258,509.374812606116,517.97164482446453,526.56847704278766,535.1653092611366,543.76214147945961,552.35897369780866,560.95580591613111,569.55263813446811,578.14947035280341,586.74630257113927,595.34313478948889,603.93996700782475,612.53679922614663,621.13363144448249,629.73046366281835,638.32729588116877,646.92412809949064,655.52096031782628,664.11779253616191,672.71462475451278,681.31145697284853,689.9082891911703,698.50512140950559,707.10195362784179,715.6987858461772,724.29561806452898,732.8924502828495,741.48928250118479,750.08611471953702,758.68294693787288,767.27977915620897,775.87661137452869,784.47344359288104,793.07027581120053,801.66710802953685]
[70,361.51370429684545,369.98772462634838,378.46174495585058,386.93576528536369,395.40978561485548,403.88380594436893,412.35782627386106,420.83184660337423,429.30586693286551,437.77988726236771,446.25390759188218,454.72792792137341,463.20194825088743,471.67596858039013,480.14998890988102,488.62400923939532,497.09802956888615,505.57204989838903,514.04607022789048,522.52009055739279,530.99411088690852,539.46813121639889,547.94215154590074,556.41617187541647,564.89019220490604,573.36421253442188,581.83823286392453,590.31225319341343,598.78627352292972,607.26029385243226,615.73431418192126,624.20833451142403,632.68235484092645,641.15637517044274,649.63039549994562,658.10441582943417,666.57843615895092,675.05245648845346,683.52647681794122,692.00049714744353,700.47451747694572,708.94853780644894,717.42255813596671,725.89657846545367,734.37059879495621,742.84461912447455,751.3186394539772,759.79265978346439,768.26668011296579,776.74070044246866,785.21472077198746]
[71,351.49238451801659,359.84705244852228,368.20172037900784,376.55638830951335,384.91105623999863,393.26572417050437,401.62039210098908,409.9750600314847,418.32972796198015,426.68439589247606,435.03906382297106,443.39373175346657,451.74839968397339,460.1030676144573,468.45773554496435,476.81240347544826,485.16707140594417,493.52173933645111,501.87640726693456,510.23107519743036,518.58574312792553,526.94041105842086,535.29507898891654,543.64974691941154,552.00441484990688,560.35908278040256,568.71375071089767,577.06841864140654,585.42308657190233,593.77775450238505,602.13242243287982,610.48709036337584,618.8417582938846,627.19642622436584,635.55109415487561,643.90576208535674,652.26043001585265,660.61509794634776,668.96976587685776,677.32443380735344,685.67910173784912,694.03376966833002,702.38843759882491,710.74310552933559,719.09777345981615,727.45244139031161,735.8071093208074,744.16177725130285,752.51644518181354,760.8711131123091,769.22578104278909]
[72,341.74943473304415,349.98806560895906,358.22669648486442,366.46532736075972,374.70395823666496,382.94258911257054,391.18121998847539,399.41985086439109,407.65848174028628,415.89711261619101,424.13574349209682,432.37437436801241,440.61300524390737,448.85163611982307,457.09026699571712,465.32889787162213,473.56752874752755,481.8061596234329,490.0447904993498,498.28342137524294,506.52205225114875,514.76068312706582,522.99931400295861,531.23794487886414,539.47657575476944,547.71520663067486,555.95383750657993,564.19246838249808,572.43109925839053,580.66973013429595,588.90836101021409,597.14699188610564,605.3856227620247,613.62425363791635,621.86288451382177,630.10151538972661,638.34014626563214,646.57877714155131,654.81740801744297,663.05603889334816,671.29466976925266,679.53330064515808,687.77193152106338,696.01056239696879,704.24919327287409,712.48782414877894,720.72645502468424,728.96508590059,737.2037167764945,745.44234765239969,753.68097852830522]
[73,332.27341507917623,340.39918799787733,348.52496091656877,356.65073383527022,364.77650675398093,372.9022796726718,381.0280525913729,389.15382551007451,397.27959842877505,405.40537134747603,413.53114426617714,421.65691718487869,429.78269010357951,437.90846302228027,446.03423594098132,454.16000885968236,462.28578177838347,470.41155469708428,478.53732761578635,486.66310053449826,494.7888734531993,502.91464637190046,511.0404192905898,519.16619220930284,527.29196512800399,535.41773804669344,543.54351096539381,551.66928388409497,559.79505680280874,567.92082972149683,576.04660264021095,584.17237555891211,592.29814847761338,600.42392139630135,608.54969431500297,616.67546723370378,624.80124015240483,632.92701307111895,641.05278598980658,649.17855890850751,657.30433182720867,665.43010474590983,673.55587766461065,681.68165058331169,689.80742350202718,697.93319642072834,706.05896933942927,714.18474225811622,722.31051517681738,730.43628809553297,738.56206101421958]
[74,323.05350406458302,331.06946924113981,339.0854344177057,347.10139959425334,355.1173647708095,363.13332994736533,371.14929512392229,379.16526030047845,387.18122547704507,395.19719065360158,403.21315583014791,411.22912100670425,419.24508618326087,427.26105135982772,435.27701653637359,443.2929817129409,451.30894688948661,459.32491206604328,467.34087724261047,475.35684241916704,483.37280759572354,491.38877277228016,499.4047379488249,507.42070312539323,515.43666830194979,523.4526334785063,531.46859865506281,539.48456383160726,547.50052900816377,555.5164941847205,563.53245936128906,571.54842453784545,579.56438971438934,587.58035489094652,595.59632006751508,603.61228524405874,611.62825042062821,619.64421559717164,627.66018077372792,635.67614595028442,643.69211112685468,651.70807630341108,659.72404147996758,667.74000665651079,675.75597183306684,683.77193700962312,691.78790218619372,699.80386736273613,707.81983253929207,715.83579771584925,723.85176289240508]
[75,314.07945734373141,321.98854298460043,329.89762862546087,337.80671426632989,345.71579990719846,353.62488554807697,361.53397118894605,369.44305682981519,377.35214247068433,385.26122811155346,393.17031375242254,401.07939939328151,408.98848503415121,416.8975706750299,424.80665631588857,432.71574195675817,440.62482759762662,448.53391323849615,456.44299887936518,464.35208452024466,472.261170161103,480.17025580197259,488.07934144285213,495.98842708372126,503.89751272457875,511.80659836545954,519.71568400632862,527.62476964718564,535.53385528805507,543.44294092893597,551.35202656980505,559.26111221066185,567.17019785153082,575.07928349240012,582.98836913328159,590.89745477413794,598.80654041500702,606.71562605588895,614.62471169674495,622.53379733762711,630.44288297848323,638.35196861936538,646.26105426023457,654.17013990109047,662.07922554195909,669.98831118284193,677.89739682369702,685.80648246456599,693.71556810544928,701.62465374630449,709.53373938717345]
[76,305.34156974709424,313.14658847164509,320.95160719617775,328.75662592072882,336.56164464527069,344.36666336980329,352.17168209435459,359.97670081888731,367.78171954342895,375.58673826798031,383.39175699252218,391.19677571705398,399.00179444159642,406.80681316613766,414.61183189067947,422.41685061523162,430.22186933976315,438.02688806431541,445.83190678885734,453.63692551338892,461.44194423793061,469.24696296247214,477.05198168702481,484.85700041155582,492.66201913609751,500.46703786063978,508.27205658519244,516.07707530972289,523.88209403426458,531.68711275880628,539.49213148334832,547.29715020789013,555.10216893243182,562.90718765697375,570.71220638151522,578.51722510606965,586.32224383059952,594.12726255515315,601.93228127968246,609.73730000422415,617.5423187287663,625.34733745332096,633.15235617784992,640.95737490240469,648.76239362693366,656.5674123514757,664.37243107601751,672.17744980055897,679.98246852510067,687.78748724964282,695.59250597419805]
[77,296.83064026985932,304.53429511487025,312.23794995986418,319.94160480486613,327.64525964987752,335.34891449487981,343.05256933987357,350.75622418487546,358.45987902987798,366.16353387488931,373.86718871988273,381.57084356488468,389.27449840988692,396.97815325488943,404.68180809989133,412.38546294490379,420.08911778989642,427.79277263490849,435.49642747990026,443.20008232491335,450.90373716990558,458.60739201490787,466.3110468599096,474.01470170492297,481.71835654991429,489.42201139491721,497.12566623991893,504.82932108493242,512.53297592992374,520.23663077492586,527.94028561992809,535.64394046493089,543.34759530993222,551.05125015493491,558.75490499993691,566.45855984495165,574.16221468995388,581.86586953494407,589.5695243799463,597.27317922494888,604.97683406995145,612.68048891495312,620.38414375995558,628.08779860497054,635.79145344996004,643.49510829496239,651.1987631399777,658.90241798498016,666.60607282996932,674.30972767497167,682.01338251997402]
[78,288.53793975357917,296.1428297928847,303.7477198321734,311.35260987147058,318.95749991077639,326.56238995006504,334.16727998936244,341.77217002866797,349.37706006795617,356.98195010725334,364.58684014655978,372.19173018585695,379.79662022514486,387.40151026445142,395.00640030373938,402.61129034303656,410.21618038233328,417.82107042163028,425.42596046093763,433.03085050023486,440.63574053953204,448.24063057881915,455.84552061811587,463.45041065741316,471.05530069672091,478.66019073600739,486.26508077531543,493.86997081461266,501.47486085391,509.07975089320712,516.68464093249327,524.2895309717901,531.89442101108716,539.49931105039605,547.10420108969322,554.70909112897914,562.31398116827609,569.91887120757349,577.52376124688215,585.12865128617943,592.7335413254649,600.3384313647615,607.94332140405857,615.54821144335597,623.15310148266553,630.75799152196271,638.36288156124681,645.96777160054444,653.57266163985446,661.17755167915175,668.78244171843562]
[79,280.45518102252919,287.96380663094931,295.47243223936931,302.9810578477813,310.48968345620943,317.9983090646295,325.50693467304103,333.01556028146098,340.52418588988093,348.03281149830968,355.54143710672963,363.05006271514975,370.55868832356981,378.06731393198049,385.57593954040999,393.0845651488209,400.59319075724045,408.10181636566028,415.61044197408057,423.11906758251007,430.6276931909199,438.13631879935031,445.64494440776008,453.15357001618025,460.66219562461026,468.17082123302009,475.67944684143998,483.18807244987039,490.69669805828028,498.20532366670011,505.71394927511955,513.22257488353955,520.73120049197075,528.23982610037967,535.74845170879973,543.25707731723105,550.76570292563963,558.27432853407117,565.78295414249112,573.29157975091107,580.80020535931897,588.30883096775108,595.81745657617125,603.32608218457904,610.83470779301126,618.34333340141905,625.85195900983933,633.36058461827156,640.869210226679,648.37783583509884,655.88646144351856]
[80,272.57449125973949,279.98925904805429,287.404026836377,294.81879462468385,302.23356241299825,309.64833020132141,317.06309798962781,324.47786577795091,331.89263356626577,339.30740135457211,346.72216914288651,354.13693693121019,361.55170471951641,368.96647250783968,376.38124029614528,383.79600808445991,391.21077587277489,398.62554366108964,406.04031144940438,413.45507923772846,420.86984702604326,428.28461481434817,435.69938260266349,443.11415039098767,450.52891817930248,457.94368596761734,465.35845375592197,472.77322154423655,480.1879893325513,487.60275712087645,495.01752490918057,502.43229269750594,509.84706048581046,517.26182827413561,524.67659606245036,532.09136385076545,539.50613163907997,546.92089942738346,554.33566721569889,561.75043500401341,569.16520279232759,576.57997058065416,583.99473836895709,591.40950615727206,598.82427394558601,606.23904173391304,613.65380952221551,621.06857731054288,628.48334509884546,635.89811288715998,643.31288067547473]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Popisky os"]
[null,null,"y","x"]
[null,null,0.4,{"$f":"$B1/1000","v":10000}]
[null,null,0.41,{"$f":"D61+300","v":10300}]
[null,null,0.42,{"$f":"D62+300","v":10600}]
[null,null,0.43,10900]
[null,null,0.44,11200]
[null,null,0.45,11500]
[null,null,0.46,11800]
[null,null,0.47,12100]
[null,null,0.48,12400]
[null,null,0.49,12700]
[null,null,0.5,13000]
[null,null,0.50999999999999901,13300]
[null,null,0.51999999999999902,{"$f":"D72+300","v":13600}]
[null,null,0.52999999999999903,{"$f":"D73+300","v":13900}]
[null,null,0.53999999999999904,14200]
[null,null,0.54999999999999905,14500]
[null,null,0.55999999999999905,14800]
[null,null,0.56999999999999895,15100]
[null,null,0.57999999999999896,15400]
[null,null,0.58999999999999897,15700]
[null,null,0.59999999999999898,16000]
[null,null,0.60999999999999899,16300]
[null,null,0.619999999999999,16600]
[null,null,0.62999999999999901,16900]
[null,null,0.63999999999999901,17200]
[null,null,0.64999999999999902,17500]
[null,null,0.65999999999999903,17800]
[null,null,0.66999999999999904,18100]
[null,null,0.67999999999999905,18400]
[null,null,0.68999999999999895,18700]
[null,null,0.69999999999999896,19000]
[null,null,0.70999999999999897,19300]
[null,null,0.71999999999999897,19600]
[null,null,0.72999999999999798,19900]
[null,null,0.73999999999999799,20200]
[null,null,0.749999999999998,20500]
[null,null,0.75999999999999801,20800]
[null,null,0.76999999999999802,21100]
[null,null,0.77999999999999803,21400]
[null,null,0.78999999999999804,21700]
[null,null,0.79999999999999805,22000]
[null,null,null,22300]
[null,null,null,22600]
[null,null,null,22900]
[null,null,null,23200]
[null,null,null,23500]
[null,null,null,23800]
[null,null,null,24100]
[null,null,null,24400]
[null,null,null,24700]
[null,null,null,25000]

{"sheet":"CA NPV FCFF","index":6,"n_rows":3,"n_cols":42,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Citlivostní analýza NVP FCFF na poměr využití tepla"]
["Poměr využití tepla",0.4,0.41,0.42,0.43,0.44,0.45,0.46,0.47,0.48,0.49,0.5,0.50999999999999901,0.51999999999999902,0.52999999999999903,0.53999999999999904,0.54999999999999905,0.55999999999999905,0.56999999999999895,0.57999999999999896,0.58999999999999897,0.59999999999999898,0.60999999999999899,0.619999999999999,0.62999999999999901,0.63999999999999901,0.64999999999999902,0.65999999999999903,0.66999999999999904,0.67999999999999905,0.68999999999999895,0.69999999999999896,0.70999999999999897,0.71999999999999897,0.72999999999999798,0.73999999999999799,0.749999999999998,0.75999999999999801,0.76999999999999802,0.77999999999999803,0.78999999999999804,0.79999999999999805]
["NPV z FCFF",-9936643.3405000009,-9439255.2409000006,-8941867.1413000003,-8444479.0416999999,-7947090.9420999996,-7449702.8425000003,-6952314.7429,-6454926.6434000004,-5957538.5438000001,-5460150.4441999998,-4962762.3446000004,-4465374.2450000001,-3967986.1453999998,-3470598.0458,-2973209.9462000001,-2475821.8467000001,-1978433.7471,-1481045.6475,-983657.54790000001,-486269.44829999999,11118.6513,508506.75089999998,1005894.8504999999,1503282.9501,2000671.0496,2498059.1491999999,2995447.2488000002,3492835.3484,3990223.4479999999,4487611.5476000002,4984999.6471999995,5482387.7467999998,5979775.8463000003,6477163.9458999997,6974552.0455,7471940.1451000003,7969328.2446999997,8466716.3443,8964104.4439000003,9461492.5435000006,9958880.6431000009]