{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["vstupy","LCOE_vypocet","bez_podpory","CfD","kapacitni_mechanismus","citlivosti","pomocny"],"not_rendered":{"charts":12,"images":1,"macros":1,"external_links":0,"defined_names":108,"comments":3,"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":"vstupy","index":0,"n_rows":34,"n_cols":20,"rows_kept":34,"cut":false,"hidden":false,"merged":[[23,0,23,1],[0,0,0,1],[16,0,16,1],[27,0,27,1],[1,0,2,0]]}
["Obecné"]
["diskont",2]
[null,{"$f":"IF(B2=1,5%,IF(B2=2,7%,IF(B2=3,10%,8%)))","v":7.0000000000000007E-2}]
["růst cen služeb",0.02]
["růst ceny energií",0.02]
["výkon",1200]
["kVS",{"$f":"(1037+1043)/(1088+1096)","v":0.95238095238095233}]
["kTm",{"$f":"7500/B12","v":0.85557837097878164}]
["F PXE CZ BL CAL-17",23.9]
["kurz CZK/EUR",27.02]
["kurz CZK/USD",23.899000000000001]
["hodin v roce",{"$f":"(8760*4+24)/4","v":8766}]
["daň z příjmu",0.19]
["odpisování",1]
["doba odepisování",20]
["životnost",60]
["Investice"]
["overnight cost",5500]
["zahájení provozu",2035]
["rok",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
["podíl",2E-3,3.0000000000000001E-3,5.0000000000000001E-3,0.01,0.02,0.03,0.04,0.05,7.0000000000000007E-2,0.1,0.12,0.15,0.15,0.13,0.05,0.04,0.02,5.0000000000000001E-3,5.0000000000000001E-3]
["nominále",{"$f":"$B$18*$B$6*B21*$B$11*1000","v":315466800},{"$f":"$B$18*$B$6*C21*$B$11*1000","v":473200200},788667000,1577334000,3154668000,4732002000,6309336000,7886670000,11041338000.000002,15773340000,18928008000,23660010000,23660010000,20505342000,7886670000,6309336000,3154668000,788667000,788667000]
[]
["Provozní náklady"]
["přírůstkové netto",9.33]
[]
[]
["Vytápění"]
["uvažovat teplo?",2]
["roční dodávka tepla",8]
["investice",25000000000]
["roční snížení výroby elektřiny",288515]
["roční provozní náklady",800000000]
["cena tepla",550]

{"sheet":"LCOE_vypocet","index":1,"n_rows":22,"n_cols":62,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,4,4,4],[2,5,4,5]]}
["WNA"]
["diskont","LCOE2015 (SVK)",null,null,"O&M + fuel"]
[7.0000000000000007E-2,84,{"$f":"vstupy!$B$11*B3","v":2007.5160000000001},null,696.73940962677705,{"$f":"E3/vstupy!$B$10","v":25.786062532449186}]
[]
[null,null,null,772.23018168349358]
[]
[]
[]
["Rok",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["El. energie netto",0,{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709},{"$f":"vstupy!$B$12*vstupy!$B$6*vstupy!$B$7*vstupy!$B$8","v":8571428.5714285709}]
[]
["Investice",{"$f":"vstupy!B18*vstupy!B11*vstupy!B6*1000","v":157733400000}]
["O&M+fuel",null,{"$f":"C10*$E$3","v":5972052082.5152311},{"$f":"D10*$E$3","v":5972052082.5152311},{"$f":"E10*$E$3","v":5972052082.5152311},5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311]
["Výdaje",{"$f":"B13+B12","v":157733400000},{"$f":"C13+C12","v":5972052082.5152311},5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311,5972052082.5152311]
[]
["Tržby za elektřinu",0,{"$f":"C10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^C9","v":5645944799.999999},{"$f":"D10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^D9","v":5758863695.999999},{"$f":"E10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^E9","v":5874040969.9199982},{"$f":"F10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^F9","v":5991521789.3183985},{"$f":"G10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^G9","v":6111352225.1047668},{"$f":"H10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^H9","v":6233579269.606863},{"$f":"I10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^I9","v":6358250854.9989986},{"$f":"J10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^J9","v":6485415872.098979},{"$f":"K10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^K9","v":6615124189.5409584},{"$f":"L10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^L9","v":6747426673.3317785},{"$f":"M10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^M9","v":6882375206.7984123},{"$f":"N10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^N9","v":7020022710.9343815},{"$f":"O10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^O9","v":7160423165.1530695},{"$f":"P10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^P9","v":7303631628.456131},{"$f":"Q10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^Q9","v":7449704261.0252514},{"$f":"R10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^R9","v":7598698346.2457581},{"$f":"S10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^S9","v":7750672313.1706743},{"$f":"T10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^T9","v":7905685759.4340868},{"$f":"U10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^U9","v":8063799474.6227674},{"$f":"V10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^V9","v":8225075464.1152239},{"$f":"W10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^W9","v":8389576973.3975277},{"$f":"X10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^X9","v":8557368512.8654795},{"$f":"Y10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^Y9","v":8728515883.1227875},{"$f":"Z10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^Z9","v":8903086200.785244},{"$f":"AA10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AA9","v":9081147924.8009472},{"$f":"AB10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AB9","v":9262770883.2969685},{"$f":"AC10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AC9","v":9448026300.9629059},{"$f":"AD10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AD9","v":9636986826.9821663},{"$f":"AE10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AE9","v":9829726563.5218067},{"$f":"AF10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AF9","v":10026321094.792244},{"$f":"AG10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AG9","v":10226847516.688087},{"$f":"AH10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AH9","v":10431384467.021851},{"$f":"AI10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AI9","v":10640012156.362289},{"$f":"AJ10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AJ9","v":10852812399.489534},{"$f":"AK10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AK9","v":11069868647.479324},{"$f":"AL10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AL9","v":11291266020.428909},{"$f":"AM10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AM9","v":11517091340.83749},{"$f":"AN10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AN9","v":11747433167.65424},{"$f":"AO10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AO9","v":11982381831.00732},{"$f":"AP10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AP9","v":12222029467.62747},{"$f":"AQ10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AQ9","v":12466470056.980019},{"$f":"AR10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AR9","v":12715799458.119619},{"$f":"AS10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AS9","v":12970115447.282011},{"$f":"AT10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AT9","v":13229517756.227654},{"$f":"AU10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AU9","v":13494108111.352205},{"$f":"AV10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AV9","v":13763990273.57925},{"$f":"AW10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AW9","v":14039270079.050831},{"$f":"AX10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AX9","v":14320055480.631849},{"$f":"AY10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AY9","v":14606456590.244488},{"$f":"AZ10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^AZ9","v":14898585722.049377},{"$f":"BA10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BA9","v":15196557436.490362},{"$f":"BB10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BB9","v":15500488585.220173},{"$f":"BC10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BC9","v":15810498356.924574},{"$f":"BD10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BD9","v":16126708324.063068},{"$f":"BE10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BE9","v":16449242490.544325},{"$f":"BF10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BF9","v":16778227340.355211},{"$f":"BG10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BG9","v":17113791887.162315},{"$f":"BH10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BH9","v":17456067724.905563},{"$f":"BI10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BI9","v":17805189079.403671},{"$f":"BJ10*vstupy!$B$9*vstupy!$B$10*(1+vstupy!$B$5)^BJ9","v":18161292860.991749}]
[]
["LCOE",{"$f":"(NPV(A3,C14:BJ14)+B14)/NPV(A3,C10:BJ10)","v":2007.5160000000012}]
[]
["CF",null,{"$f":"C16-C14","v":-326107282.51523209},{"$f":"D16-D14","v":-213188386.51523209},-98011112.595232964,19469706.803167343,139300142.58953571,261527187.09163189,386198772.48376751,513363789.58374786,643072107.02572727,775374590.81654739,910323124.28318119,1047970628.4191504,1188371082.6378384,1331579545.9408998,1477652178.5100203,1626646263.7305269,1778620230.6554432,1933633676.9188557,2091747392.1075363,2253023381.5999928,2417524890.8822966,2585316430.3502483,2756463800.6075563,2931034118.2700129,3109095842.2857161,3290718800.7817373,3475974218.4476748,3664934744.4669352,3857674481.0065756,4054269012.2770128,4254795434.1728563,4459332384.5066195,4667960073.8470583,4880760316.9743032,5097816564.9640932,5319213937.9136782,5545039258.3222589,5775381085.1390085,6010329748.4920893,6249977385.1122389,6494417974.4647875,6743747375.6043882,6998063364.7667799,7257465673.7124224,7522056028.8369741,7791938191.0640192,8067217996.5355997,8348003398.1166182,8634404507.7292557,8926533639.5341454,9224505353.975132,9528436502.7049408,9838446274.4093437,10154656241.547836,10477190408.029095,10806175257.839981,11141739804.647083,11484015642.390331,11833136996.888439,12189240778.476517]
[]
["NPV",{"$f":"NPV(A3,C20:BJ20)-B14","v":-135050895777.04868}]

{"sheet":"bez_podpory","index":2,"n_rows":38,"n_cols":80,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,9,4,9],[0,0,0,2],[3,8,4,8],[35,3,37,3],[32,3,34,3],[3,1,4,1],[3,2,4,2],[3,3,4,3],[2,0,4,0]]}
["Výpočet NPV projektu NJZ bez podpory"]
[]
["přehled vstupů:","scénář","diskont","růst cen služeb","O&M","overnight costs","cena elektřiny","odpisy","teplo","růst ceny energií"]
[null,{"$f":"IF(vstupy!B2=1,pomocny!A2,IF(vstupy!B2=2,pomocny!A3,IF(vstupy!B2=3,pomocny!A4,\"chyba\")))","v":"7 %"},{"$f":"vstupy!B3","v":7.0000000000000007E-2},{"$f":"vstupy!B4","v":0.02},{"$f":"LCOE_vypocet!E3","v":696.73940962677705},{"$f":"vstupy!B18*vstupy!B11","v":131444.5},{"$f":"G5*vstupy!B10","v":645.77799999999991},{"$f":"IF(vstupy!B14=1,\"degresivní\",\"lineární\")","v":"degresivní"},{"$f":"IF(vstupy!B29=1,\"ano\",\"ne\")","v":"ne"},{"$f":"vstupy!B5","v":0.02}]
[null,null,null,null,{"$f":"LCOE_vypocet!F3","v":25.786062532449186},{"$f":"vstupy!B18","v":5500},{"$f":"vstupy!B9","v":23.9},{"$f":"vstupy!B15","v":20}]
[]
[null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78]
["Rok",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094]
[]
["Výroba"]
["Elektřiny",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709},{"$f":"IF($I$4=\"ne\",vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12,vstupy!$B$6*vstupy!$B$7*vstupy!$B$8*vstupy!$B$12-vstupy!$B$32)","v":8571428.5714285709}]
["Tepla",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0},{"$f":"IF($I$4=\"ano\",vstupy!$B$30*1000000,0)","v":0}]
[]
["Kapitálové výdaje"]
["CAPEX",{"$f":"(IF($I$4=\"ne\",vstupy!B22,vstupy!B22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^B7","v":315466800},{"$f":"(IF($I$4=\"ne\",vstupy!C22,vstupy!C22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^C7","v":482664204},{"$f":"(IF($I$4=\"ne\",vstupy!D22,vstupy!D22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^D7","v":820529146.79999995},{"$f":"(IF($I$4=\"ne\",vstupy!E22,vstupy!E22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^E7","v":1673879459.4719999},{"$f":"(IF($I$4=\"ne\",vstupy!F22,vstupy!F22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^F7","v":3414714097.3228798},{"$f":"(IF($I$4=\"ne\",vstupy!G22,vstupy!G22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^G7","v":5224512568.904006},{"$f":"(IF($I$4=\"ne\",vstupy!H22,vstupy!H22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^H7","v":7105337093.7094488},{"$f":"(IF($I$4=\"ne\",vstupy!I22,vstupy!I22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^I7","v":9059304794.4795456},{"$f":"(IF($I$4=\"ne\",vstupy!J22,vstupy!J22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^J7","v":12936687246.516794},{"$f":"(IF($I$4=\"ne\",vstupy!K22,vstupy!K22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^K7","v":18850601416.353039},{"$f":"(IF($I$4=\"ne\",vstupy!L22,vstupy!L22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^L7","v":23073136133.616123},{"$f":"(IF($I$4=\"ne\",vstupy!M22,vstupy!M22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^M7","v":29418248570.36055},{"$f":"(IF($I$4=\"ne\",vstupy!N22,vstupy!N22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^N7","v":30006613541.767765},{"$f":"(IF($I$4=\"ne\",vstupy!O22,vstupy!O22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^O7","v":26525846370.922703},{"$f":"(IF($I$4=\"ne\",vstupy!P22,vstupy!P22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^P7","v":10406293576.285063},{"$f":"(IF($I$4=\"ne\",vstupy!Q22,vstupy!Q22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^Q7","v":8491535558.2486086},{"$f":"(IF($I$4=\"ne\",vstupy!R22,vstupy!R22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^R7","v":4330683134.7067909},{"$f":"(IF($I$4=\"ne\",vstupy!S22,vstupy!S22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^S7","v":1104324199.3502319},{"$f":"(IF($I$4=\"ne\",vstupy!T22,vstupy!T22+(vstupy!$B$31/19)))*(1+vstupy!$B$4)^T7","v":1126410683.3372362},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Celkem",{"$f":"SUM(B15)","v":315466800},{"$f":"SUM(C15)","v":482664204},820529146.79999995,1673879459.4719999,3414714097.3228798,5224512568.904006,7105337093.7094488,9059304794.4795456,12936687246.516794,18850601416.353039,23073136133.616123,29418248570.36055,30006613541.767765,26525846370.922703,10406293576.285063,8491535558.2486086,4330683134.7067909,1104324199.3502319,1126410683.3372362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Provozní výdaje"]
["O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I$4=\"ne\",$E$4*U11*(1+$D$4)^U7,($E$4*U11-vstupy!$B$33)*(1+$D$4)^U7)","v":8700152196.7260933},{"$f":"IF($I$4=\"ne\",$E$4*V11*(1+$D$4)^V7,($E$4*V11-vstupy!$B$33)*(1+$D$4)^V7)","v":8874155240.6606159},{"$f":"IF($I$4=\"ne\",$E$4*W11*(1+$D$4)^W7,($E$4*W11-vstupy!$B$33)*(1+$D$4)^W7)","v":9051638345.4738274},{"$f":"IF($I$4=\"ne\",$E$4*X11*(1+$D$4)^X7,($E$4*X11-vstupy!$B$33)*(1+$D$4)^X7)","v":9232671112.3833046},{"$f":"IF($I$4=\"ne\",$E$4*Y11*(1+$D$4)^Y7,($E$4*Y11-vstupy!$B$33)*(1+$D$4)^Y7)","v":9417324534.6309681},{"$f":"IF($I$4=\"ne\",$E$4*Z11*(1+$D$4)^Z7,($E$4*Z11-vstupy!$B$33)*(1+$D$4)^Z7)","v":9605671025.3235874},{"$f":"IF($I$4=\"ne\",$E$4*AA11*(1+$D$4)^AA7,($E$4*AA11-vstupy!$B$33)*(1+$D$4)^AA7)","v":9797784445.8300591},{"$f":"IF($I$4=\"ne\",$E$4*AB11*(1+$D$4)^AB7,($E$4*AB11-vstupy!$B$33)*(1+$D$4)^AB7)","v":9993740134.7466621},{"$f":"IF($I$4=\"ne\",$E$4*AC11*(1+$D$4)^AC7,($E$4*AC11-vstupy!$B$33)*(1+$D$4)^AC7)","v":10193614937.441593},{"$f":"IF($I$4=\"ne\",$E$4*AD11*(1+$D$4)^AD7,($E$4*AD11-vstupy!$B$33)*(1+$D$4)^AD7)","v":10397487236.190428},{"$f":"IF($I$4=\"ne\",$E$4*AE11*(1+$D$4)^AE7,($E$4*AE11-vstupy!$B$33)*(1+$D$4)^AE7)","v":10605436980.914234},{"$f":"IF($I$4=\"ne\",$E$4*AF11*(1+$D$4)^AF7,($E$4*AF11-vstupy!$B$33)*(1+$D$4)^AF7)","v":10817545720.53252},{"$f":"IF($I$4=\"ne\",$E$4*AG11*(1+$D$4)^AG7,($E$4*AG11-vstupy!$B$33)*(1+$D$4)^AG7)","v":11033896634.943169},{"$f":"IF($I$4=\"ne\",$E$4*AH11*(1+$D$4)^AH7,($E$4*AH11-vstupy!$B$33)*(1+$D$4)^AH7)","v":11254574567.642033},{"$f":"IF($I$4=\"ne\",$E$4*AI11*(1+$D$4)^AI7,($E$4*AI11-vstupy!$B$33)*(1+$D$4)^AI7)","v":11479666058.994875},{"$f":"IF($I$4=\"ne\",$E$4*AJ11*(1+$D$4)^AJ7,($E$4*AJ11-vstupy!$B$33)*(1+$D$4)^AJ7)","v":11709259380.174772},{"$f":"IF($I$4=\"ne\",$E$4*AK11*(1+$D$4)^AK7,($E$4*AK11-vstupy!$B$33)*(1+$D$4)^AK7)","v":11943444567.778267},{"$f":"IF($I$4=\"ne\",$E$4*AL11*(1+$D$4)^AL7,($E$4*AL11-vstupy!$B$33)*(1+$D$4)^AL7)","v":12182313459.133831},{"$f":"IF($I$4=\"ne\",$E$4*AM11*(1+$D$4)^AM7,($E$4*AM11-vstupy!$B$33)*(1+$D$4)^AM7)","v":12425959728.316509},{"$f":"IF($I$4=\"ne\",$E$4*AN11*(1+$D$4)^AN7,($E$4*AN11-vstupy!$B$33)*(1+$D$4)^AN7)","v":12674478922.882841},{"$f":"IF($I$4=\"ne\",$E$4*AO11*(1+$D$4)^AO7,($E$4*AO11-vstupy!$B$33)*(1+$D$4)^AO7)","v":12927968501.340492},{"$f":"IF($I$4=\"ne\",$E$4*AP11*(1+$D$4)^AP7,($E$4*AP11-vstupy!$B$33)*(1+$D$4)^AP7)","v":13186527871.367306},{"$f":"IF($I$4=\"ne\",$E$4*AQ11*(1+$D$4)^AQ7,($E$4*AQ11-vstupy!$B$33)*(1+$D$4)^AQ7)","v":13450258428.794651},{"$f":"IF($I$4=\"ne\",$E$4*AR11*(1+$D$4)^AR7,($E$4*AR11-vstupy!$B$33)*(1+$D$4)^AR7)","v":13719263597.370544},{"$f":"IF($I$4=\"ne\",$E$4*AS11*(1+$D$4)^AS7,($E$4*AS11-vstupy!$B$33)*(1+$D$4)^AS7)","v":13993648869.317955},{"$f":"IF($I$4=\"ne\",$E$4*AT11*(1+$D$4)^AT7,($E$4*AT11-vstupy!$B$33)*(1+$D$4)^AT7)","v":14273521846.704315},{"$f":"IF($I$4=\"ne\",$E$4*AU11*(1+$D$4)^AU7,($E$4*AU11-vstupy!$B$33)*(1+$D$4)^AU7)","v":14558992283.638401},{"$f":"IF($I$4=\"ne\",$E$4*AV11*(1+$D$4)^AV7,($E$4*AV11-vstupy!$B$33)*(1+$D$4)^AV7)","v":14850172129.311171},{"$f":"IF($I$4=\"ne\",$E$4*AW11*(1+$D$4)^AW7,($E$4*AW11-vstupy!$B$33)*(1+$D$4)^AW7)","v":15147175571.897388},{"$f":"IF($I$4=\"ne\",$E$4*AX11*(1+$D$4)^AX7,($E$4*AX11-vstupy!$B$33)*(1+$D$4)^AX7)","v":15450119083.335339},{"$f":"IF($I$4=\"ne\",$E$4*AY11*(1+$D$4)^AY7,($E$4*AY11-vstupy!$B$33)*(1+$D$4)^AY7)","v":15759121465.002047},{"$f":"IF($I$4=\"ne\",$E$4*AZ11*(1+$D$4)^AZ7,($E$4*AZ11-vstupy!$B$33)*(1+$D$4)^AZ7)","v":16074303894.302088},{"$f":"IF($I$4=\"ne\",$E$4*BA11*(1+$D$4)^BA7,($E$4*BA11-vstupy!$B$33)*(1+$D$4)^BA7)","v":16395789972.188128},{"$f":"IF($I$4=\"ne\",$E$4*BB11*(1+$D$4)^BB7,($E$4*BB11-vstupy!$B$33)*(1+$D$4)^BB7)","v":16723705771.631893},{"$f":"IF($I$4=\"ne\",$E$4*BC11*(1+$D$4)^BC7,($E$4*BC11-vstupy!$B$33)*(1+$D$4)^BC7)","v":17058179887.064528},{"$f":"IF($I$4=\"ne\",$E$4*BD11*(1+$D$4)^BD7,($E$4*BD11-vstupy!$B$33)*(1+$D$4)^BD7)","v":17399343484.80582},{"$f":"IF($I$4=\"ne\",$E$4*BE11*(1+$D$4)^BE7,($E$4*BE11-vstupy!$B$33)*(1+$D$4)^BE7)","v":17747330354.501934},{"$f":"IF($I$4=\"ne\",$E$4*BF11*(1+$D$4)^BF7,($E$4*BF11-vstupy!$B$33)*(1+$D$4)^BF7)","v":18102276961.591972},{"$f":"IF($I$4=\"ne\",$E$4*BG11*(1+$D$4)^BG7,($E$4*BG11-vstupy!$B$33)*(1+$D$4)^BG7)","v":18464322500.823811},{"$f":"IF($I$4=\"ne\",$E$4*BH11*(1+$D$4)^BH7,($E$4*BH11-vstupy!$B$33)*(1+$D$4)^BH7)","v":18833608950.84029},{"$f":"IF($I$4=\"ne\",$E$4*BI11*(1+$D$4)^BI7,($E$4*BI11-vstupy!$B$33)*(1+$D$4)^BI7)","v":19210281129.857094},{"$f":"IF($I$4=\"ne\",$E$4*BJ11*(1+$D$4)^BJ7,($E$4*BJ11-vstupy!$B$33)*(1+$D$4)^BJ7)","v":19594486752.454239},{"$f":"IF($I$4=\"ne\",$E$4*BK11*(1+$D$4)^BK7,($E$4*BK11-vstupy!$B$33)*(1+$D$4)^BK7)","v":19986376487.503323},{"$f":"IF($I$4=\"ne\",$E$4*BL11*(1+$D$4)^BL7,($E$4*BL11-vstupy!$B$33)*(1+$D$4)^BL7)","v":20386104017.253387},{"$f":"IF($I$4=\"ne\",$E$4*BM11*(1+$D$4)^BM7,($E$4*BM11-vstupy!$B$33)*(1+$D$4)^BM7)","v":20793826097.59845},{"$f":"IF($I$4=\"ne\",$E$4*BN11*(1+$D$4)^BN7,($E$4*BN11-vstupy!$B$33)*(1+$D$4)^BN7)","v":21209702619.550426},{"$f":"IF($I$4=\"ne\",$E$4*BO11*(1+$D$4)^BO7,($E$4*BO11-vstupy!$B$33)*(1+$D$4)^BO7)","v":21633896671.941433},{"$f":"IF($I$4=\"ne\",$E$4*BP11*(1+$D$4)^BP7,($E$4*BP11-vstupy!$B$33)*(1+$D$4)^BP7)","v":22066574605.38026},{"$f":"IF($I$4=\"ne\",$E$4*BQ11*(1+$D$4)^BQ7,($E$4*BQ11-vstupy!$B$33)*(1+$D$4)^BQ7)","v":22507906097.487865},{"$f":"IF($I$4=\"ne\",$E$4*BR11*(1+$D$4)^BR7,($E$4*BR11-vstupy!$B$33)*(1+$D$4)^BR7)","v":22958064219.437622},{"$f":"IF($I$4=\"ne\",$E$4*BS11*(1+$D$4)^BS7,($E$4*BS11-vstupy!$B$33)*(1+$D$4)^BS7)","v":23417225503.826378},{"$f":"IF($I$4=\"ne\",$E$4*BT11*(1+$D$4)^BT7,($E$4*BT11-vstupy!$B$33)*(1+$D$4)^BT7)","v":23885570013.902905},{"$f":"IF($I$4=\"ne\",$E$4*BU11*(1+$D$4)^BU7,($E$4*BU11-vstupy!$B$33)*(1+$D$4)^BU7)","v":24363281414.180962},{"$f":"IF($I$4=\"ne\",$E$4*BV11*(1+$D$4)^BV7,($E$4*BV11-vstupy!$B$33)*(1+$D$4)^BV7)","v":24850547042.464581},{"$f":"IF($I$4=\"ne\",$E$4*BW11*(1+$D$4)^BW7,($E$4*BW11-vstupy!$B$33)*(1+$D$4)^BW7)","v":25347557983.313869},{"$f":"IF($I$4=\"ne\",$E$4*BX11*(1+$D$4)^BX7,($E$4*BX11-vstupy!$B$33)*(1+$D$4)^BX7)","v":25854509142.980152},{"$f":"IF($I$4=\"ne\",$E$4*BY11*(1+$D$4)^BY7,($E$4*BY11-vstupy!$B$33)*(1+$D$4)^BY7)","v":26371599325.839748},{"$f":"IF($I$4=\"ne\",$E$4*BZ11*(1+$D$4)^BZ7,($E$4*BZ11-vstupy!$B$33)*(1+$D$4)^BZ7)","v":26899031312.356548},{"$f":"IF($I$4=\"ne\",$E$4*CA11*(1+$D$4)^CA7,($E$4*CA11-vstupy!$B$33)*(1+$D$4)^CA7)","v":27437011938.60368},{"$f":"IF($I$4=\"ne\",$E$4*CB11*(1+$D$4)^CB7,($E$4*CB11-vstupy!$B$33)*(1+$D$4)^CB7)","v":27985752177.375755}]
["Daňové odpisy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(vstupy!B14=1,SUM(B16:T16)/vstupy!B15,SUM(B16:T16)/(2*vstupy!B15-1))","v":9718339429.8076382},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(V7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(V7-18)+1)),IF(vstupy!$B$15<(V7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":18464844916.634514},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(W7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(W7-18)+1)),IF(vstupy!$B$15<(W7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":17493010973.653751},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(X7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(X7-18)+1)),IF(vstupy!$B$15<(X7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":16521177030.672987},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(Y7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(Y7-18)+1)),IF(vstupy!$B$15<(Y7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":15549343087.692223},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(Z7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(Z7-18)+1)),IF(vstupy!$B$15<(Z7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":14577509144.711458},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AA7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AA7-18)+1)),IF(vstupy!$B$15<(AA7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":13605675201.730694},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AB7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AB7-18)+1)),IF(vstupy!$B$15<(AB7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":12633841258.749931},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AC7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AC7-18)+1)),IF(vstupy!$B$15<(AC7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":11662007315.769167},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AD7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AD7-18)+1)),IF(vstupy!$B$15<(AD7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":10690173372.788403},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AE7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AE7-18)+1)),IF(vstupy!$B$15<(AE7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":9718339429.8076401},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AF7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AF7-18)+1)),IF(vstupy!$B$15<(AF7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":8746505486.8268757},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AG7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AG7-18)+1)),IF(vstupy!$B$15<(AG7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":7774671543.8461113},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AH7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AH7-18)+1)),IF(vstupy!$B$15<(AH7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":6802837600.8653469},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AI7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AI7-18)+1)),IF(vstupy!$B$15<(AI7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":5831003657.8845835},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AJ7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AJ7-18)+1)),IF(vstupy!$B$15<(AJ7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":4859169714.90382},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AK7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AK7-18)+1)),IF(vstupy!$B$15<(AK7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":3887335771.9230556},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AL7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AL7-18)+1)),IF(vstupy!$B$15<(AL7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":2915501828.9422917},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AM7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AM7-18)+1)),IF(vstupy!$B$15<(AM7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":1943667885.9615278},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AN7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AN7-18)+1)),IF(vstupy!$B$15<(AN7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":971833942.98076391},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AO7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AO7-18)+1)),IF(vstupy!$B$15<(AO7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AP7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AP7-18)+1)),IF(vstupy!$B$15<(AP7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AQ7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AQ7-18)+1)),IF(vstupy!$B$15<(AQ7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AR7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AR7-18)+1)),IF(vstupy!$B$15<(AR7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AS7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AS7-18)+1)),IF(vstupy!$B$15<(AS7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AT7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AT7-18)+1)),IF(vstupy!$B$15<(AT7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AU7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AU7-18)+1)),IF(vstupy!$B$15<(AU7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AV7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AV7-18)+1)),IF(vstupy!$B$15<(AV7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AW7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AW7-18)+1)),IF(vstupy!$B$15<(AW7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AX7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AX7-18)+1)),IF(vstupy!$B$15<(AX7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AY7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AY7-18)+1)),IF(vstupy!$B$15<(AY7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AZ7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AZ7-18)+1)),IF(vstupy!$B$15<(AZ7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BA7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BA7-18)+1)),IF(vstupy!$B$15<(BA7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BB7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BB7-18)+1)),IF(vstupy!$B$15<(BB7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BC7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BC7-18)+1)),IF(vstupy!$B$15<(BC7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BD7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BD7-18)+1)),IF(vstupy!$B$15<(BD7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BE7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BE7-18)+1)),IF(vstupy!$B$15<(BE7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BF7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BF7-18)+1)),IF(vstupy!$B$15<(BF7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BG7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BG7-18)+1)),IF(vstupy!$B$15<(BG7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BH7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BH7-18)+1)),IF(vstupy!$B$15<(BH7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BI7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BI7-18)+1)),IF(vstupy!$B$15<(BI7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BJ7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BJ7-18)+1)),IF(vstupy!$B$15<(BJ7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BK7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BK7-18)+1)),IF(vstupy!$B$15<(BK7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BL7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BL7-18)+1)),IF(vstupy!$B$15<(BL7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BM7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BM7-18)+1)),IF(vstupy!$B$15<(BM7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BN7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BN7-18)+1)),IF(vstupy!$B$15<(BN7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BO7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BO7-18)+1)),IF(vstupy!$B$15<(BO7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BP7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BP7-18)+1)),IF(vstupy!$B$15<(BP7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BQ7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BQ7-18)+1)),IF(vstupy!$B$15<(BQ7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BR7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BR7-18)+1)),IF(vstupy!$B$15<(BR7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BS7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BS7-18)+1)),IF(vstupy!$B$15<(BS7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BT7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BT7-18)+1)),IF(vstupy!$B$15<(BT7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BU7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BU7-18)+1)),IF(vstupy!$B$15<(BU7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BV7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BV7-18)+1)),IF(vstupy!$B$15<(BV7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BW7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BW7-18)+1)),IF(vstupy!$B$15<(BW7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BX7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BX7-18)+1)),IF(vstupy!$B$15<(BX7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BY7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BY7-18)+1)),IF(vstupy!$B$15<(BY7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BZ7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BZ7-18)+1)),IF(vstupy!$B$15<(BZ7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(CA7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(CA7-18)+1)),IF(vstupy!$B$15<(CA7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(CB7-18),0,(2*SUM($B$16:$T$16))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(CB7-18)+1)),IF(vstupy!$B$15<(CB7-18),0,(2*SUM($B$16:$T$16)/(2*vstupy!$B$15-1))))","v":0}]
["Daň z příjmu",{"$f":"(B27-B19-B20)*vstupy!$B$13","v":0},{"$f":"(C27-C19-C20)*vstupy!$B$13","v":0},{"$f":"(D27-D19-D20)*vstupy!$B$13","v":0},{"$f":"(E27-E19-E20)*vstupy!$B$13","v":0},{"$f":"(F27-F19-F20)*vstupy!$B$13","v":0},{"$f":"(G27-G19-G20)*vstupy!$B$13","v":0},{"$f":"(H27-H19-H20)*vstupy!$B$13","v":0},{"$f":"(I27-I19-I20)*vstupy!$B$13","v":0},{"$f":"(J27-J19-J20)*vstupy!$B$13","v":0},{"$f":"(K27-K19-K20)*vstupy!$B$13","v":0},{"$f":"(L27-L19-L20)*vstupy!$B$13","v":0},{"$f":"(M27-M19-M20)*vstupy!$B$13","v":0},{"$f":"(N27-N19-N20)*vstupy!$B$13","v":0},{"$f":"(O27-O19-O20)*vstupy!$B$13","v":0},{"$f":"(P27-P19-P20)*vstupy!$B$13","v":0},{"$f":"(Q27-Q19-Q20)*vstupy!$B$13","v":0},{"$f":"(R27-R19-R20)*vstupy!$B$13","v":0},{"$f":"(S27-S19-S20)*vstupy!$B$13","v":0},{"$f":"(T27-T19-T20)*vstupy!$B$13","v":0},{"$f":"(U27-U19-U20)*vstupy!$B$13","v":-1967391508.8630834},{"$f":"(V27-V19-V20)*vstupy!$B$13","v":-3631645691.7041821},{"$f":"(W27-W19-W20)*vstupy!$B$13","v":-3449463745.6887093},{"$f":"(X27-X19-X20)*vstupy!$B$13","v":-3267331129.7362542},{"$f":"(Y27-Y19-Y20)*vstupy!$B$13","v":-3085248830.4480767},{"$f":"(Z27-Z19-Z20)*vstupy!$B$13","v":-2903217854.1574621},{"$f":"(AA27-AA19-AA20)*vstupy!$B$13","v":-2721239227.3243632},{"$f":"(AB27-AB19-AB20)*vstupy!$B$13","v":-2539313996.9379287},{"$f":"(AC27-AC19-AC20)*vstupy!$B$13","v":-2357443230.9270926},{"$f":"(AD27-AD19-AD20)*vstupy!$B$13","v":-2175628018.5793662},{"$f":"(AE27-AE19-AE20)*vstupy!$B$13","v":-1993869470.9680128},{"$f":"(AF27-AF19-AF20)*vstupy!$B$13","v":-1812168721.387759},{"$f":"(AG27-AG19-AG20)*vstupy!$B$13","v":-1630526925.7992265},{"$f":"(AH27-AH19-AH20)*vstupy!$B$13","v":-1448945263.2822504},{"$f":"(AI27-AI19-AI20)*vstupy!$B$13","v":-1267424936.4982622},{"$f":"(AJ27-AJ19-AJ20)*vstupy!$B$13","v":-1085967172.161921},{"$f":"(AK27-AK19-AK20)*vstupy!$B$13","v":-904573221.52217972},{"$f":"(AL27-AL19-AL20)*vstupy!$B$13","v":-723244360.8529706},{"$f":"(AM27-AM19-AM20)*vstupy!$B$13","v":-541981891.95370388},{"$f":"(AN27-AN19-AN20)*vstupy!$B$13","v":-360787142.65977943},{"$f":"(AO27-AO19-AO20)*vstupy!$B$13","v":-179661467.36330265},{"$f":"(AP27-AP19-AP20)*vstupy!$B$13","v":-183254696.71056879},{"$f":"(AQ27-AQ19-AQ20)*vstupy!$B$13","v":-186919790.64478016},{"$f":"(AR27-AR19-AR20)*vstupy!$B$13","v":-190658186.45767576},{"$f":"(AS27-AS19-AS20)*vstupy!$B$13","v":-194471350.18682936},{"$f":"(AT27-AT19-AT20)*vstupy!$B$13","v":-198360777.19056574},{"$f":"(AU27-AU19-AU20)*vstupy!$B$13","v":-202327992.73437721},{"$f":"(AV27-AV19-AV20)*vstupy!$B$13","v":-206374552.58906484},{"$f":"(AW27-AW19-AW20)*vstupy!$B$13","v":-210502043.64084595},{"$f":"(AX27-AX19-AX20)*vstupy!$B$13","v":-214712084.51366296},{"$f":"(AY27-AY19-AY20)*vstupy!$B$13","v":-219006326.20393619},{"$f":"(AZ27-AZ19-AZ20)*vstupy!$B$13","v":-223386452.72801498},{"$f":"(BA27-BA19-BA20)*vstupy!$B$13","v":-227854181.78257543},{"$f":"(BB27-BB19-BB20)*vstupy!$B$13","v":-232411265.41822687},{"$f":"(BC27-BC19-BC20)*vstupy!$B$13","v":-237059490.7265912},{"$f":"(BD27-BD19-BD20)*vstupy!$B$13","v":-241800680.54112288},{"$f":"(BE27-BE19-BE20)*vstupy!$B$13","v":-246636694.15194574},{"$f":"(BF27-BF19-BF20)*vstupy!$B$13","v":-251569428.03498462},{"$f":"(BG27-BG19-BG20)*vstupy!$B$13","v":-256600816.59568408},{"$f":"(BH27-BH19-BH20)*vstupy!$B$13","v":-261732832.92759809},{"$f":"(BI27-BI19-BI20)*vstupy!$B$13","v":-266967489.58615029},{"$f":"(BJ27-BJ19-BJ20)*vstupy!$B$13","v":-272306839.37787312},{"$f":"(BK27-BK19-BK20)*vstupy!$B$13","v":-277752976.16543067},{"$f":"(BL27-BL19-BL20)*vstupy!$B$13","v":-283308035.68873835},{"$f":"(BM27-BM19-BM20)*vstupy!$B$13","v":-288974196.40251344},{"$f":"(BN27-BN19-BN20)*vstupy!$B$13","v":-294753680.33056414},{"$f":"(BO27-BO19-BO20)*vstupy!$B$13","v":-300648753.93717486},{"$f":"(BP27-BP19-BP20)*vstupy!$B$13","v":-306661729.01591861},{"$f":"(BQ27-BQ19-BQ20)*vstupy!$B$13","v":-312794963.59623682},{"$f":"(BR27-BR19-BR20)*vstupy!$B$13","v":-319050862.86816138},{"$f":"(BS27-BS19-BS20)*vstupy!$B$13","v":-325431880.12552506},{"$f":"(BT27-BT19-BT20)*vstupy!$B$13","v":-331940517.72803545},{"$f":"(BU27-BU19-BU20)*vstupy!$B$13","v":-338579328.08259654},{"$f":"(BV27-BV19-BV20)*vstupy!$B$13","v":-345350914.64424813},{"$f":"(BW27-BW19-BW20)*vstupy!$B$13","v":-352257932.93713289},{"$f":"(BX27-BX19-BX20)*vstupy!$B$13","v":-359303091.5958758},{"$f":"(BY27-BY19-BY20)*vstupy!$B$13","v":-366489153.42779356},{"$f":"(BZ27-BZ19-BZ20)*vstupy!$B$13","v":-373818936.49634862},{"$f":"(CA27-CA19-CA20)*vstupy!$B$13","v":-381295315.22627634},{"$f":"(CB27-CB19-CB20)*vstupy!$B$13","v":-388921221.53080195}]
["Celkem",{"$f":"B19+B21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6732760687.8630104,5242509548.9564342,5602174599.7851181,5965339982.6470509,6332075704.1828918,6702453171.1661253,7076545218.5056953,7454426137.808733,7836171706.5145006,8221859217.6110611,8611567509.9462204,9005376999.144762,9403369709.1439419,{"$f":"AH19+AH21","v":9805629304.3597832},10212241122.496613,10623292208.012852,11038871346.256086,11459069098.280861,11883977836.362804,12313691780.223063,12748307033.97719,13003273174.656736,13263338638.149872,13528605410.912868,13799177519.131126,14075161069.51375,14356664290.904024,14643797576.722105,14936673528.256542,15235406998.821676,15540115138.798111,15850917441.574072,16167935790.405552,16491294506.213667,16821120396.337936,17157542804.264698,17500693660.349987,17850707533.556988,18207721684.228127,18571876117.912693,18943313640.270943,19322179913.076366,19708623511.337891,20102795981.564648,20504851901.195938,20914948939.219864,21333247918.004257,21759912876.364342,22195111133.891628,22639013356.569462,23091793623.700851,23553629496.17487,24024702086.098366,24505196127.820332,24995300050.376736,25495206051.384277,26005110172.411953,26525212375.860199,27055716623.377403,27596830955.844952]
[]
["Příjmy"]
["Prodej elektřiny",0,{"$f":"C11*$G$4*(1+$D$4)^C7","v":0},{"$f":"D11*$G$4*(1+$D$4)^D7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U11*$G$4*(1+$J$4)^U7","v":8063799474.6227674},{"$f":"V11*$G$4*(1+$J$4)^V7","v":8225075464.1152239},8389576973.3975277,8557368512.8654795,8728515883.1227875,8903086200.785244,9081147924.8009472,9262770883.2969685,9448026300.9629059,9636986826.9821663,9829726563.5218067,10026321094.792244,10226847516.688087,10431384467.021851,10640012156.362289,10852812399.489534,11069868647.479324,11291266020.428909,11517091340.83749,11747433167.65424,11982381831.00732,12222029467.62747,12466470056.980019,12715799458.119619,12970115447.282011,13229517756.227654,13494108111.352205,13763990273.57925,14039270079.050831,14320055480.631849,14606456590.244488,14898585722.049377,15196557436.490362,15500488585.220173,15810498356.924574,16126708324.063068,16449242490.544325,16778227340.355211,17113791887.162315,17456067724.905563,17805189079.403671,18161292860.991749,18524518718.211582,18895009092.575817,19272909274.427326,19658367459.915878,20051534809.114197,20452565505.296478,20861616815.402409,21278849151.710457,21704426134.744667,22138514657.43956,22581284950.588348,23032910649.600117,23493568862.592117,23963440239.843964,24442709044.640835,24931563225.533661,25430194490.044331,25938798379.845219]
["Prodej tepla",{"$f":"(B12*vstupy!$B$34)*(1+$D$4)^B7","v":0},{"$f":"(C12*vstupy!$B$34)*(1+$D$4)^C7","v":0},{"$f":"(D12*vstupy!$B$34)*(1+$D$4)^D7","v":0},{"$f":"(E12*vstupy!$B$34)*(1+$D$4)^E7","v":0},{"$f":"(F12*vstupy!$B$34)*(1+$D$4)^F7","v":0},{"$f":"(G12*vstupy!$B$34)*(1+$D$4)^G7","v":0},{"$f":"(H12*vstupy!$B$34)*(1+$D$4)^H7","v":0},{"$f":"(I12*vstupy!$B$34)*(1+$D$4)^I7","v":0},{"$f":"(J12*vstupy!$B$34)*(1+$D$4)^J7","v":0},{"$f":"(K12*vstupy!$B$34)*(1+$D$4)^K7","v":0},{"$f":"(L12*vstupy!$B$34)*(1+$D$4)^L7","v":0},{"$f":"(M12*vstupy!$B$34)*(1+$D$4)^M7","v":0},{"$f":"(N12*vstupy!$B$34)*(1+$D$4)^N7","v":0},{"$f":"(O12*vstupy!$B$34)*(1+$D$4)^O7","v":0},{"$f":"(P12*vstupy!$B$34)*(1+$D$4)^P7","v":0},{"$f":"(Q12*vstupy!$B$34)*(1+$D$4)^Q7","v":0},{"$f":"(R12*vstupy!$B$34)*(1+$D$4)^R7","v":0},{"$f":"(S12*vstupy!$B$34)*(1+$D$4)^S7","v":0},{"$f":"(T12*vstupy!$B$34)*(1+$D$4)^T7","v":0},{"$f":"(U12*vstupy!$B$34)*(1+$J$4)^U7","v":0},{"$f":"(V12*vstupy!$B$34)*(1+$J$4)^V7","v":0},{"$f":"(W12*vstupy!$B$34)*(1+$J$4)^W7","v":0},{"$f":"(X12*vstupy!$B$34)*(1+$J$4)^X7","v":0},{"$f":"(Y12*vstupy!$B$34)*(1+$J$4)^Y7","v":0},{"$f":"(Z12*vstupy!$B$34)*(1+$J$4)^Z7","v":0},{"$f":"(AA12*vstupy!$B$34)*(1+$J$4)^AA7","v":0},{"$f":"(AB12*vstupy!$B$34)*(1+$J$4)^AB7","v":0},{"$f":"(AC12*vstupy!$B$34)*(1+$J$4)^AC7","v":0},{"$f":"(AD12*vstupy!$B$34)*(1+$J$4)^AD7","v":0},{"$f":"(AE12*vstupy!$B$34)*(1+$J$4)^AE7","v":0},{"$f":"(AF12*vstupy!$B$34)*(1+$J$4)^AF7","v":0},{"$f":"(AG12*vstupy!$B$34)*(1+$J$4)^AG7","v":0},{"$f":"(AH12*vstupy!$B$34)*(1+$J$4)^AH7","v":0},{"$f":"(AI12*vstupy!$B$34)*(1+$J$4)^AI7","v":0},{"$f":"(AJ12*vstupy!$B$34)*(1+$J$4)^AJ7","v":0},{"$f":"(AK12*vstupy!$B$34)*(1+$J$4)^AK7","v":0},{"$f":"(AL12*vstupy!$B$34)*(1+$J$4)^AL7","v":0},{"$f":"(AM12*vstupy!$B$34)*(1+$J$4)^AM7","v":0},{"$f":"(AN12*vstupy!$B$34)*(1+$J$4)^AN7","v":0},{"$f":"(AO12*vstupy!$B$34)*(1+$J$4)^AO7","v":0},{"$f":"(AP12*vstupy!$B$34)*(1+$J$4)^AP7","v":0},{"$f":"(AQ12*vstupy!$B$34)*(1+$J$4)^AQ7","v":0},{"$f":"(AR12*vstupy!$B$34)*(1+$J$4)^AR7","v":0},{"$f":"(AS12*vstupy!$B$34)*(1+$J$4)^AS7","v":0},{"$f":"(AT12*vstupy!$B$34)*(1+$J$4)^AT7","v":0},{"$f":"(AU12*vstupy!$B$34)*(1+$J$4)^AU7","v":0},{"$f":"(AV12*vstupy!$B$34)*(1+$J$4)^AV7","v":0},{"$f":"(AW12*vstupy!$B$34)*(1+$J$4)^AW7","v":0},{"$f":"(AX12*vstupy!$B$34)*(1+$J$4)^AX7","v":0},{"$f":"(AY12*vstupy!$B$34)*(1+$J$4)^AY7","v":0},{"$f":"(AZ12*vstupy!$B$34)*(1+$J$4)^AZ7","v":0},{"$f":"(BA12*vstupy!$B$34)*(1+$J$4)^BA7","v":0},{"$f":"(BB12*vstupy!$B$34)*(1+$J$4)^BB7","v":0},{"$f":"(BC12*vstupy!$B$34)*(1+$J$4)^BC7","v":0},{"$f":"(BD12*vstupy!$B$34)*(1+$J$4)^BD7","v":0},{"$f":"(BE12*vstupy!$B$34)*(1+$J$4)^BE7","v":0},{"$f":"(BF12*vstupy!$B$34)*(1+$J$4)^BF7","v":0},{"$f":"(BG12*vstupy!$B$34)*(1+$J$4)^BG7","v":0},{"$f":"(BH12*vstupy!$B$34)*(1+$J$4)^BH7","v":0},{"$f":"(BI12*vstupy!$B$34)*(1+$J$4)^BI7","v":0},{"$f":"(BJ12*vstupy!$B$34)*(1+$J$4)^BJ7","v":0},{"$f":"(BK12*vstupy!$B$34)*(1+$J$4)^BK7","v":0},{"$f":"(BL12*vstupy!$B$34)*(1+$J$4)^BL7","v":0},{"$f":"(BM12*vstupy!$B$34)*(1+$J$4)^BM7","v":0},{"$f":"(BN12*vstupy!$B$34)*(1+$J$4)^BN7","v":0},{"$f":"(BO12*vstupy!$B$34)*(1+$J$4)^BO7","v":0},{"$f":"(BP12*vstupy!$B$34)*(1+$J$4)^BP7","v":0},{"$f":"(BQ12*vstupy!$B$34)*(1+$J$4)^BQ7","v":0},{"$f":"(BR12*vstupy!$B$34)*(1+$J$4)^BR7","v":0},{"$f":"(BS12*vstupy!$B$34)*(1+$J$4)^BS7","v":0},{"$f":"(BT12*vstupy!$B$34)*(1+$J$4)^BT7","v":0},{"$f":"(BU12*vstupy!$B$34)*(1+$J$4)^BU7","v":0},{"$f":"(BV12*vstupy!$B$34)*(1+$J$4)^BV7","v":0},{"$f":"(BW12*vstupy!$B$34)*(1+$J$4)^BW7","v":0},{"$f":"(BX12*vstupy!$B$34)*(1+$J$4)^BX7","v":0},{"$f":"(BY12*vstupy!$B$34)*(1+$J$4)^BY7","v":0},{"$f":"(BZ12*vstupy!$B$34)*(1+$J$4)^BZ7","v":0},{"$f":"(CA12*vstupy!$B$34)*(1+$J$4)^CA7","v":0},{"$f":"(CB12*vstupy!$B$34)*(1+$J$4)^CB7","v":0}]
["Celkem",{"$f":"B25+B26","v":0},{"$f":"C25+C26","v":0},{"$f":"D25+D26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8063799474.6227674,8225075464.1152239,8389576973.3975277,8557368512.8654795,8728515883.1227875,8903086200.785244,9081147924.8009472,9262770883.2969685,9448026300.9629059,9636986826.9821663,9829726563.5218067,10026321094.792244,10226847516.688087,10431384467.021851,10640012156.362289,10852812399.489534,11069868647.479324,11291266020.428909,11517091340.83749,11747433167.65424,11982381831.00732,12222029467.62747,12466470056.980019,12715799458.119619,12970115447.282011,13229517756.227654,13494108111.352205,13763990273.57925,14039270079.050831,14320055480.631849,14606456590.244488,14898585722.049377,15196557436.490362,15500488585.220173,15810498356.924574,16126708324.063068,16449242490.544325,16778227340.355211,17113791887.162315,17456067724.905563,17805189079.403671,18161292860.991749,18524518718.211582,18895009092.575817,19272909274.427326,19658367459.915878,20051534809.114197,{"$f":"BP25+BP26","v":20452565505.296478},20861616815.402409,21278849151.710457,21704426134.744667,22138514657.43956,22581284950.588348,23032910649.600117,23493568862.592117,23963440239.843964,24442709044.640835,24931563225.533661,25430194490.044331,25938798379.845219]
[]
[]
["CF",{"$f":"-B16-B22+B27","v":-315466800},-482664204,-820529146.79999995,-1673879459.4719999,-3414714097.3228798,-5224512568.904006,-7105337093.7094488,-9059304794.4795456,-12936687246.516794,-18850601416.353039,-23073136133.616123,-29418248570.36055,-30006613541.767765,-26525846370.922703,-10406293576.285063,-8491535558.2486086,-4330683134.7067909,-1104324199.3502319,-1126410683.3372362,1331038786.759757,2982565915.1587896,2787402373.6124096,2592028530.2184286,2396440178.9398956,2200633029.6191187,2004602706.2952518,1808344745.4882355,1611854594.4484053,1415127609.3711052,1218159053.5755863,1020944095.6474819,823477807.54414558,{"$f":"-AH16-AH22+AH27","v":625755162.66206741},427771033.86567688,229520191.47668266,30997301.223237991,-167803077.8519516,-366886495.52531433,-566258612.56882286,-765925202.96986961,-781243707.02926636,-796868581.16985321,-812805952.79324913,-829062071.84911537,-845643313.28609657,-862556179.55181885,-879807303.14285469,-897403449.20571136,-915351518.18982697,-933658548.5536232,-952331719.52469444,-971378353.91518974,-990805920.99349403,-1010622039.4133625,-1030834480.2016296,-1051451169.8056622,-1072480193.2017765,-1093929797.0658112,-1115808393.0071297,-1138124560.8672714,-1160887052.0846176,-1184104793.1263084,-1207786888.9888306,-1231942626.7686119,-1256581479.3039856,-1281713108.8900604,-1307347371.0678635,-1333494318.4892197,-1360164204.859005,-1387367488.9561844,-1415114838.7353096,-1443417135.5100174,-1472285478.2202148,-1501731187.7846184,-1531765811.5403137,-1562401127.7711182,-1593649150.3265381,-1625522133.3330727,-1658032575.999733]
["DCF",{"$f":"B30/((1+vstupy!$B$3)^B7)","v":-315466800},{"$f":"C30/((1+vstupy!$B$3)^C7)","v":-451088041.12149531},{"$f":"D30/((1+vstupy!$B$3)^D7)","v":-716681934.49209535},{"$f":"E30/((1+vstupy!$B$3)^E7)","v":-1366384248.9382002},{"$f":"F30/((1+vstupy!$B$3)^F7)","v":-2605069035.3588119},{"$f":"G30/((1+vstupy!$B$3)^G7)","v":-3725005256.167273},{"$f":"H30/((1+vstupy!$B$3)^H7)","v":-4734586119.9883099},{"$f":"I30/((1+vstupy!$B$3)^I7)","v":-5641679722.4159756},{"$f":"J30/((1+vstupy!$B$3)^J7)","v":-7529269760.3831921},{"$f":"K30/((1+vstupy!$B$3)^K7)","v":-10253478178.35895},{"$f":"L30/((1+vstupy!$B$3)^L7)","v":-11729212420.851736},{"$f":"M30/((1+vstupy!$B$3)^M7)","v":-13976397978.117718},{"$f":"N30/((1+vstupy!$B$3)^N7)","v":-13323295268.859884},{"$f":"O30/((1+vstupy!$B$3)^O7)","v":-11007283194.086109},{"$f":"P30/((1+vstupy!$B$3)^P7)","v":-4035740063.9711843},{"$f":"Q30/((1+vstupy!$B$3)^Q7)","v":-3077723263.738771},{"$f":"R30/((1+vstupy!$B$3)^R7)","v":-1466952209.8194144},{"$f":"S30/((1+vstupy!$B$3)^S7)","v":-349600760.28406614},{"$f":"T30/((1+vstupy!$B$3)^T7)","v":-333264276.15864235},{"$f":"U30/((1+vstupy!$B$3)^U7)","v":368043316.09971064},{"$f":"V30/((1+vstupy!$B$3)^V7)","v":770751709.62196815},{"$f":"W30/((1+vstupy!$B$3)^W7)","v":673194151.24292481},{"$f":"X30/((1+vstupy!$B$3)^X7)","v":585054963.79084992},{"$f":"Y30/((1+vstupy!$B$3)^Y7)","v":505521586.8706134},{"$f":"Z30/((1+vstupy!$B$3)^Z7)","v":433847363.53708869},{"$f":"AA30/((1+vstupy!$B$3)^AA7)","v":369346399.89375573},{"$f":"AB30/((1+vstupy!$B$3)^AB7)","v":311388814.98399168},{"$f":"AC30/((1+vstupy!$B$3)^AC7)","v":259396351.91943547},{"$f":"AD30/((1+vstupy!$B$3)^AD7)","v":212838323.32060122},{"$f":"AE30/((1+vstupy!$B$3)^AE7)","v":171227866.12126747},{"$f":"AF30/((1+vstupy!$B$3)^AF7)","v":134118482.6212095},{"$f":"AG30/((1+vstupy!$B$3)^AG7)","v":101100846.37182851},{"$f":"AH30/((1+vstupy!$B$3)^AH7)","v":71799853.055740416},{"$f":"AI30/((1+vstupy!$B$3)^AI7)","v":45871897.983313546},{"$f":"AJ30/((1+vstupy!$B$3)^AJ7)","v":23002363.184689015},{"$f":"AK30/((1+vstupy!$B$3)^AK7)","v":2903298.3327017147},{"$f":"AL30/((1+vstupy!$B$3)^AL7)","v":-14688719.102614693},{"$f":"AM30/((1+vstupy!$B$3)^AM7)","v":-30014557.986936811},{"$f":"AN30/((1+vstupy!$B$3)^AN7)","v":-43294354.459538795},{"$f":"AO30/((1+vstupy!$B$3)^AO7)","v":-54729191.265408993},{"$f":"AP30/((1+vstupy!$B$3)^AP7)","v":-52171752.421230964},{"$f":"AQ30/((1+vstupy!$B$3)^AQ7)","v":-49733820.06509877},{"$f":"AR30/((1+vstupy!$B$3)^AR7)","v":-47409809.781682871},{"$f":"AS30/((1+vstupy!$B$3)^AS7)","v":-45194398.109641679},{"$f":"AT30/((1+vstupy!$B$3)^AT7)","v":-43082510.34750884},{"$f":"AU30/((1+vstupy!$B$3)^AU7)","v":-41069308.929400966},{"$f":"AV30/((1+vstupy!$B$3)^AV7)","v":-39150182.343914911},{"$f":"AW30/((1+vstupy!$B$3)^AW7)","v":-37320734.570834763},{"$f":"AX30/((1+vstupy!$B$3)^AX7)","v":-35576775.011450015},{"$f":"AY30/((1+vstupy!$B$3)^AY7)","v":-33914308.88941963},{"$f":"AZ30/((1+vstupy!$B$3)^AZ7)","v":-32329528.100194369},{"$f":"BA30/((1+vstupy!$B$3)^BA7)","v":-30818802.488035794},{"$f":"BB30/((1+vstupy!$B$3)^BB7)","v":-29378671.530650962},{"$f":"BC30/((1+vstupy!$B$3)^BC7)","v":-28005836.412396204},{"$f":"BD30/((1+vstupy!$B$3)^BD7)","v":-26697152.467891708},{"$f":"BE30/((1+vstupy!$B$3)^BE7)","v":-25449621.978737887},{"$f":"BF30/((1+vstupy!$B$3)^BF7)","v":-24260387.306834273},{"$f":"BG30/((1+vstupy!$B$3)^BG7)","v":-23126724.348570969},{"$f":"BH30/((1+vstupy!$B$3)^BH7)","v":-22046036.294899475},{"$f":"BI30/((1+vstupy!$B$3)^BI7)","v":-21015847.682988264},{"$f":"BJ30/((1+vstupy!$B$3)^BJ7)","v":-20033798.725839298},{"$f":"BK30/((1+vstupy!$B$3)^BK7)","v":-19097639.906874817},{"$f":"BL30/((1+vstupy!$B$3)^BL7)","v":-18205226.827114254},{"$f":"BM30/((1+vstupy!$B$3)^BM7)","v":-17354515.293137014},{"$f":"BN30/((1+vstupy!$B$3)^BN7)","v":-16543556.634579232},{"$f":"BO30/((1+vstupy!$B$3)^BO7)","v":-15770493.240439955},{"$f":"BP30/((1+vstupy!$B$3)^BP7)","v":-15033554.303970819},{"$f":"BQ30/((1+vstupy!$B$3)^BQ7)","v":-14331051.766402077},{"$f":"BR30/((1+vstupy!$B$3)^BR7)","v":-13661376.450215075},{"$f":"BS30/((1+vstupy!$B$3)^BS7)","v":-13022994.373102212},{"$f":"BT30/((1+vstupy!$B$3)^BT7)","v":-12414443.234172216},{"$f":"BU30/((1+vstupy!$B$3)^BU7)","v":-11834329.064351099},{"$f":"BV30/((1+vstupy!$B$3)^BV7)","v":-11281323.033306632},{"$f":"BW30/((1+vstupy!$B$3)^BW7)","v":-10754158.405582016},{"$f":"BX30/((1+vstupy!$B$3)^BX7)","v":-10251627.638966056},{"$f":"BY30/((1+vstupy!$B$3)^BY7)","v":-9772579.6184536088},{"$f":"BZ30/((1+vstupy!$B$3)^BZ7)","v":-9315917.0194604378},{"$f":"CA30/((1+vstupy!$B$3)^CA7)","v":-8880593.794252025},{"$f":"CB30/((1+vstupy!$B$3)^CB7)","v":-8465612.7758290283}]
[]
["NPV vztahem",{"$f":"SUM(B31:CB31)","v":-92685274768.162064},null,"Cena v 0. roce dle scénáře pro NPV = 0, bez tepla","5 %","7 %","10 %"]
["NPV funkcí",{"$f":"NPV(C4,C30:CB30)+B30","v":-92685274768.162033},null,null,1615.4366872582011,2287.3555870875257,3809.9595068502267]
[null,null,null,null,{"$f":"E34/vstupy!$B$10","v":59.786701971065916},{"$f":"F34/vstupy!$B$10","v":84.654166805607915},{"$f":"G34/vstupy!$B$10","v":141.00516309586331}]
["LCOE",{"$f":"(NPV(C4,C16:AA16)+B16+NPV(C4,C22:CB22)+B22)/NPV(C4,C11:CB11)","v":3867.6275577726769},null,"Cena v 0. roce dle scénáře pro NPV = 0, s teplem","5 %","7 %","10 %"]
[null,null,null,null,1179.3860741522808,2003.8010497795326,3899.6632433098248]
[null,null,null,null,{"$f":"E37/vstupy!$B$10","v":43.648633388315353},{"$f":"F37/vstupy!$B$10","v":74.159920421152208},{"$f":"G37/vstupy!$B$10","v":144.32506451923851}]

{"sheet":"CfD","index":3,"n_rows":28,"n_cols":80,"rows_kept":28,"cut":false,"hidden":false,"merged":[[3,9,4,9],[3,8,4,8],[0,0,0,4],[23,0,23,2],[2,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]]}
["Výpočet NPV projektu NJZ s podporou formou CfD + výpočet podpory"]
[]
[{"$f":"bez_podpory!A3","v":"přehled vstupů:"},{"$f":"bez_podpory!B3","v":"scénář"},{"$f":"bez_podpory!C3","v":"diskont"},{"$f":"bez_podpory!D3","v":"růst cen služeb"},{"$f":"bez_podpory!E3","v":"O&M"},{"$f":"bez_podpory!F3","v":"overnight costs"},{"$f":"bez_podpory!G3","v":"cena elektřiny"},{"$f":"bez_podpory!H3","v":"odpisy"},{"$f":"bez_podpory!I3","v":"teplo"},{"$f":"bez_podpory!J3","v":"růst ceny energií"}]
[{"$f":"bez_podpory!A4","v":0},{"$f":"bez_podpory!B4","v":"7 %"},{"$f":"bez_podpory!C4","v":7.0000000000000007E-2},{"$f":"bez_podpory!D4","v":0.02},{"$f":"bez_podpory!E4","v":696.73940962677705},{"$f":"bez_podpory!F4","v":131444.5},{"$f":"bez_podpory!G4","v":645.77799999999991},{"$f":"bez_podpory!H4","v":"degresivní"},{"$f":"bez_podpory!I4","v":"ne"},{"$f":"bez_podpory!J4","v":0.02}]
[{"$f":"bez_podpory!A5","v":0},{"$f":"bez_podpory!B5","v":0},{"$f":"bez_podpory!C5","v":0},{"$f":"bez_podpory!D5","v":0},{"$f":"bez_podpory!E5","v":25.786062532449186},{"$f":"bez_podpory!F5","v":5500},{"$f":"bez_podpory!G5","v":23.9},{"$f":"bez_podpory!H5","v":20},{"$f":"bez_podpory!I5","v":0},{"$f":"bez_podpory!J5","v":0}]
[]
["Strike price CfD",105,{"$f":"B7*vstupy!B10","v":2837.1}]
["Délka smlouvy",30]
[]
[null,{"$f":"bez_podpory!B7","v":0},{"$f":"bez_podpory!C7","v":1},{"$f":"bez_podpory!D7","v":2},{"$f":"bez_podpory!E7","v":3},{"$f":"bez_podpory!F7","v":4},{"$f":"bez_podpory!G7","v":5},{"$f":"bez_podpory!H7","v":6},{"$f":"bez_podpory!I7","v":7},{"$f":"bez_podpory!J7","v":8},{"$f":"bez_podpory!K7","v":9},{"$f":"bez_podpory!L7","v":10},{"$f":"bez_podpory!M7","v":11},{"$f":"bez_podpory!N7","v":12},{"$f":"bez_podpory!O7","v":13},{"$f":"bez_podpory!P7","v":14},{"$f":"bez_podpory!Q7","v":15},{"$f":"bez_podpory!R7","v":16},{"$f":"bez_podpory!S7","v":17},{"$f":"bez_podpory!T7","v":18},{"$f":"bez_podpory!U7","v":19},{"$f":"bez_podpory!V7","v":20},{"$f":"bez_podpory!W7","v":21},{"$f":"bez_podpory!X7","v":22},{"$f":"bez_podpory!Y7","v":23},{"$f":"bez_podpory!Z7","v":24},{"$f":"bez_podpory!AA7","v":25},{"$f":"bez_podpory!AB7","v":26},{"$f":"bez_podpory!AC7","v":27},{"$f":"bez_podpory!AD7","v":28},{"$f":"bez_podpory!AE7","v":29},{"$f":"bez_podpory!AF7","v":30},{"$f":"bez_podpory!AG7","v":31},{"$f":"bez_podpory!AH7","v":32},{"$f":"bez_podpory!AI7","v":33},{"$f":"bez_podpory!AJ7","v":34},{"$f":"bez_podpory!AK7","v":35},{"$f":"bez_podpory!AL7","v":36},{"$f":"bez_podpory!AM7","v":37},{"$f":"bez_podpory!AN7","v":38},{"$f":"bez_podpory!AO7","v":39},{"$f":"bez_podpory!AP7","v":40},{"$f":"bez_podpory!AQ7","v":41},{"$f":"bez_podpory!AR7","v":42},{"$f":"bez_podpory!AS7","v":43},{"$f":"bez_podpory!AT7","v":44},{"$f":"bez_podpory!AU7","v":45},{"$f":"bez_podpory!AV7","v":46},{"$f":"bez_podpory!AW7","v":47},{"$f":"bez_podpory!AX7","v":48},{"$f":"bez_podpory!AY7","v":49},{"$f":"bez_podpory!AZ7","v":50},{"$f":"bez_podpory!BA7","v":51},{"$f":"bez_podpory!BB7","v":52},{"$f":"bez_podpory!BC7","v":53},{"$f":"bez_podpory!BD7","v":54},{"$f":"bez_podpory!BE7","v":55},{"$f":"bez_podpory!BF7","v":56},{"$f":"bez_podpory!BG7","v":57},{"$f":"bez_podpory!BH7","v":58},{"$f":"bez_podpory!BI7","v":59},{"$f":"bez_podpory!BJ7","v":60},{"$f":"bez_podpory!BK7","v":61},{"$f":"bez_podpory!BL7","v":62},{"$f":"bez_podpory!BM7","v":63},{"$f":"bez_podpory!BN7","v":64},{"$f":"bez_podpory!BO7","v":65},{"$f":"bez_podpory!BP7","v":66},{"$f":"bez_podpory!BQ7","v":67},{"$f":"bez_podpory!BR7","v":68},{"$f":"bez_podpory!BS7","v":69},{"$f":"bez_podpory!BT7","v":70},{"$f":"bez_podpory!BU7","v":71},{"$f":"bez_podpory!BV7","v":72},{"$f":"bez_podpory!BW7","v":73},{"$f":"bez_podpory!BX7","v":74},{"$f":"bez_podpory!BY7","v":75},{"$f":"bez_podpory!BZ7","v":76},{"$f":"bez_podpory!CA7","v":77},{"$f":"bez_podpory!CB7","v":78}]
[{"$f":"bez_podpory!A8","v":"Rok"},{"$f":"bez_podpory!B8","v":2016},{"$f":"bez_podpory!C8","v":2017},{"$f":"bez_podpory!D8","v":2018},{"$f":"bez_podpory!E8","v":2019},{"$f":"bez_podpory!F8","v":2020},{"$f":"bez_podpory!G8","v":2021},{"$f":"bez_podpory!H8","v":2022},{"$f":"bez_podpory!I8","v":2023},{"$f":"bez_podpory!J8","v":2024},{"$f":"bez_podpory!K8","v":2025},{"$f":"bez_podpory!L8","v":2026},{"$f":"bez_podpory!M8","v":2027},{"$f":"bez_podpory!N8","v":2028},{"$f":"bez_podpory!O8","v":2029},{"$f":"bez_podpory!P8","v":2030},{"$f":"bez_podpory!Q8","v":2031},{"$f":"bez_podpory!R8","v":2032},{"$f":"bez_podpory!S8","v":2033},{"$f":"bez_podpory!T8","v":2034},{"$f":"bez_podpory!U8","v":2035},{"$f":"bez_podpory!V8","v":2036},{"$f":"bez_podpory!W8","v":2037},{"$f":"bez_podpory!X8","v":2038},{"$f":"bez_podpory!Y8","v":2039},{"$f":"bez_podpory!Z8","v":2040},{"$f":"bez_podpory!AA8","v":2041},{"$f":"bez_podpory!AB8","v":2042},{"$f":"bez_podpory!AC8","v":2043},{"$f":"bez_podpory!AD8","v":2044},{"$f":"bez_podpory!AE8","v":2045},{"$f":"bez_podpory!AF8","v":2046},{"$f":"bez_podpory!AG8","v":2047},{"$f":"bez_podpory!AH8","v":2048},{"$f":"bez_podpory!AI8","v":2049},{"$f":"bez_podpory!AJ8","v":2050},{"$f":"bez_podpory!AK8","v":2051},{"$f":"bez_podpory!AL8","v":2052},{"$f":"bez_podpory!AM8","v":2053},{"$f":"bez_podpory!AN8","v":2054},{"$f":"bez_podpory!AO8","v":2055},{"$f":"bez_podpory!AP8","v":2056},{"$f":"bez_podpory!AQ8","v":2057},{"$f":"bez_podpory!AR8","v":2058},{"$f":"bez_podpory!AS8","v":2059},{"$f":"bez_podpory!AT8","v":2060},{"$f":"bez_podpory!AU8","v":2061},{"$f":"bez_podpory!AV8","v":2062},{"$f":"bez_podpory!AW8","v":2063},{"$f":"bez_podpory!AX8","v":2064},{"$f":"bez_podpory!AY8","v":2065},{"$f":"bez_podpory!AZ8","v":2066},{"$f":"bez_podpory!BA8","v":2067},{"$f":"bez_podpory!BB8","v":2068},{"$f":"bez_podpory!BC8","v":2069},{"$f":"bez_podpory!BD8","v":2070},{"$f":"bez_podpory!BE8","v":2071},{"$f":"bez_podpory!BF8","v":2072},{"$f":"bez_podpory!BG8","v":2073},{"$f":"bez_podpory!BH8","v":2074},{"$f":"bez_podpory!BI8","v":2075},{"$f":"bez_podpory!BJ8","v":2076},{"$f":"bez_podpory!BK8","v":2077},{"$f":"bez_podpory!BL8","v":2078},{"$f":"bez_podpory!BM8","v":2079},{"$f":"bez_podpory!BN8","v":2080},{"$f":"bez_podpory!BO8","v":2081},{"$f":"bez_podpory!BP8","v":2082},{"$f":"bez_podpory!BQ8","v":2083},{"$f":"bez_podpory!BR8","v":2084},{"$f":"bez_podpory!BS8","v":2085},{"$f":"bez_podpory!BT8","v":2086},{"$f":"bez_podpory!BU8","v":2087},{"$f":"bez_podpory!BV8","v":2088},{"$f":"bez_podpory!BW8","v":2089},{"$f":"bez_podpory!BX8","v":2090},{"$f":"bez_podpory!BY8","v":2091},{"$f":"bez_podpory!BZ8","v":2092},{"$f":"bez_podpory!CA8","v":2093},{"$f":"bez_podpory!CB8","v":2094}]
[]
["CF bez podpory",{"$f":"bez_podpory!B30","v":-315466800},{"$f":"bez_podpory!C30","v":-482664204},{"$f":"bez_podpory!D30","v":-820529146.79999995},{"$f":"bez_podpory!E30","v":-1673879459.4719999},{"$f":"bez_podpory!F30","v":-3414714097.3228798},{"$f":"bez_podpory!G30","v":-5224512568.904006},{"$f":"bez_podpory!H30","v":-7105337093.7094488},{"$f":"bez_podpory!I30","v":-9059304794.4795456},{"$f":"bez_podpory!J30","v":-12936687246.516794},{"$f":"bez_podpory!K30","v":-18850601416.353039},{"$f":"bez_podpory!L30","v":-23073136133.616123},{"$f":"bez_podpory!M30","v":-29418248570.36055},{"$f":"bez_podpory!N30","v":-30006613541.767765},{"$f":"bez_podpory!O30","v":-26525846370.922703},{"$f":"bez_podpory!P30","v":-10406293576.285063},{"$f":"bez_podpory!Q30","v":-8491535558.2486086},{"$f":"bez_podpory!R30","v":-4330683134.7067909},{"$f":"bez_podpory!S30","v":-1104324199.3502319},{"$f":"bez_podpory!T30","v":-1126410683.3372362},{"$f":"bez_podpory!U30","v":1331038786.759757},{"$f":"bez_podpory!V30","v":2982565915.1587896},{"$f":"bez_podpory!W30","v":2787402373.6124096},{"$f":"bez_podpory!X30","v":2592028530.2184286},{"$f":"bez_podpory!Y30","v":2396440178.9398956},{"$f":"bez_podpory!Z30","v":2200633029.6191187},{"$f":"bez_podpory!AA30","v":2004602706.2952518},{"$f":"bez_podpory!AB30","v":1808344745.4882355},{"$f":"bez_podpory!AC30","v":1611854594.4484053},{"$f":"bez_podpory!AD30","v":1415127609.3711052},{"$f":"bez_podpory!AE30","v":1218159053.5755863},{"$f":"bez_podpory!AF30","v":1020944095.6474819},{"$f":"bez_podpory!AG30","v":823477807.54414558},{"$f":"bez_podpory!AH30","v":625755162.66206741},{"$f":"bez_podpory!AI30","v":427771033.86567688},{"$f":"bez_podpory!AJ30","v":229520191.47668266},{"$f":"bez_podpory!AK30","v":30997301.223237991},{"$f":"bez_podpory!AL30","v":-167803077.8519516},{"$f":"bez_podpory!AM30","v":-366886495.52531433},{"$f":"bez_podpory!AN30","v":-566258612.56882286},{"$f":"bez_podpory!AO30","v":-765925202.96986961},{"$f":"bez_podpory!AP30","v":-781243707.02926636},{"$f":"bez_podpory!AQ30","v":-796868581.16985321},{"$f":"bez_podpory!AR30","v":-812805952.79324913},{"$f":"bez_podpory!AS30","v":-829062071.84911537},{"$f":"bez_podpory!AT30","v":-845643313.28609657},{"$f":"bez_podpory!AU30","v":-862556179.55181885},{"$f":"bez_podpory!AV30","v":-879807303.14285469},{"$f":"bez_podpory!AW30","v":-897403449.20571136},{"$f":"bez_podpory!AX30","v":-915351518.18982697},{"$f":"bez_podpory!AY30","v":-933658548.5536232},{"$f":"bez_podpory!AZ30","v":-952331719.52469444},{"$f":"bez_podpory!BA30","v":-971378353.91518974},{"$f":"bez_podpory!BB30","v":-990805920.99349403},{"$f":"bez_podpory!BC30","v":-1010622039.4133625},{"$f":"bez_podpory!BD30","v":-1030834480.2016296},{"$f":"bez_podpory!BE30","v":-1051451169.8056622},{"$f":"bez_podpory!BF30","v":-1072480193.2017765},{"$f":"bez_podpory!BG30","v":-1093929797.0658112},{"$f":"bez_podpory!BH30","v":-1115808393.0071297},{"$f":"bez_podpory!BI30","v":-1138124560.8672714},{"$f":"bez_podpory!BJ30","v":-1160887052.0846176},{"$f":"bez_podpory!BK30","v":-1184104793.1263084},{"$f":"bez_podpory!BL30","v":-1207786888.9888306},{"$f":"bez_podpory!BM30","v":-1231942626.7686119},{"$f":"bez_podpory!BN30","v":-1256581479.3039856},{"$f":"bez_podpory!BO30","v":-1281713108.8900604},{"$f":"bez_podpory!BP30","v":-1307347371.0678635},{"$f":"bez_podpory!BQ30","v":-1333494318.4892197},{"$f":"bez_podpory!BR30","v":-1360164204.859005},{"$f":"bez_podpory!BS30","v":-1387367488.9561844},{"$f":"bez_podpory!BT30","v":-1415114838.7353096},{"$f":"bez_podpory!BU30","v":-1443417135.5100174},{"$f":"bez_podpory!BV30","v":-1472285478.2202148},{"$f":"bez_podpory!BW30","v":-1501731187.7846184},{"$f":"bez_podpory!BX30","v":-1531765811.5403137},{"$f":"bez_podpory!BY30","v":-1562401127.7711182},{"$f":"bez_podpory!BZ30","v":-1593649150.3265381},{"$f":"bez_podpory!CA30","v":-1625522133.3330727},{"$f":"bez_podpory!CB30","v":-1658032575.999733}]
[]
["Doplatek od státu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((U10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!U11*vstupy!$B$10)*(1+vstupy!$B$4)^U10,0),0)","v":27362934618.908218},{"$f":"IF((V10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!V11*vstupy!$B$10)*(1+vstupy!$B$4)^V10,0),0)","v":27910193311.286388},{"$f":"IF((W10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!W11*vstupy!$B$10)*(1+vstupy!$B$4)^W10,0),0)","v":28468397177.512112},{"$f":"IF((X10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!X11*vstupy!$B$10)*(1+vstupy!$B$4)^X10,0),0)","v":29037765121.062355},{"$f":"IF((Y10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!Y11*vstupy!$B$10)*(1+vstupy!$B$4)^Y10,0),0)","v":29618520423.483597},{"$f":"IF((Z10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!Z11*vstupy!$B$10)*(1+vstupy!$B$4)^Z10,0),0)","v":30210890831.95327},{"$f":"IF((AA10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AA11*vstupy!$B$10)*(1+vstupy!$B$4)^AA10,0),0)","v":30815108648.592339},{"$f":"IF((AB10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AB11*vstupy!$B$10)*(1+vstupy!$B$4)^AB10,0),0)","v":31431410821.564186},{"$f":"IF((AC10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AC11*vstupy!$B$10)*(1+vstupy!$B$4)^AC10,0),0)","v":32060039037.995464},{"$f":"IF((AD10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AD11*vstupy!$B$10)*(1+vstupy!$B$4)^AD10,0),0)","v":32701239818.755383},{"$f":"IF((AE10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AE11*vstupy!$B$10)*(1+vstupy!$B$4)^AE10,0),0)","v":33355264615.130486},{"$f":"IF((AF10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AF11*vstupy!$B$10)*(1+vstupy!$B$4)^AF10,0),0)","v":34022369907.433098},{"$f":"IF((AG10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AG11*vstupy!$B$10)*(1+vstupy!$B$4)^AG10,0),0)","v":34702817305.581749},{"$f":"IF((AH10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AH11*vstupy!$B$10)*(1+vstupy!$B$4)^AH10,0),0)","v":35396873651.69339},{"$f":"IF((AI10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AI11*vstupy!$B$10)*(1+vstupy!$B$4)^AI10,0),0)","v":36104811124.727264},{"$f":"IF((AJ10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AJ11*vstupy!$B$10)*(1+vstupy!$B$4)^AJ10,0),0)","v":36826907347.221802},{"$f":"IF((AK10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AK11*vstupy!$B$10)*(1+vstupy!$B$4)^AK10,0),0)","v":37563445494.166237},{"$f":"IF((AL10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AL11*vstupy!$B$10)*(1+vstupy!$B$4)^AL10,0),0)","v":38314714404.049561},{"$f":"IF((AM10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AM11*vstupy!$B$10)*(1+vstupy!$B$4)^AM10,0),0)","v":39081008692.130562},{"$f":"IF((AN10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AN11*vstupy!$B$10)*(1+vstupy!$B$4)^AN10,0),0)","v":39862628865.973175},{"$f":"IF((AO10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AO11*vstupy!$B$10)*(1+vstupy!$B$4)^AO10,0),0)","v":40659881443.292625},{"$f":"IF((AP10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AP11*vstupy!$B$10)*(1+vstupy!$B$4)^AP10,0),0)","v":41473079072.158485},{"$f":"IF((AQ10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AQ11*vstupy!$B$10)*(1+vstupy!$B$4)^AQ10,0),0)","v":42302540653.601654},{"$f":"IF((AR10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AR11*vstupy!$B$10)*(1+vstupy!$B$4)^AR10,0),0)","v":43148591466.673683},{"$f":"IF((AS10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AS11*vstupy!$B$10)*(1+vstupy!$B$4)^AS10,0),0)","v":44011563296.007156},{"$f":"IF((AT10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AT11*vstupy!$B$10)*(1+vstupy!$B$4)^AT10,0),0)","v":44891794561.927307},{"$f":"IF((AU10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AU11*vstupy!$B$10)*(1+vstupy!$B$4)^AU10,0),0)","v":45789630453.165848},{"$f":"IF((AV10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AV11*vstupy!$B$10)*(1+vstupy!$B$4)^AV10,0),0)","v":46705423062.229172},{"$f":"IF((AW10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AW11*vstupy!$B$10)*(1+vstupy!$B$4)^AW10,0),0)","v":47639531523.47374},{"$f":"IF((AX10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AX11*vstupy!$B$10)*(1+vstupy!$B$4)^AX10,0),0)","v":48592322153.943222},{"$f":"IF((AY10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AY11*vstupy!$B$10)*(1+vstupy!$B$4)^AY10,0),0)","v":0},{"$f":"IF((AZ10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!AZ11*vstupy!$B$10)*(1+vstupy!$B$4)^AZ10,0),0)","v":0},{"$f":"IF((BA10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BA11*vstupy!$B$10)*(1+vstupy!$B$4)^BA10,0),0)","v":0},{"$f":"IF((BB10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BB11*vstupy!$B$10)*(1+vstupy!$B$4)^BB10,0),0)","v":0},{"$f":"IF((BC10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BC11*vstupy!$B$10)*(1+vstupy!$B$4)^BC10,0),0)","v":0},{"$f":"IF((BD10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BD11*vstupy!$B$10)*(1+vstupy!$B$4)^BD10,0),0)","v":0},{"$f":"IF((BE10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BE11*vstupy!$B$10)*(1+vstupy!$B$4)^BE10,0),0)","v":0},{"$f":"IF((BF10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BF11*vstupy!$B$10)*(1+vstupy!$B$4)^BF10,0),0)","v":0},{"$f":"IF((BG10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BG11*vstupy!$B$10)*(1+vstupy!$B$4)^BG10,0),0)","v":0},{"$f":"IF((BH10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BH11*vstupy!$B$10)*(1+vstupy!$B$4)^BH10,0),0)","v":0},{"$f":"IF((BI10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BI11*vstupy!$B$10)*(1+vstupy!$B$4)^BI10,0),0)","v":0},{"$f":"IF((BJ10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BJ11*vstupy!$B$10)*(1+vstupy!$B$4)^BJ10,0),0)","v":0},{"$f":"IF((BK10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BK11*vstupy!$B$10)*(1+vstupy!$B$4)^BK10,0),0)","v":0},{"$f":"IF((BL10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BL11*vstupy!$B$10)*(1+vstupy!$B$4)^BL10,0),0)","v":0},{"$f":"IF((BM10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BM11*vstupy!$B$10)*(1+vstupy!$B$4)^BM10,0),0)","v":0},{"$f":"IF((BN10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BN11*vstupy!$B$10)*(1+vstupy!$B$4)^BN10,0),0)","v":0},{"$f":"IF((BO10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BO11*vstupy!$B$10)*(1+vstupy!$B$4)^BO10,0),0)","v":0},{"$f":"IF((BP10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BP11*vstupy!$B$10)*(1+vstupy!$B$4)^BP10,0),0)","v":0},{"$f":"IF((BQ10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BQ11*vstupy!$B$10)*(1+vstupy!$B$4)^BQ10,0),0)","v":0},{"$f":"IF((BR10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BR11*vstupy!$B$10)*(1+vstupy!$B$4)^BR10,0),0)","v":0},{"$f":"IF((BS10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BS11*vstupy!$B$10)*(1+vstupy!$B$4)^BS10,0),0)","v":0},{"$f":"IF((BT10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BT11*vstupy!$B$10)*(1+vstupy!$B$4)^BT10,0),0)","v":0},{"$f":"IF((BU10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BU11*vstupy!$B$10)*(1+vstupy!$B$4)^BU10,0),0)","v":0},{"$f":"IF((BV10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BV11*vstupy!$B$10)*(1+vstupy!$B$4)^BV10,0),0)","v":0},{"$f":"IF((BW10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BW11*vstupy!$B$10)*(1+vstupy!$B$4)^BW10,0),0)","v":0},{"$f":"IF((BX10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BX11*vstupy!$B$10)*(1+vstupy!$B$4)^BX10,0),0)","v":0},{"$f":"IF((BY10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BY11*vstupy!$B$10)*(1+vstupy!$B$4)^BY10,0),0)","v":0},{"$f":"IF((BZ10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!BZ11*vstupy!$B$10)*(1+vstupy!$B$4)^BZ10,0),0)","v":0},{"$f":"IF((CA10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!CA11*vstupy!$B$10)*(1+vstupy!$B$4)^CA10,0),0)","v":0},{"$f":"IF((CB10-18)<=$B$8,IF($B$7>vstupy!$B$9,(($B$7-vstupy!$B$9)*bez_podpory!CB11*vstupy!$B$10)*(1+vstupy!$B$4)^CB10,0),0)","v":0}]
["daň z příjmu za CfD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U15*vstupy!$B$13","v":5198957577.5925617},{"$f":"V15*vstupy!$B$13","v":5302936729.1444139},{"$f":"W15*vstupy!$B$13","v":5408995463.7273016},{"$f":"X15*vstupy!$B$13","v":5517175373.0018473},{"$f":"Y15*vstupy!$B$13","v":5627518880.4618835},{"$f":"Z15*vstupy!$B$13","v":5740069258.0711212},{"$f":"AA15*vstupy!$B$13","v":5854870643.2325439},{"$f":"AB15*vstupy!$B$13","v":5971968056.0971956},{"$f":"AC15*vstupy!$B$13","v":6091407417.2191381},{"$f":"AD15*vstupy!$B$13","v":6213235565.5635223},{"$f":"AE15*vstupy!$B$13","v":6337500276.8747921},{"$f":"AF15*vstupy!$B$13","v":6464250282.4122887},{"$f":"AG15*vstupy!$B$13","v":6593535288.0605326},{"$f":"AH15*vstupy!$B$13","v":6725405993.821744},{"$f":"AI15*vstupy!$B$13","v":6859914113.6981802},{"$f":"AJ15*vstupy!$B$13","v":6997112395.9721422},{"$f":"AK15*vstupy!$B$13","v":7137054643.8915854},{"$f":"AL15*vstupy!$B$13","v":7279795736.7694168},{"$f":"AM15*vstupy!$B$13","v":7425391651.5048065},{"$f":"AN15*vstupy!$B$13","v":7573899484.5349035},{"$f":"AO15*vstupy!$B$13","v":7725377474.2255993},{"$f":"AP15*vstupy!$B$13","v":7879885023.7101126},{"$f":"AQ15*vstupy!$B$13","v":8037482724.1843147},{"$f":"AR15*vstupy!$B$13","v":8198232378.6680002},{"$f":"AS15*vstupy!$B$13","v":8362197026.2413597},{"$f":"AT15*vstupy!$B$13","v":8529440966.7661886},{"$f":"AU15*vstupy!$B$13","v":8700029786.101511},{"$f":"AV15*vstupy!$B$13","v":8874030381.8235435},{"$f":"AW15*vstupy!$B$13","v":9051510989.4600105},{"$f":"AX15*vstupy!$B$13","v":9232541209.2492123},{"$f":"AY15*vstupy!$B$13","v":0},{"$f":"AZ15*vstupy!$B$13","v":0},{"$f":"BA15*vstupy!$B$13","v":0},{"$f":"BB15*vstupy!$B$13","v":0},{"$f":"BC15*vstupy!$B$13","v":0},{"$f":"BD15*vstupy!$B$13","v":0},{"$f":"BE15*vstupy!$B$13","v":0},{"$f":"BF15*vstupy!$B$13","v":0},{"$f":"BG15*vstupy!$B$13","v":0},{"$f":"BH15*vstupy!$B$13","v":0},{"$f":"BI15*vstupy!$B$13","v":0},{"$f":"BJ15*vstupy!$B$13","v":0},{"$f":"BK15*vstupy!$B$13","v":0},{"$f":"BL15*vstupy!$B$13","v":0},{"$f":"BM15*vstupy!$B$13","v":0},{"$f":"BN15*vstupy!$B$13","v":0},{"$f":"BO15*vstupy!$B$13","v":0},{"$f":"BP15*vstupy!$B$13","v":0},{"$f":"BQ15*vstupy!$B$13","v":0},{"$f":"BR15*vstupy!$B$13","v":0},{"$f":"BS15*vstupy!$B$13","v":0},{"$f":"BT15*vstupy!$B$13","v":0},{"$f":"BU15*vstupy!$B$13","v":0},{"$f":"BV15*vstupy!$B$13","v":0},{"$f":"BW15*vstupy!$B$13","v":0},{"$f":"BX15*vstupy!$B$13","v":0},{"$f":"BY15*vstupy!$B$13","v":0},{"$f":"BZ15*vstupy!$B$13","v":0},{"$f":"CA15*vstupy!$B$13","v":0},{"$f":"CB15*vstupy!$B$13","v":0}]
[]
["Doplatek státu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((U10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!U11*vstupy!$B$10)*((1+vstupy!$B$4)^U10),0),0)","v":0},{"$f":"IF((V10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!V11*vstupy!$B$10)*((1+vstupy!$B$4)^V10),0),0)","v":0},{"$f":"IF((W10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!W11*vstupy!$B$10)*((1+vstupy!$B$4)^W10),0),0)","v":0},{"$f":"IF((X10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!X11*vstupy!$B$10)*((1+vstupy!$B$4)^X10),0),0)","v":0},{"$f":"IF((Y10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!Y11*vstupy!$B$10)*((1+vstupy!$B$4)^Y10),0),0)","v":0},{"$f":"IF((Z10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!Z11*vstupy!$B$10)*((1+vstupy!$B$4)^Z10),0),0)","v":0},{"$f":"IF((AA10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AA11*vstupy!$B$10)*((1+vstupy!$B$4)^AA10),0),0)","v":0},{"$f":"IF((AB10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AB11*vstupy!$B$10)*((1+vstupy!$B$4)^AB10),0),0)","v":0},{"$f":"IF((AC10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AC11*vstupy!$B$10)*((1+vstupy!$B$4)^AC10),0),0)","v":0},{"$f":"IF((AD10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AD11*vstupy!$B$10)*((1+vstupy!$B$4)^AD10),0),0)","v":0},{"$f":"IF((AE10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AE11*vstupy!$B$10)*((1+vstupy!$B$4)^AE10),0),0)","v":0},{"$f":"IF((AF10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AF11*vstupy!$B$10)*((1+vstupy!$B$4)^AF10),0),0)","v":0},{"$f":"IF((AG10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AG11*vstupy!$B$10)*((1+vstupy!$B$4)^AG10),0),0)","v":0},{"$f":"IF((AH10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AH11*vstupy!$B$10)*((1+vstupy!$B$4)^AH10),0),0)","v":0},{"$f":"IF((AI10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AI11*vstupy!$B$10)*((1+vstupy!$B$4)^AI10),0),0)","v":0},{"$f":"IF((AJ10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AJ11*vstupy!$B$10)*((1+vstupy!$B$4)^AJ10),0),0)","v":0},{"$f":"IF((AK10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AK11*vstupy!$B$10)*((1+vstupy!$B$4)^AK10),0),0)","v":0},{"$f":"IF((AL10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AL11*vstupy!$B$10)*((1+vstupy!$B$4)^AL10),0),0)","v":0},{"$f":"IF((AM10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AM11*vstupy!$B$10)*((1+vstupy!$B$4)^AM10),0),0)","v":0},{"$f":"IF((AN10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AN11*vstupy!$B$10)*((1+vstupy!$B$4)^AN10),0),0)","v":0},{"$f":"IF((AO10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AO11*vstupy!$B$10)*((1+vstupy!$B$4)^AO10),0),0)","v":0},{"$f":"IF((AP10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AP11*vstupy!$B$10)*((1+vstupy!$B$4)^AP10),0),0)","v":0},{"$f":"IF((AQ10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AQ11*vstupy!$B$10)*((1+vstupy!$B$4)^AQ10),0),0)","v":0},{"$f":"IF((AR10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AR11*vstupy!$B$10)*((1+vstupy!$B$4)^AR10),0),0)","v":0},{"$f":"IF((AS10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AS11*vstupy!$B$10)*((1+vstupy!$B$4)^AS10),0),0)","v":0},{"$f":"IF((AT10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AT11*vstupy!$B$10)*((1+vstupy!$B$4)^AT10),0),0)","v":0},{"$f":"IF((AU10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AU11*vstupy!$B$10)*((1+vstupy!$B$4)^AU10),0),0)","v":0},{"$f":"IF((AV10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AV11*vstupy!$B$10)*((1+vstupy!$B$4)^AV10),0),0)","v":0},{"$f":"IF((AW10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AW11*vstupy!$B$10)*((1+vstupy!$B$4)^AW10),0),0)","v":0},{"$f":"IF((AX10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AX11*vstupy!$B$10)*((1+vstupy!$B$4)^AX10),0),0)","v":0},{"$f":"IF((AY10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AY11*vstupy!$B$10)*((1+vstupy!$B$4)^AY10),0),0)","v":0},{"$f":"IF((AZ10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!AZ11*vstupy!$B$10)*((1+vstupy!$B$4)^AZ10),0),0)","v":0},{"$f":"IF((BA10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BA11*vstupy!$B$10)*((1+vstupy!$B$4)^BA10),0),0)","v":0},{"$f":"IF((BB10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BB11*vstupy!$B$10)*((1+vstupy!$B$4)^BB10),0),0)","v":0},{"$f":"IF((BC10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BC11*vstupy!$B$10)*((1+vstupy!$B$4)^BC10),0),0)","v":0},{"$f":"IF((BD10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BD11*vstupy!$B$10)*((1+vstupy!$B$4)^BD10),0),0)","v":0},{"$f":"IF((BE10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BE11*vstupy!$B$10)*((1+vstupy!$B$4)^BE10),0),0)","v":0},{"$f":"IF((BF10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BF11*vstupy!$B$10)*((1+vstupy!$B$4)^BF10),0),0)","v":0},{"$f":"IF((BG10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BG11*vstupy!$B$10)*((1+vstupy!$B$4)^BG10),0),0)","v":0},{"$f":"IF((BH10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BH11*vstupy!$B$10)*((1+vstupy!$B$4)^BH10),0),0)","v":0},{"$f":"IF((BI10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BI11*vstupy!$B$10)*((1+vstupy!$B$4)^BI10),0),0)","v":0},{"$f":"IF((BJ10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BJ11*vstupy!$B$10)*((1+vstupy!$B$4)^BJ10),0),0)","v":0},{"$f":"IF((BK10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BK11*vstupy!$B$10)*((1+vstupy!$B$4)^BK10),0),0)","v":0},{"$f":"IF((BL10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BL11*vstupy!$B$10)*((1+vstupy!$B$4)^BL10),0),0)","v":0},{"$f":"IF((BM10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BM11*vstupy!$B$10)*((1+vstupy!$B$4)^BM10),0),0)","v":0},{"$f":"IF((BN10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BN11*vstupy!$B$10)*((1+vstupy!$B$4)^BN10),0),0)","v":0},{"$f":"IF((BO10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BO11*vstupy!$B$10)*((1+vstupy!$B$4)^BO10),0),0)","v":0},{"$f":"IF((BP10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BP11*vstupy!$B$10)*((1+vstupy!$B$4)^BP10),0),0)","v":0},{"$f":"IF((BQ10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BQ11*vstupy!$B$10)*((1+vstupy!$B$4)^BQ10),0),0)","v":0},{"$f":"IF((BR10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BR11*vstupy!$B$10)*((1+vstupy!$B$4)^BR10),0),0)","v":0},{"$f":"IF((BS10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BS11*vstupy!$B$10)*((1+vstupy!$B$4)^BS10),0),0)","v":0},{"$f":"IF((BT10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BT11*vstupy!$B$10)*((1+vstupy!$B$4)^BT10),0),0)","v":0},{"$f":"IF((BU10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BU11*vstupy!$B$10)*((1+vstupy!$B$4)^BU10),0),0)","v":0},{"$f":"IF((BV10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BV11*vstupy!$B$10)*((1+vstupy!$B$4)^BV10),0),0)","v":0},{"$f":"IF((BW10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BW11*vstupy!$B$10)*((1+vstupy!$B$4)^BW10),0),0)","v":0},{"$f":"IF((BX10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BX11*vstupy!$B$10)*((1+vstupy!$B$4)^BX10),0),0)","v":0},{"$f":"IF((BY10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BY11*vstupy!$B$10)*((1+vstupy!$B$4)^BY10),0),0)","v":0},{"$f":"IF((BZ10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!BZ11*vstupy!$B$10)*((1+vstupy!$B$4)^BZ10),0),0)","v":0},{"$f":"IF((CA10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!CA11*vstupy!$B$10)*((1+vstupy!$B$4)^CA10),0),0)","v":0},{"$f":"IF((CB10-18)<=$B$8,IF($B$7<vstupy!$B$9,((vstupy!$B$9-$B$7)*bez_podpory!CB11*vstupy!$B$10)*((1+vstupy!$B$4)^CB10),0),0)","v":0}]
[]
["CF s CfD",{"$f":"B13+B15-B18","v":-315466800},{"$f":"C13+C15-C18-C16","v":-482664204},{"$f":"D13+D15-D18-D16","v":-820529146.79999995},-1673879459.4719999,-3414714097.3228798,-5224512568.904006,-7105337093.7094488,-9059304794.4795456,-12936687246.516794,-18850601416.353039,-23073136133.616123,-29418248570.36055,-30006613541.767765,-26525846370.922703,-10406293576.285063,-8491535558.2486086,-4330683134.7067909,-1104324199.3502319,-1126410683.3372362,23495015828.075417,25589822497.300766,25846804087.397217,26112618278.278938,26387441721.961609,26671454603.501266,26964840711.655045,27267787510.955227,27580486215.224731,27903131862.562965,28235923391.831276,28579063720.668293,28932759825.065361,29297222820.53371,29672668044.89476,30059315142.726345,30457388151.497887,30867115589.428192,31288730545.100441,31722470768.869446,32168578766.097153,32811950341.419106,33468189348.247486,34137553135.212433,34820304197.916687,35516710281.875023,36227044487.51252,36951585377.262772,37690617084.808014,38444429426.504181,-933658548.5536232,-952331719.52469444,-971378353.91518974,-990805920.99349403,-1010622039.4133625,-1030834480.2016296,-1051451169.8056622,-1072480193.2017765,-1093929797.0658112,-1115808393.0071297,-1138124560.8672714,-1160887052.0846176,-1184104793.1263084,-1207786888.9888306,-1231942626.7686119,-1256581479.3039856,-1281713108.8900604,{"$f":"BP13+BP15-BP18-BP16","v":-1307347371.0678635},-1333494318.4892197,-1360164204.859005,-1387367488.9561844,-1415114838.7353096,-1443417135.5100174,-1472285478.2202148,-1501731187.7846184,-1531765811.5403137,-1562401127.7711182,-1593649150.3265381,-1625522133.3330727,-1658032575.999733]
["DCF s CfD",{"$f":"B20/((1+$C$4)^B10)","v":-315466800},{"$f":"C20/((1+$C$4)^C10)","v":-451088041.12149531},{"$f":"D20/((1+$C$4)^D10)","v":-716681934.49209535},-1366384248.9382002,-2605069035.3588119,-3725005256.167273,-4734586119.9883099,-5641679722.4159756,-7529269760.3831921,-10253478178.35895,-11729212420.851736,-13976397978.117718,-13323295268.859884,-11007283194.086109,-4035740063.9711843,-3077723263.738771,-1466952209.8194144,-349600760.28406614,-333264276.15864235,6496567660.6844215,6612896411.936367,6242341437.5613213,5893961722.7111921,5566348590.7012186,5258187124.1980391,4968249723.1406431,4695390113.7800913,4438537776.9400148,4196692765.863585,3968920886.1155124,3754349211.9615188,3552161915.4625888,3361596386.2076807,3181939621.1748834,3012524865.6663723,2852728487.6143055,2701967068.8106904,2559694697.7808871,2425400450.1041813,2298606042.9915943,2191194545.655539,2088802277.1669624,1991194694.1217771,1898148213.0880492,1809449698.457767,1724895974.2307682,1644293358.6125081,1567457220.3595865,1494211555.8568025,-33914308.88941963,-32329528.100194369,-30818802.488035794,-29378671.530650962,-28005836.412396204,-26697152.467891708,-25449621.978737887,-24260387.306834273,-23126724.348570969,-22046036.294899475,-21015847.682988264,-20033798.725839298,-19097639.906874817,-18205226.827114254,-17354515.293137014,-16543556.634579232,-15770493.240439955,{"$f":"BP20/((1+$C$4)^BP10)","v":-15033554.303970819},-14331051.766402077,-13661376.450215075,-13022994.373102212,-12414443.234172216,-11834329.064351099,-11281323.033306632,-10754158.405582016,-10251627.638966056,-9772579.6184536088,-9315917.0194604378,-8880593.794252025,-8465612.7758290283]
["NPV",{"$f":"NPV(vstupy!B3,C20:CB20)+B20","v":7257464256.2382364},{"$f":"SUM(B21:CB21)","v":7257464256.2383671}]
[]
["Strike price pro NPV = 0"]
["Scénář","bez tepla","s teplem"]
["5 %",74.827113824842343,51.925448013102766]
["7 %",99.11082428872372,86.119436827361753]
["10 %",153.16144160118662,156.82597041114207]

{"sheet":"kapacitni_mechanismus","index":4,"n_rows":41,"n_cols":80,"rows_kept":41,"cut":false,"hidden":false,"merged":[[37,1,37,2],[3,3,4,3],[3,8,4,8],[3,9,4,9],[0,0,0,4],[2,0,4,0],[3,1,4,1],[3,2,4,2],[36,0,36,1]]}
["Výpočet NPV projektu NJZ s podporou kapacitními mechanismy + výpočet podpory"]
[]
[{"$f":"bez_podpory!A3","v":"přehled vstupů:"},{"$f":"bez_podpory!B3","v":"scénář"},{"$f":"bez_podpory!C3","v":"diskont"},{"$f":"bez_podpory!D3","v":"růst cen služeb"},{"$f":"bez_podpory!E3","v":"O&M"},{"$f":"bez_podpory!F3","v":"overnight costs"},{"$f":"bez_podpory!G3","v":"cena elektřiny"},{"$f":"bez_podpory!H3","v":"odpisy"},{"$f":"bez_podpory!I3","v":"teplo"},{"$f":"bez_podpory!J3","v":"růst ceny energií"}]
[{"$f":"bez_podpory!A4","v":0},{"$f":"bez_podpory!B4","v":"7 %"},{"$f":"bez_podpory!C4","v":7.0000000000000007E-2},{"$f":"bez_podpory!D4","v":0.02},{"$f":"bez_podpory!E4","v":696.73940962677705},{"$f":"bez_podpory!F4","v":131444.5},{"$f":"bez_podpory!G4","v":645.77799999999991},{"$f":"bez_podpory!H4","v":"degresivní"},{"$f":"bez_podpory!I4","v":"ne"},{"$f":"bez_podpory!J4","v":0.02}]
[{"$f":"bez_podpory!A5","v":0},{"$f":"bez_podpory!B5","v":0},{"$f":"bez_podpory!C5","v":0},{"$f":"bez_podpory!D5","v":0},{"$f":"bez_podpory!E5","v":25.786062532449186},{"$f":"bez_podpory!F5","v":5500},{"$f":"bez_podpory!G5","v":23.9},{"$f":"bez_podpory!H5","v":20},{"$f":"bez_podpory!I5","v":0},{"$f":"bez_podpory!J5","v":0}]
[]
["Roční cena kapacity",20000,{"$f":"B7*vstupy!B10","v":540400}]
["Prodaná kapacita",500]
["Roční využití kapacity",0.2]
["Průměrná prodejní cena",40,{"$f":" B10*vstupy!B10","v":1080.8}]
[]
[null,{"$f":"bez_podpory!B7","v":0},{"$f":"bez_podpory!C7","v":1},{"$f":"bez_podpory!D7","v":2},{"$f":"bez_podpory!E7","v":3},{"$f":"bez_podpory!F7","v":4},{"$f":"bez_podpory!G7","v":5},{"$f":"bez_podpory!H7","v":6},{"$f":"bez_podpory!I7","v":7},{"$f":"bez_podpory!J7","v":8},{"$f":"bez_podpory!K7","v":9},{"$f":"bez_podpory!L7","v":10},{"$f":"bez_podpory!M7","v":11},{"$f":"bez_podpory!N7","v":12},{"$f":"bez_podpory!O7","v":13},{"$f":"bez_podpory!P7","v":14},{"$f":"bez_podpory!Q7","v":15},{"$f":"bez_podpory!R7","v":16},{"$f":"bez_podpory!S7","v":17},{"$f":"bez_podpory!T7","v":18},{"$f":"bez_podpory!U7","v":19},{"$f":"bez_podpory!V7","v":20},{"$f":"bez_podpory!W7","v":21},{"$f":"bez_podpory!X7","v":22},{"$f":"bez_podpory!Y7","v":23},{"$f":"bez_podpory!Z7","v":24},{"$f":"bez_podpory!AA7","v":25},{"$f":"bez_podpory!AB7","v":26},{"$f":"bez_podpory!AC7","v":27},{"$f":"bez_podpory!AD7","v":28},{"$f":"bez_podpory!AE7","v":29},{"$f":"bez_podpory!AF7","v":30},{"$f":"bez_podpory!AG7","v":31},{"$f":"bez_podpory!AH7","v":32},{"$f":"bez_podpory!AI7","v":33},{"$f":"bez_podpory!AJ7","v":34},{"$f":"bez_podpory!AK7","v":35},{"$f":"bez_podpory!AL7","v":36},{"$f":"bez_podpory!AM7","v":37},{"$f":"bez_podpory!AN7","v":38},{"$f":"bez_podpory!AO7","v":39},{"$f":"bez_podpory!AP7","v":40},{"$f":"bez_podpory!AQ7","v":41},{"$f":"bez_podpory!AR7","v":42},{"$f":"bez_podpory!AS7","v":43},{"$f":"bez_podpory!AT7","v":44},{"$f":"bez_podpory!AU7","v":45},{"$f":"bez_podpory!AV7","v":46},{"$f":"bez_podpory!AW7","v":47},{"$f":"bez_podpory!AX7","v":48},{"$f":"bez_podpory!AY7","v":49},{"$f":"bez_podpory!AZ7","v":50},{"$f":"bez_podpory!BA7","v":51},{"$f":"bez_podpory!BB7","v":52},{"$f":"bez_podpory!BC7","v":53},{"$f":"bez_podpory!BD7","v":54},{"$f":"bez_podpory!BE7","v":55},{"$f":"bez_podpory!BF7","v":56},{"$f":"bez_podpory!BG7","v":57},{"$f":"bez_podpory!BH7","v":58},{"$f":"bez_podpory!BI7","v":59},{"$f":"bez_podpory!BJ7","v":60},{"$f":"bez_podpory!BK7","v":61},{"$f":"bez_podpory!BL7","v":62},{"$f":"bez_podpory!BM7","v":63},{"$f":"bez_podpory!BN7","v":64},{"$f":"bez_podpory!BO7","v":65},{"$f":"bez_podpory!BP7","v":66},{"$f":"bez_podpory!BQ7","v":67},{"$f":"bez_podpory!BR7","v":68},{"$f":"bez_podpory!BS7","v":69},{"$f":"bez_podpory!BT7","v":70},{"$f":"bez_podpory!BU7","v":71},{"$f":"bez_podpory!BV7","v":72},{"$f":"bez_podpory!BW7","v":73},{"$f":"bez_podpory!BX7","v":74},{"$f":"bez_podpory!BY7","v":75},{"$f":"bez_podpory!BZ7","v":76},{"$f":"bez_podpory!CA7","v":77},{"$f":"bez_podpory!CB7","v":78}]
["Rok",{"$f":"bez_podpory!B8","v":2016},{"$f":"bez_podpory!C8","v":2017},{"$f":"bez_podpory!D8","v":2018},{"$f":"bez_podpory!E8","v":2019},{"$f":"bez_podpory!F8","v":2020},{"$f":"bez_podpory!G8","v":2021},{"$f":"bez_podpory!H8","v":2022},{"$f":"bez_podpory!I8","v":2023},{"$f":"bez_podpory!J8","v":2024},{"$f":"bez_podpory!K8","v":2025},{"$f":"bez_podpory!L8","v":2026},{"$f":"bez_podpory!M8","v":2027},{"$f":"bez_podpory!N8","v":2028},{"$f":"bez_podpory!O8","v":2029},{"$f":"bez_podpory!P8","v":2030},{"$f":"bez_podpory!Q8","v":2031},{"$f":"bez_podpory!R8","v":2032},{"$f":"bez_podpory!S8","v":2033},{"$f":"bez_podpory!T8","v":2034},{"$f":"bez_podpory!U8","v":2035},{"$f":"bez_podpory!V8","v":2036},{"$f":"bez_podpory!W8","v":2037},{"$f":"bez_podpory!X8","v":2038},{"$f":"bez_podpory!Y8","v":2039},{"$f":"bez_podpory!Z8","v":2040},{"$f":"bez_podpory!AA8","v":2041},{"$f":"bez_podpory!AB8","v":2042},{"$f":"bez_podpory!AC8","v":2043},{"$f":"bez_podpory!AD8","v":2044},{"$f":"bez_podpory!AE8","v":2045},{"$f":"bez_podpory!AF8","v":2046},{"$f":"bez_podpory!AG8","v":2047},{"$f":"bez_podpory!AH8","v":2048},{"$f":"bez_podpory!AI8","v":2049},{"$f":"bez_podpory!AJ8","v":2050},{"$f":"bez_podpory!AK8","v":2051},{"$f":"bez_podpory!AL8","v":2052},{"$f":"bez_podpory!AM8","v":2053},{"$f":"bez_podpory!AN8","v":2054},{"$f":"bez_podpory!AO8","v":2055},{"$f":"bez_podpory!AP8","v":2056},{"$f":"bez_podpory!AQ8","v":2057},{"$f":"bez_podpory!AR8","v":2058},{"$f":"bez_podpory!AS8","v":2059},{"$f":"bez_podpory!AT8","v":2060},{"$f":"bez_podpory!AU8","v":2061},{"$f":"bez_podpory!AV8","v":2062},{"$f":"bez_podpory!AW8","v":2063},{"$f":"bez_podpory!AX8","v":2064},{"$f":"bez_podpory!AY8","v":2065},{"$f":"bez_podpory!AZ8","v":2066},{"$f":"bez_podpory!BA8","v":2067},{"$f":"bez_podpory!BB8","v":2068},{"$f":"bez_podpory!BC8","v":2069},{"$f":"bez_podpory!BD8","v":2070},{"$f":"bez_podpory!BE8","v":2071},{"$f":"bez_podpory!BF8","v":2072},{"$f":"bez_podpory!BG8","v":2073},{"$f":"bez_podpory!BH8","v":2074},{"$f":"bez_podpory!BI8","v":2075},{"$f":"bez_podpory!BJ8","v":2076},{"$f":"bez_podpory!BK8","v":2077},{"$f":"bez_podpory!BL8","v":2078},{"$f":"bez_podpory!BM8","v":2079},{"$f":"bez_podpory!BN8","v":2080},{"$f":"bez_podpory!BO8","v":2081},{"$f":"bez_podpory!BP8","v":2082},{"$f":"bez_podpory!BQ8","v":2083},{"$f":"bez_podpory!BR8","v":2084},{"$f":"bez_podpory!BS8","v":2085},{"$f":"bez_podpory!BT8","v":2086},{"$f":"bez_podpory!BU8","v":2087},{"$f":"bez_podpory!BV8","v":2088},{"$f":"bez_podpory!BW8","v":2089},{"$f":"bez_podpory!BX8","v":2090},{"$f":"bez_podpory!BY8","v":2091},{"$f":"bez_podpory!BZ8","v":2092},{"$f":"bez_podpory!CA8","v":2093},{"$f":"bez_podpory!CB8","v":2094}]
[]
["Výroba elektřiny",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000},{"$f":"((vstupy!$B$6-$B$8)+($B$8*$B$9))*vstupy!$B$8/vstupy!$B$7*vstupy!$B$12","v":6300000}]
[]
["Kapitálové výdaje"]
["CAPEX",{"$f":"vstupy!B22*(1+vstupy!$B$4)^B12","v":315466800},{"$f":"vstupy!C22*(1+vstupy!$B$4)^C12","v":482664204},{"$f":"vstupy!D22*(1+vstupy!$B$4)^D12","v":820529146.79999995},{"$f":"vstupy!E22*(1+vstupy!$B$4)^E12","v":1673879459.4719999},{"$f":"vstupy!F22*(1+vstupy!$B$4)^F12","v":3414714097.3228798},{"$f":"vstupy!G22*(1+vstupy!$B$4)^G12","v":5224512568.904006},{"$f":"vstupy!H22*(1+vstupy!$B$4)^H12","v":7105337093.7094488},{"$f":"vstupy!I22*(1+vstupy!$B$4)^I12","v":9059304794.4795456},{"$f":"vstupy!J22*(1+vstupy!$B$4)^J12","v":12936687246.516794},{"$f":"vstupy!K22*(1+vstupy!$B$4)^K12","v":18850601416.353039},{"$f":"vstupy!L22*(1+vstupy!$B$4)^L12","v":23073136133.616123},{"$f":"vstupy!M22*(1+vstupy!$B$4)^M12","v":29418248570.36055},{"$f":"vstupy!N22*(1+vstupy!$B$4)^N12","v":30006613541.767765},{"$f":"vstupy!O22*(1+vstupy!$B$4)^O12","v":26525846370.922703},{"$f":"vstupy!P22*(1+vstupy!$B$4)^P12","v":10406293576.285063},{"$f":"vstupy!Q22*(1+vstupy!$B$4)^Q12","v":8491535558.2486086},{"$f":"vstupy!R22*(1+vstupy!$B$4)^R12","v":4330683134.7067909},{"$f":"vstupy!S22*(1+vstupy!$B$4)^S12","v":1104324199.3502319},{"$f":"vstupy!T22*(1+vstupy!$B$4)^T12","v":1126410683.3372362},{"$f":"vstupy!U22*(1+vstupy!$B$4)^U12","v":0},{"$f":"vstupy!V22*(1+vstupy!$B$4)^V12","v":0},{"$f":"vstupy!W22*(1+vstupy!$B$4)^W12","v":0},{"$f":"vstupy!X22*(1+vstupy!$B$4)^X12","v":0},{"$f":"vstupy!Y22*(1+vstupy!$B$4)^Y12","v":0},{"$f":"vstupy!Z22*(1+vstupy!$B$4)^Z12","v":0},{"$f":"vstupy!AA22*(1+vstupy!$B$4)^AA12","v":0},{"$f":"vstupy!AB22*(1+vstupy!$B$4)^AB12","v":0},{"$f":"vstupy!AC22*(1+vstupy!$B$4)^AC12","v":0},{"$f":"vstupy!AD22*(1+vstupy!$B$4)^AD12","v":0},{"$f":"vstupy!AE22*(1+vstupy!$B$4)^AE12","v":0},{"$f":"vstupy!AF22*(1+vstupy!$B$4)^AF12","v":0},{"$f":"vstupy!AG22*(1+vstupy!$B$4)^AG12","v":0},{"$f":"vstupy!AH22*(1+vstupy!$B$4)^AH12","v":0},{"$f":"vstupy!AI22*(1+vstupy!$B$4)^AI12","v":0},{"$f":"vstupy!AJ22*(1+vstupy!$B$4)^AJ12","v":0},{"$f":"vstupy!AK22*(1+vstupy!$B$4)^AK12","v":0},{"$f":"vstupy!AL22*(1+vstupy!$B$4)^AL12","v":0},{"$f":"vstupy!AM22*(1+vstupy!$B$4)^AM12","v":0},{"$f":"vstupy!AN22*(1+vstupy!$B$4)^AN12","v":0},{"$f":"vstupy!AO22*(1+vstupy!$B$4)^AO12","v":0},{"$f":"vstupy!AP22*(1+vstupy!$B$4)^AP12","v":0},{"$f":"vstupy!AQ22*(1+vstupy!$B$4)^AQ12","v":0},{"$f":"vstupy!AR22*(1+vstupy!$B$4)^AR12","v":0},{"$f":"vstupy!AS22*(1+vstupy!$B$4)^AS12","v":0},{"$f":"vstupy!AT22*(1+vstupy!$B$4)^AT12","v":0},{"$f":"vstupy!AU22*(1+vstupy!$B$4)^AU12","v":0},{"$f":"vstupy!AV22*(1+vstupy!$B$4)^AV12","v":0},{"$f":"vstupy!AW22*(1+vstupy!$B$4)^AW12","v":0},{"$f":"vstupy!AX22*(1+vstupy!$B$4)^AX12","v":0},{"$f":"vstupy!AY22*(1+vstupy!$B$4)^AY12","v":0},{"$f":"vstupy!AZ22*(1+vstupy!$B$4)^AZ12","v":0},{"$f":"vstupy!BA22*(1+vstupy!$B$4)^BA12","v":0},{"$f":"vstupy!BB22*(1+vstupy!$B$4)^BB12","v":0},{"$f":"vstupy!BC22*(1+vstupy!$B$4)^BC12","v":0},{"$f":"vstupy!BD22*(1+vstupy!$B$4)^BD12","v":0},{"$f":"vstupy!BE22*(1+vstupy!$B$4)^BE12","v":0},{"$f":"vstupy!BF22*(1+vstupy!$B$4)^BF12","v":0},{"$f":"vstupy!BG22*(1+vstupy!$B$4)^BG12","v":0},{"$f":"vstupy!BH22*(1+vstupy!$B$4)^BH12","v":0},{"$f":"vstupy!BI22*(1+vstupy!$B$4)^BI12","v":0},{"$f":"vstupy!BJ22*(1+vstupy!$B$4)^BJ12","v":0},{"$f":"vstupy!BK22*(1+vstupy!$B$4)^BK12","v":0},{"$f":"vstupy!BL22*(1+vstupy!$B$4)^BL12","v":0},{"$f":"vstupy!BM22*(1+vstupy!$B$4)^BM12","v":0},{"$f":"vstupy!BN22*(1+vstupy!$B$4)^BN12","v":0},{"$f":"vstupy!BO22*(1+vstupy!$B$4)^BO12","v":0},{"$f":"vstupy!BP22*(1+vstupy!$B$4)^BP12","v":0},{"$f":"vstupy!BQ22*(1+vstupy!$B$4)^BQ12","v":0},{"$f":"vstupy!BR22*(1+vstupy!$B$4)^BR12","v":0},{"$f":"vstupy!BS22*(1+vstupy!$B$4)^BS12","v":0},{"$f":"vstupy!BT22*(1+vstupy!$B$4)^BT12","v":0},{"$f":"vstupy!BU22*(1+vstupy!$B$4)^BU12","v":0},{"$f":"vstupy!BV22*(1+vstupy!$B$4)^BV12","v":0},{"$f":"vstupy!BW22*(1+vstupy!$B$4)^BW12","v":0},{"$f":"vstupy!BX22*(1+vstupy!$B$4)^BX12","v":0},{"$f":"vstupy!BY22*(1+vstupy!$B$4)^BY12","v":0},{"$f":"vstupy!BZ22*(1+vstupy!$B$4)^BZ12","v":0},{"$f":"vstupy!CA22*(1+vstupy!$B$4)^CA12","v":0},{"$f":"vstupy!CB22*(1+vstupy!$B$4)^CB12","v":0}]
[]
["Provozní výdaje"]
["O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$4*U15*(1+$D$4)^U12","v":6394611864.5936785},6522504101.8855524,6652954183.9232626,6786013267.6017284,6921733532.9537621,7060168203.6128378,7201371567.6850939,7345398999.0387964,7492306979.0195713,7642153118.5999641,7794996180.9719629,7950896104.5914021,8109914026.6832285,8272112307.2168951,8437554553.3612337,8606305644.4284573,8778431757.3170261,8954000392.4633656,9133080400.3126354,9315742008.3188877,9502056848.4852619,9692097985.4549694,9885939945.1640701,10083658744.06735,10285331918.948696,10491038557.327673,10700859328.474224,10914876515.043711,11133174045.344582,11355837526.251474,11582954276.776505,11814613362.312035,{"$f":"$E$4*BA15*(1+$D$4)^BA12","v":12050905629.558273},12291923742.149441,12537762216.992428,12788517461.332279,13044287810.55892,13305173566.7701,13571277038.105501,13842702578.867613,14119556630.444963,14401947763.053865,14689986718.314941,14983786452.68124,15283462181.734861,15589131425.369562,15900914053.876955,16218932334.954493,16543310981.653582,16874177201.286654,17211660745.312389,17555893960.218636,17907011839.423008,18265152076.211468,18630455117.735695,19003064220.090412,19383125504.492214,19770788014.582066,20166203774.873707,20569527850.371181]
["Daňové odpisy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(vstupy!B14=1,SUM(B18:T18)/vstupy!B15,SUM(B18:T18)/(2*vstupy!B15-1))","v":9718339429.8076382},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(V12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(V12-18)+1)),IF(vstupy!$B$15<(V12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":18464844916.634514},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(W12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(W12-18)+1)),IF(vstupy!$B$15<(W12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":17493010973.653751},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(X12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(X12-18)+1)),IF(vstupy!$B$15<(X12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":16521177030.672987},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(Y12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(Y12-18)+1)),IF(vstupy!$B$15<(Y12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":15549343087.692223},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(Z12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(Z12-18)+1)),IF(vstupy!$B$15<(Z12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":14577509144.711458},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AA12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AA12-18)+1)),IF(vstupy!$B$15<(AA12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":13605675201.730694},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AB12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AB12-18)+1)),IF(vstupy!$B$15<(AB12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":12633841258.749931},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AC12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AC12-18)+1)),IF(vstupy!$B$15<(AC12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":11662007315.769167},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AD12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AD12-18)+1)),IF(vstupy!$B$15<(AD12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":10690173372.788403},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AE12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AE12-18)+1)),IF(vstupy!$B$15<(AE12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":9718339429.8076401},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AF12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AF12-18)+1)),IF(vstupy!$B$15<(AF12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":8746505486.8268757},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AG12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AG12-18)+1)),IF(vstupy!$B$15<(AG12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":7774671543.8461113},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AH12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AH12-18)+1)),IF(vstupy!$B$15<(AH12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":6802837600.8653469},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AI12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AI12-18)+1)),IF(vstupy!$B$15<(AI12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":5831003657.8845835},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AJ12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AJ12-18)+1)),IF(vstupy!$B$15<(AJ12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":4859169714.90382},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AK12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AK12-18)+1)),IF(vstupy!$B$15<(AK12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":3887335771.9230556},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AL12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AL12-18)+1)),IF(vstupy!$B$15<(AL12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":2915501828.9422917},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AM12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AM12-18)+1)),IF(vstupy!$B$15<(AM12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":1943667885.9615278},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AN12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AN12-18)+1)),IF(vstupy!$B$15<(AN12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":971833942.98076391},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AO12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AO12-18)+1)),IF(vstupy!$B$15<(AO12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AP12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AP12-18)+1)),IF(vstupy!$B$15<(AP12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AQ12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AQ12-18)+1)),IF(vstupy!$B$15<(AQ12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AR12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AR12-18)+1)),IF(vstupy!$B$15<(AR12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AS12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AS12-18)+1)),IF(vstupy!$B$15<(AS12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AT12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AT12-18)+1)),IF(vstupy!$B$15<(AT12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AU12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AU12-18)+1)),IF(vstupy!$B$15<(AU12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AV12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AV12-18)+1)),IF(vstupy!$B$15<(AV12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AW12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AW12-18)+1)),IF(vstupy!$B$15<(AW12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AX12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AX12-18)+1)),IF(vstupy!$B$15<(AX12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AY12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AY12-18)+1)),IF(vstupy!$B$15<(AY12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(AZ12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(AZ12-18)+1)),IF(vstupy!$B$15<(AZ12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BA12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BA12-18)+1)),IF(vstupy!$B$15<(BA12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BB12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BB12-18)+1)),IF(vstupy!$B$15<(BB12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BC12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BC12-18)+1)),IF(vstupy!$B$15<(BC12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BD12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BD12-18)+1)),IF(vstupy!$B$15<(BD12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BE12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BE12-18)+1)),IF(vstupy!$B$15<(BE12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BF12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BF12-18)+1)),IF(vstupy!$B$15<(BF12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BG12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BG12-18)+1)),IF(vstupy!$B$15<(BG12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BH12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BH12-18)+1)),IF(vstupy!$B$15<(BH12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BI12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BI12-18)+1)),IF(vstupy!$B$15<(BI12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BJ12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BJ12-18)+1)),IF(vstupy!$B$15<(BJ12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BK12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BK12-18)+1)),IF(vstupy!$B$15<(BK12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BL12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BL12-18)+1)),IF(vstupy!$B$15<(BL12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BM12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BM12-18)+1)),IF(vstupy!$B$15<(BM12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BN12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BN12-18)+1)),IF(vstupy!$B$15<(BN12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BO12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BO12-18)+1)),IF(vstupy!$B$15<(BO12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BP12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BP12-18)+1)),IF(vstupy!$B$15<(BP12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BQ12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BQ12-18)+1)),IF(vstupy!$B$15<(BQ12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BR12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BR12-18)+1)),IF(vstupy!$B$15<(BR12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BS12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BS12-18)+1)),IF(vstupy!$B$15<(BS12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BT12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BT12-18)+1)),IF(vstupy!$B$15<(BT12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BU12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BU12-18)+1)),IF(vstupy!$B$15<(BU12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BV12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BV12-18)+1)),IF(vstupy!$B$15<(BV12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BW12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BW12-18)+1)),IF(vstupy!$B$15<(BW12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BX12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BX12-18)+1)),IF(vstupy!$B$15<(BX12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BY12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BY12-18)+1)),IF(vstupy!$B$15<(BY12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(BZ12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(BZ12-18)+1)),IF(vstupy!$B$15<(BZ12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(CA12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(CA12-18)+1)),IF(vstupy!$B$15<(CA12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0},{"$f":"IF(vstupy!$B$14=1,IF(vstupy!$B$15<(CB12-18),0,(2*SUM($B$18:$T$18))/(vstupy!$B$15*vstupy!$B$15)*(vstupy!$B$15-(CB12-18)+1)),IF(vstupy!$B$15<(CB12-18),0,(2*SUM($B$18:$T$18)/(2*vstupy!$B$15-1))))","v":0}]
["Daň z příjmu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(U29-U21-U22)*vstupy!$B$13","v":-1830690342.4030409},{"$f":"(V29-V21-V22)*vstupy!$B$13","v":-3492210501.9149384},{"$f":"(W29-W21-W22)*vstupy!$B$13","v":-3307239852.1036816},{"$f":"(X29-X21-X22)*vstupy!$B$13","v":-3122262758.2795258},{"$f":"(Y29-Y21-Y22)*vstupy!$B$13","v":-2937279091.5622139},{"$f":"(Z29-Z21-Z22)*vstupy!$B$13","v":-2752288720.4938827},{"$f":"(AA29-AA21-AA22)*vstupy!$B$13","v":-2567291510.9875112},{"$f":"(AB29-AB21-AB22)*vstupy!$B$13","v":-2382287326.2743397},{"$f":"(AC29-AC21-AC22)*vstupy!$B$13","v":-2197276026.8502316},{"$f":"(AD29-AD21-AD22)*vstupy!$B$13","v":-2012257470.4209683},{"$f":"(AE29-AE21-AE22)*vstupy!$B$13","v":-1827231511.846447},{"$f":"(AF29-AF21-AF22)*vstupy!$B$13","v":-1642198003.0837612},{"$f":"(AG29-AG21-AG22)*vstupy!$B$13","v":-1457156793.1291492},{"$f":"(AH29-AH21-AH22)*vstupy!$B$13","v":-1272107727.9587719},{"$f":"(AI29-AI21-AI22)*vstupy!$B$13","v":-1087050650.4683139},{"$f":"(AJ29-AJ21-AJ22)*vstupy!$B$13","v":-901985400.41137373},{"$f":"(AK29-AK21-AK22)*vstupy!$B$13","v":-716911814.3366214},{"$f":"(AL29-AL21-AL22)*vstupy!$B$13","v":-531829725.52370089},{"$f":"(AM29-AM21-AM22)*vstupy!$B$13","v":-346738963.91784948},{"$f":"(AN29-AN21-AN22)*vstupy!$B$13","v":-161639356.06320715},{"$f":"(AO29-AO21-AO22)*vstupy!$B$13","v":23469274.965200901},{"$f":"(AP29-AP21-AP22)*vstupy!$B$13","v":23938660.464504737},{"$f":"(AQ29-AQ21-AQ22)*vstupy!$B$13","v":24417433.673794441},{"$f":"(AR29-AR21-AR22)*vstupy!$B$13","v":24905782.347270433},{"$f":"(AS29-AS21-AS22)*vstupy!$B$13","v":25403897.994215928},{"$f":"(AT29-AT21-AT22)*vstupy!$B$13","v":25911975.954099942},{"$f":"(AU29-AU21-AU22)*vstupy!$B$13","v":26430215.47318241},{"$f":"(AV29-AV21-AV22)*vstupy!$B$13","v":26958819.78264574},{"$f":"(AW29-AW21-AW22)*vstupy!$B$13","v":27497996.178298417},{"$f":"(AX29-AX21-AX22)*vstupy!$B$13","v":28047956.101864833},{"$f":"(AY29-AY21-AY22)*vstupy!$B$13","v":28608915.223902281},{"$f":"(AZ29-AZ21-AZ22)*vstupy!$B$13","v":29181093.528380241},{"$f":"(BA29-BA21-BA22)*vstupy!$B$13","v":29764715.398948077},{"$f":"(BB29-BB21-BB22)*vstupy!$B$13","v":30360009.70692667},{"$f":"(BC29-BC21-BC22)*vstupy!$B$13","v":30967209.901065253},{"$f":"(BD29-BD21-BD22)*vstupy!$B$13","v":31586554.099086341},{"$f":"(BE29-BE21-BE22)*vstupy!$B$13","v":32218285.181068346},{"$f":"(BF29-BF21-BF22)*vstupy!$B$13","v":32862650.884689465},{"$f":"(BG29-BG21-BG22)*vstupy!$B$13","v":33519903.902383234},{"$f":"(BH29-BH21-BH22)*vstupy!$B$13","v":34190301.980431408},{"$f":"(BI29-BI21-BI22)*vstupy!$B$13","v":34874108.020039536},{"$f":"(BJ29-BJ21-BJ22)*vstupy!$B$13","v":35571590.180440538},{"$f":"(BK29-BK21-BK22)*vstupy!$B$13","v":36283021.984049},{"$f":"(BL29-BL21-BL22)*vstupy!$B$13","v":37008682.423730105},{"$f":"(BM29-BM21-BM22)*vstupy!$B$13","v":37748856.072204933},{"$f":"(BN29-BN21-BN22)*vstupy!$B$13","v":38503833.193649232},{"$f":"(BO29-BO21-BO22)*vstupy!$B$13","v":39273909.857521765},{"$f":"(BP29-BP21-BP22)*vstupy!$B$13","v":40059388.054672755},{"$f":"(BQ29-BQ21-BQ22)*vstupy!$B$13","v":40860575.815765969},{"$f":"(BR29-BR21-BR22)*vstupy!$B$13","v":41677787.332080938},{"$f":"(BS29-BS21-BS22)*vstupy!$B$13","v":42511343.078722231},{"$f":"(BT29-BT21-BT22)*vstupy!$B$13","v":43361569.940297775},{"$f":"(BU29-BU21-BU22)*vstupy!$B$13","v":44228801.339103468},{"$f":"(BV29-BV21-BV22)*vstupy!$B$13","v":45113377.365885161},{"$f":"(BW29-BW21-BW22)*vstupy!$B$13","v":46015644.913203739},{"$f":"(BX29-BX21-BX22)*vstupy!$B$13","v":46935957.811466329},{"$f":"(BY29-BY21-BY22)*vstupy!$B$13","v":47874676.96769657},{"$f":"(BZ29-BZ21-BZ22)*vstupy!$B$13","v":48832170.507050283},{"$f":"(CA29-CA21-CA22)*vstupy!$B$13","v":49808813.917191274},{"$f":"(CB29-CB21-CB22)*vstupy!$B$13","v":50804990.195535086}]
["Celkem",{"$f":"B21+B23","v":0},0,{"$f":"D21+D23","v":0},{"$f":"E21+E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4563921522.1906376,3030293599.970614,3345714331.819581,3663750509.3222027,3984454441.3915482,4307879483.1189556,4634080056.6975822,4963111672.7644567,5295030952.1693401,5629895648.1789961,5967764669.1255159,6308698101.5076408,6652757233.5540791,7000004579.2581234,7350503902.8929195,7704320244.0170832,8061519942.9804049,8422170666.9396648,8786341436.3947868,9154102652.2556801,9525526123.4504623,9716036645.9194736,9910357378.8378639,10108564526.414621,10310735816.942911,10516950533.281773,10727289543.947407,10941835334.826357,11160672041.522881,11383885482.35334,11611563192.000406,11843794455.840414,12080670344.957222,12322283751.856367,12568729426.893494,12820104015.431366,13076506095.739988,13338036217.654789,13604796942.007885,13876892880.848043,14154430738.465002,14437519353.234306,14726269740.29899,15020795135.104971,15321211037.807066,15627635258.563211,15940187963.734476,16258991723.009165,{"$f":"BQ21+BQ23","v":16584171557.469347},16915854988.618734,17254172088.391113,17599255530.158932,17951240640.762112,18310265453.577354,18676470762.648899,19050000177.901878,19431000181.459911,19819620185.089115,20216012588.790897,20620332840.566715]
[]
["Příjmy"]
["Prodej elektřiny",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^U12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^U12","v":6084108587.1472492},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^V12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^V12","v":6205790758.8901939},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^W12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^W12","v":6329906574.067997},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^X12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^X12","v":6456504705.5493584},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^Y12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^Y12","v":6585634799.6603451},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^Z12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^Z12","v":6717347495.6535511},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AA12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AA12","v":6851694445.5666218},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AB12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AB12","v":6988728334.4779558},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AC12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AC12","v":7128502901.1675138},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AD12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AD12","v":7271072959.1908655},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AE12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AE12","v":7416494418.3746815},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AF12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AF12","v":7564824306.7421761},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AG12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AG12","v":7716120792.877018},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AH12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AH12","v":7870443208.7345591},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AI12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AI12","v":8027852072.9092512},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AJ12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AJ12","v":8188409114.3674355},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AK12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AK12","v":8352177296.6547842},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AL12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AL12","v":8519220842.5878792},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AM12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AM12","v":8689605259.4396381},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AN12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AN12","v":8863397364.6284313},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AO12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AO12","v":9040665311.9209976},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AP12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AP12","v":9221478618.15942},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AQ12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AQ12","v":9405908190.5226078},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AR12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AR12","v":9594026354.3330593},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AS12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AS12","v":9785906881.4197197},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AT12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AT12","v":9981625019.0481148},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AU12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AU12","v":10181257519.429077},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AV12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AV12","v":10384882669.817659},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AW12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AW12","v":10592580323.214008},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AX12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AX12","v":10804431929.678291},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AY12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AY12","v":11020520568.271858},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^AZ12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^AZ12","v":11240930979.637295},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BA12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BA12","v":11465749599.23004},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BB12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BB12","v":11695064591.214642},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BC12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BC12","v":11928965883.038933},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BD12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BD12","v":12167545200.699713},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BE12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BE12","v":12410896104.713703},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BF12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BF12","v":12659114026.807978},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BG12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BG12","v":12912296307.344137},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BH12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BH12","v":13170542233.491024},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BI12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BI12","v":13433953078.160841},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BJ12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BJ12","v":13702632139.72406},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BK12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BK12","v":13976684782.518539},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BL12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BL12","v":14256218478.168911},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BM12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BM12","v":14541342847.732286},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BN12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BN12","v":14832169704.686935},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BO12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BO12","v":15128813098.780674},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BP12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BP12","v":15431389360.756289},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BQ12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BQ12","v":15740017147.971413},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BR12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BR12","v":16054817490.93084},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BS12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BS12","v":16375913840.749458},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BT12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BT12","v":16703432117.564449},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BU12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BU12","v":17037500759.915737},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BV12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BV12","v":17378250775.114052},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BW12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BW12","v":17725815790.616333},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BX12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BX12","v":18080332106.428658},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BY12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BY12","v":18441938748.557228},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^BZ12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^BZ12","v":18810777523.528378},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^CA12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^CA12","v":19186993073.998947},{"$f":"(vstupy!$B$6-$B$8)*vstupy!$B$7*vstupy!$B$8*$G$4*vstupy!$B$12*(1+$J$4)^CB12+$B$8*$B$9*$C$10*vstupy!$B$12*(1+$J$4)^CB12","v":19570732935.478924}]
["Prodej kapacity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$8*$C$7*(1+$J$4)^U12","v":393630378.81701106},{"$f":"$B$8*$C$7*(1+$J$4)^V12","v":401502986.39335132},409533046.12121832,417723707.0436427,426078181.18451548,434599744.80820578,443291739.7043699,452157574.49845737,461200725.98842645,470424740.50819504,479833235.3183589,489429900.02472609,499218498.02522051,509202867.98572505,519386925.34543955,529774663.85234833,540370157.12939525,551177560.27198315,562201111.47742283,573445133.70697141,584914036.38111055,596612317.10873294,608544563.45090759,620715454.71992576,633129763.81432414,645792359.09061074,658708206.27242291,671882370.39787149,685320017.80582869,699026418.16194534,713006946.52518427,727267085.455688,741812427.16480172,756648675.70809782,771781649.22225964,787217282.20670497,802961627.85083878,819020860.40785563,835401277.61601281,852109303.16833317,869151489.23169959,886534519.01633382,904265209.39666045,922350513.58459365,940797523.85628533,959613474.33341122,978805743.82007945,998381858.69648099,1018349495.8704107,1038716485.7878188,1059490815.5035752,1080680631.8136468,1102294244.4499197,1124340129.3389182,1146826931.9256964,1169763470.5642104,1193158739.9754944,1217021914.7750044,1241362353.0705047,1266189600.1319146]
["Celkem",{"$f":"B27+B28","v":0},{"$f":"C27+C28","v":0},{"$f":"D27+D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6477738965.9642601,6607293745.2835455,6739439620.1892157,6874228412.5930014,7011712980.8448601,7151947240.4617567,7294986185.2709913,7440885908.9764128,7589703627.1559401,7741497699.6990604,7896327653.6930408,8054254206.766902,8215339290.9022388,8379646076.7202845,8547238998.2546911,8718183778.2197838,8892547453.7841797,9070398402.8598633,9251806370.9170609,9436842498.3354034,9625579348.3021088,9818090935.2681522,10014452753.973515,10214741809.052984,10419036645.234043,10627417378.138725,10839965725.7015,11056765040.21553,11277900341.019836,11503458347.840237,11733527514.797043,11968198065.092983,12207562026.394842,12451713266.922739,12700747532.261192,12954762482.906418,13213857732.564543,13478134887.215834,13747697584.96015,14022651536.659357,14303104567.39254,14589166658.740395,14880949991.915199,15178568991.753504,15482140371.588572,15791783179.020348,16107618842.600754,{"$f":"BP27+BP28","v":16429771219.45277},16758366643.841824,17093533976.718658,17435404656.253033,17784112749.378098,18139795004.365658,18502590904.452969,18872642722.54203,19250095576.992867,19635097488.532722,20027799438.303383,20428355427.06945,20836922535.61084]
[]
["CF",{"$f":"B29-B24-B18","v":-315466800},-482664204,-820529146.79999995,-1673879459.4719999,-3414714097.3228798,-5224512568.904006,-7105337093.7094488,-9059304794.4795456,-12936687246.516794,-18850601416.353039,-23073136133.616123,-29418248570.36055,-30006613541.767765,-26525846370.922703,-10406293576.285063,-8491535558.2486086,-4330683134.7067909,-1104324199.3502319,{"$f":"T29-T24-T18","v":-1126410683.3372362},1913817443.7736225,3577000145.3129315,3393725288.3696346,3210477903.2707987,3027258539.4533119,2844067757.3428011,2660906128.5734091,2477774236.211956,2294672674.9865999,2111602051.5200644,1928562984.5675249,1745556105.2592611,1562582057.3481598,1379641497.4621611,1196735095.3617716,1013863534.2027006,831027510.80377483,648227735.92019844,465464934.52227402,282739846.07972336,100053224.85164642,102054289.34867859,104095375.13565063,106177282.63836288,108300828.29113197,110466844.85695267,112676181.75409317,114929705.38917351,117228299.49695587,119572865.48689651,121964322.79663658,124403609.2525692,126891681.43762016,129429515.06637192,132018105.36769867,134658467.47505188,137351636.82455444,140098669.56104469,142900642.95226479,145758655.81131363,148673828.92753792,151647305.50608826,154680251.61620903,157773856.64853287,160929333.78150558,{"$f":"BN29-BN24-BN18","v":164147920.45713615},167430878.86627769,170779496.44360542,174195086.37247658,177678988.09992409,181232567.8619194,184857219.2191658,188554363.60354614,192325450.87561417,196171959.89313126,200095399.09098816,204097307.07281113,208179253.21426773,212342838.27855301,216589695.0441246]
["DCF",{"$f":"B31/((1+$C$4)^B12)","v":-315466800},{"$f":"C31/((1+$C$4)^C12)","v":-451088041.12149531},-716681934.49209535,-1366384248.9382002,-2605069035.3588119,-3725005256.167273,-4734586119.9883099,-5641679722.4159756,-7529269760.3831921,-10253478178.35895,-11729212420.851736,-13976397978.117718,-13323295268.859884,-11007283194.086109,-4035740063.9711843,-3077723263.738771,-1466952209.8194144,-349600760.28406614,-333264276.15864235,529186471.06491041,924364810.61683118,819629069.94830835,724647129.28570163,638590753.97785497,560698345.26548684,490269765.65353727,426661556.17555916,369282516.41980815,317589620.32095659,271084242.70104551,229308673.37950286,191842897.37506133,158301621.30181274,128331527.52629828,101608739.010712,77836479.026667401,56742911.091633193,38079145.562719658,21617400.326115504,7149303.9508221289,6815224.3269518847,6496755.9004587112,6193169.1761381663,5903768.7473467616,5627891.7030781237,5364906.1094764108,5114209.562304548,4875227.8070566254,4647413.4235493662,4430244.5719817169,4223223.7975900434,4025876.8911605882,3837751.8027885794,3658417.6063965703,3487463.5126397018,3324497.9279369488,3169147.5574725866,3021056.5501140375,2879885.6832863488,2745311.5859364825,2617025.9978086026,2494735.0633315491,2378158.6585029671,2267029.7492271559,2161093.7796371081,{"$f":"BO31/((1+$C$4)^BO12)","v":2060108.0889998456},1963841.3558690366,1872073.0682115948,1784593.0182951449,1701200.8211785194,1621705.4557029579,1545924.8269317672,1473685.3490377371,1404821.5476808678,1339175.6809667705,1276597.3781178757,1216943.2950282579,1160076.7859147873,1105867.5903112954]
[]
["NPV vztahem",{"$f":"SUM(B32:CB32)","v":-89432069451.376083}]
["NPV funkcí",{"$f":"NPV(C4,C31:CB31)+B31","v":-89432069451.376007}]
[]
["Cena kapacity pro NPV = 0"]
["Scénář","Roční cena kapacity"]
["5 %",598644.49257086031,{"$f":"B39*vstupy!$B$10","v":16175374.189264646}]
["7 %",1024943.8897344376,{"$f":"B40*vstupy!$B$10","v":27693983.900624502}]
["10 %",1990960.9689959588,{"$f":"B41*vstupy!$B$10","v":53795765.382270806}]

{"sheet":"citlivosti","index":5,"n_rows":235,"n_cols":80,"rows_kept":235,"cut":false,"hidden":false,"merged":[]}
["Citlivost NPV projektu bez podpory na výši nominálního diskontu"]
["diskont",0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13]
["NPV bez tepla",-138443766669.4086,-123990037437.45551,-111980523436.8179,-101687712368.246,-92685274768.162094,-84708204498.535202,-77580467314.565994,-71176937297.600006,-65402989163.276703,-60183309747.770699,-55455593272.337303]
["NPV s teplem",1484343035.3238001,-38471390805.055,-59549197367.529198,-69904572820.004105,-74094571104.088501,-74721122860.661407,-73300205997.030106,-70731042694.411102,-67554790002.874802,-64100284667.370903,-60567964158.258598]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost ceny pro NPV = 0 projektu bez podpory na nominální diskont"]
["diskont",0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13]
["cena bez tepla",1171.6738126843329,1367.5854890059411,1615.4366872582,1920.4270890556982,2287.3555870875257,2721.0179124079782,3226.5941355929208,3809.9595068502267,4477.9043670011888,5238.2803791070019,6100.1006808804686]
["cena s teplem",639.94313696771519,877.54017627543385,1179.386074152281,1552.5494326273736,2003.8010497795353,2540.1109144523998,3169.1422730928462,3899.6632433098243,4741.8582158359795,5707.5591128630722,6810.4294775421458]
["cena bez tepla",{"$f":"B28/vstupy!$B$10","v":43.363205502751036},{"$f":"C28/vstupy!$B$10","v":50.613822687118471},{"$f":"D28/vstupy!$B$10","v":59.786701971065881},{"$f":"E28/vstupy!$B$10","v":71.07428160827898},{"$f":"F28/vstupy!$B$10","v":84.654166805607915},{"$f":"G28/vstupy!$B$10","v":100.70384575899253},{"$f":"H28/vstupy!$B$10","v":119.41503092497857},{"$f":"I28/vstupy!$B$10","v":141.00516309586331},{"$f":"J28/vstupy!$B$10","v":165.72555022210173},{"$f":"K28/vstupy!$B$10","v":193.86677938960037},{"$f":"L28/vstupy!$B$10","v":225.76242342266724}]
["cena s teplem",{"$f":"B29/vstupy!$B$10","v":23.684053921825136},{"$f":"C29/vstupy!$B$10","v":32.477430654161132},{"$f":"D29/vstupy!$B$10","v":43.648633388315361},{"$f":"E29/vstupy!$B$10","v":57.45926841700124},{"$f":"F29/vstupy!$B$10","v":74.159920421152307},{"$f":"G29/vstupy!$B$10","v":94.008546056713541},{"$f":"H29/vstupy!$B$10","v":117.28875918182258},{"$f":"I29/vstupy!$B$10","v":144.32506451923851},{"$f":"J29/vstupy!$B$10","v":175.49438252538783},{"$f":"K29/vstupy!$B$10","v":211.23460817405893},{"$f":"L29/vstupy!$B$10","v":252.05142403930961}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost strike price pro CfD na nominální diskont"]
["diskont",0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13]
["strike price bez tepla",57.88775864426318,65.532867309429975,74.827113824842371,85.951936834058287,99.110824288723691,114.52917412433729,132.45516135355973,153.1614416011866,176.94755027393776,204.14288403091425,235.11017863617622]
["strike price s teplem",23.594551147848883,37.267724883968917,51.925448013102802,68.043069762052426,86.119436827361682,106.62866502175211,130.0386016778256,156.82597041114198,187.48934511071792,222.56076286999212,262.61655858675027]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Průběh CF a DCF projektu bez podpory"]
["rok",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094]
["CF",{"$f":"bez_podpory!B30","v":-315466800},{"$f":"bez_podpory!C30","v":-482664204},{"$f":"bez_podpory!D30","v":-820529146.79999995},{"$f":"bez_podpory!E30","v":-1673879459.4719999},{"$f":"bez_podpory!F30","v":-3414714097.3228798},{"$f":"bez_podpory!G30","v":-5224512568.904006},{"$f":"bez_podpory!H30","v":-7105337093.7094488},{"$f":"bez_podpory!I30","v":-9059304794.4795456},{"$f":"bez_podpory!J30","v":-12936687246.516794},{"$f":"bez_podpory!K30","v":-18850601416.353039},{"$f":"bez_podpory!L30","v":-23073136133.616123},{"$f":"bez_podpory!M30","v":-29418248570.36055},{"$f":"bez_podpory!N30","v":-30006613541.767765},{"$f":"bez_podpory!O30","v":-26525846370.922703},{"$f":"bez_podpory!P30","v":-10406293576.285063},{"$f":"bez_podpory!Q30","v":-8491535558.2486086},{"$f":"bez_podpory!R30","v":-4330683134.7067909},{"$f":"bez_podpory!S30","v":-1104324199.3502319},{"$f":"bez_podpory!T30","v":-1126410683.3372362},{"$f":"bez_podpory!U30","v":1331038786.759757},{"$f":"bez_podpory!V30","v":2982565915.1587896},{"$f":"bez_podpory!W30","v":2787402373.6124096},{"$f":"bez_podpory!X30","v":2592028530.2184286},{"$f":"bez_podpory!Y30","v":2396440178.9398956},{"$f":"bez_podpory!Z30","v":2200633029.6191187},{"$f":"bez_podpory!AA30","v":2004602706.2952518},{"$f":"bez_podpory!AB30","v":1808344745.4882355},{"$f":"bez_podpory!AC30","v":1611854594.4484053},{"$f":"bez_podpory!AD30","v":1415127609.3711052},{"$f":"bez_podpory!AE30","v":1218159053.5755863},{"$f":"bez_podpory!AF30","v":1020944095.6474819},{"$f":"bez_podpory!AG30","v":823477807.54414558},{"$f":"bez_podpory!AH30","v":625755162.66206741},{"$f":"bez_podpory!AI30","v":427771033.86567688},{"$f":"bez_podpory!AJ30","v":229520191.47668266},{"$f":"bez_podpory!AK30","v":30997301.223237991},{"$f":"bez_podpory!AL30","v":-167803077.8519516},{"$f":"bez_podpory!AM30","v":-366886495.52531433},{"$f":"bez_podpory!AN30","v":-566258612.56882286},{"$f":"bez_podpory!AO30","v":-765925202.96986961},{"$f":"bez_podpory!AP30","v":-781243707.02926636},{"$f":"bez_podpory!AQ30","v":-796868581.16985321},{"$f":"bez_podpory!AR30","v":-812805952.79324913},{"$f":"bez_podpory!AS30","v":-829062071.84911537},{"$f":"bez_podpory!AT30","v":-845643313.28609657},{"$f":"bez_podpory!AU30","v":-862556179.55181885},{"$f":"bez_podpory!AV30","v":-879807303.14285469},{"$f":"bez_podpory!AW30","v":-897403449.20571136},{"$f":"bez_podpory!AX30","v":-915351518.18982697},{"$f":"bez_podpory!AY30","v":-933658548.5536232},{"$f":"bez_podpory!AZ30","v":-952331719.52469444},{"$f":"bez_podpory!BA30","v":-971378353.91518974},{"$f":"bez_podpory!BB30","v":-990805920.99349403},{"$f":"bez_podpory!BC30","v":-1010622039.4133625},{"$f":"bez_podpory!BD30","v":-1030834480.2016296},{"$f":"bez_podpory!BE30","v":-1051451169.8056622},{"$f":"bez_podpory!BF30","v":-1072480193.2017765},{"$f":"bez_podpory!BG30","v":-1093929797.0658112},{"$f":"bez_podpory!BH30","v":-1115808393.0071297},{"$f":"bez_podpory!BI30","v":-1138124560.8672714},{"$f":"bez_podpory!BJ30","v":-1160887052.0846176},{"$f":"bez_podpory!BK30","v":-1184104793.1263084},{"$f":"bez_podpory!BL30","v":-1207786888.9888306},{"$f":"bez_podpory!BM30","v":-1231942626.7686119},{"$f":"bez_podpory!BN30","v":-1256581479.3039856},{"$f":"bez_podpory!BO30","v":-1281713108.8900604},{"$f":"bez_podpory!BP30","v":-1307347371.0678635},{"$f":"bez_podpory!BQ30","v":-1333494318.4892197},{"$f":"bez_podpory!BR30","v":-1360164204.859005},{"$f":"bez_podpory!BS30","v":-1387367488.9561844},{"$f":"bez_podpory!BT30","v":-1415114838.7353096},{"$f":"bez_podpory!BU30","v":-1443417135.5100174},{"$f":"bez_podpory!BV30","v":-1472285478.2202148},{"$f":"bez_podpory!BW30","v":-1501731187.7846184},{"$f":"bez_podpory!BX30","v":-1531765811.5403137},{"$f":"bez_podpory!BY30","v":-1562401127.7711182},{"$f":"bez_podpory!BZ30","v":-1593649150.3265381},{"$f":"bez_podpory!CA30","v":-1625522133.3330727},{"$f":"bez_podpory!CB30","v":-1658032575.999733}]
["DCF",{"$f":"bez_podpory!B31","v":-315466800},{"$f":"bez_podpory!C31","v":-451088041.12149531},{"$f":"bez_podpory!D31","v":-716681934.49209535},{"$f":"bez_podpory!E31","v":-1366384248.9382002},{"$f":"bez_podpory!F31","v":-2605069035.3588119},{"$f":"bez_podpory!G31","v":-3725005256.167273},{"$f":"bez_podpory!H31","v":-4734586119.9883099},{"$f":"bez_podpory!I31","v":-5641679722.4159756},{"$f":"bez_podpory!J31","v":-7529269760.3831921},{"$f":"bez_podpory!K31","v":-10253478178.35895},{"$f":"bez_podpory!L31","v":-11729212420.851736},{"$f":"bez_podpory!M31","v":-13976397978.117718},{"$f":"bez_podpory!N31","v":-13323295268.859884},{"$f":"bez_podpory!O31","v":-11007283194.086109},{"$f":"bez_podpory!P31","v":-4035740063.9711843},{"$f":"bez_podpory!Q31","v":-3077723263.738771},{"$f":"bez_podpory!R31","v":-1466952209.8194144},{"$f":"bez_podpory!S31","v":-349600760.28406614},{"$f":"bez_podpory!T31","v":-333264276.15864235},{"$f":"bez_podpory!U31","v":368043316.09971064},{"$f":"bez_podpory!V31","v":770751709.62196815},{"$f":"bez_podpory!W31","v":673194151.24292481},{"$f":"bez_podpory!X31","v":585054963.79084992},{"$f":"bez_podpory!Y31","v":505521586.8706134},{"$f":"bez_podpory!Z31","v":433847363.53708869},{"$f":"bez_podpory!AA31","v":369346399.89375573},{"$f":"bez_podpory!AB31","v":311388814.98399168},{"$f":"bez_podpory!AC31","v":259396351.91943547},{"$f":"bez_podpory!AD31","v":212838323.32060122},{"$f":"bez_podpory!AE31","v":171227866.12126747},{"$f":"bez_podpory!AF31","v":134118482.6212095},{"$f":"bez_podpory!AG31","v":101100846.37182851},{"$f":"bez_podpory!AH31","v":71799853.055740416},{"$f":"bez_podpory!AI31","v":45871897.983313546},{"$f":"bez_podpory!AJ31","v":23002363.184689015},{"$f":"bez_podpory!AK31","v":2903298.3327017147},{"$f":"bez_podpory!AL31","v":-14688719.102614693},{"$f":"bez_podpory!AM31","v":-30014557.986936811},{"$f":"bez_podpory!AN31","v":-43294354.459538795},{"$f":"bez_podpory!AO31","v":-54729191.265408993},{"$f":"bez_podpory!AP31","v":-52171752.421230964},{"$f":"bez_podpory!AQ31","v":-49733820.06509877},{"$f":"bez_podpory!AR31","v":-47409809.781682871},{"$f":"bez_podpory!AS31","v":-45194398.109641679},{"$f":"bez_podpory!AT31","v":-43082510.34750884},{"$f":"bez_podpory!AU31","v":-41069308.929400966},{"$f":"bez_podpory!AV31","v":-39150182.343914911},{"$f":"bez_podpory!AW31","v":-37320734.570834763},{"$f":"bez_podpory!AX31","v":-35576775.011450015},{"$f":"bez_podpory!AY31","v":-33914308.88941963},{"$f":"bez_podpory!AZ31","v":-32329528.100194369},{"$f":"bez_podpory!BA31","v":-30818802.488035794},{"$f":"bez_podpory!BB31","v":-29378671.530650962},{"$f":"bez_podpory!BC31","v":-28005836.412396204},{"$f":"bez_podpory!BD31","v":-26697152.467891708},{"$f":"bez_podpory!BE31","v":-25449621.978737887},{"$f":"bez_podpory!BF31","v":-24260387.306834273},{"$f":"bez_podpory!BG31","v":-23126724.348570969},{"$f":"bez_podpory!BH31","v":-22046036.294899475},{"$f":"bez_podpory!BI31","v":-21015847.682988264},{"$f":"bez_podpory!BJ31","v":-20033798.725839298},{"$f":"bez_podpory!BK31","v":-19097639.906874817},{"$f":"bez_podpory!BL31","v":-18205226.827114254},{"$f":"bez_podpory!BM31","v":-17354515.293137014},{"$f":"bez_podpory!BN31","v":-16543556.634579232},{"$f":"bez_podpory!BO31","v":-15770493.240439955},{"$f":"bez_podpory!BP31","v":-15033554.303970819},{"$f":"bez_podpory!BQ31","v":-14331051.766402077},{"$f":"bez_podpory!BR31","v":-13661376.450215075},{"$f":"bez_podpory!BS31","v":-13022994.373102212},{"$f":"bez_podpory!BT31","v":-12414443.234172216},{"$f":"bez_podpory!BU31","v":-11834329.064351099},{"$f":"bez_podpory!BV31","v":-11281323.033306632},{"$f":"bez_podpory!BW31","v":-10754158.405582016},{"$f":"bez_podpory!BX31","v":-10251627.638966056},{"$f":"bez_podpory!BY31","v":-9772579.6184536088},{"$f":"bez_podpory!BZ31","v":-9315917.0194604378},{"$f":"bez_podpory!CA31","v":-8880593.794252025},{"$f":"bez_podpory!CB31","v":-8465612.7758290283}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Průběh CF a DCF projektu s podporou CfD (SP dle listu CfD)"]
["rok",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094]
["CF",{"$f":"CfD!B20","v":-315466800},{"$f":"CfD!C20","v":-482664204},{"$f":"CfD!D20","v":-820529146.79999995},{"$f":"CfD!E20","v":-1673879459.4719999},{"$f":"CfD!F20","v":-3414714097.3228798},{"$f":"CfD!G20","v":-5224512568.904006},{"$f":"CfD!H20","v":-7105337093.7094488},{"$f":"CfD!I20","v":-9059304794.4795456},{"$f":"CfD!J20","v":-12936687246.516794},{"$f":"CfD!K20","v":-18850601416.353039},{"$f":"CfD!L20","v":-23073136133.616123},{"$f":"CfD!M20","v":-29418248570.36055},{"$f":"CfD!N20","v":-30006613541.767765},{"$f":"CfD!O20","v":-26525846370.922703},{"$f":"CfD!P20","v":-10406293576.285063},{"$f":"CfD!Q20","v":-8491535558.2486086},{"$f":"CfD!R20","v":-4330683134.7067909},{"$f":"CfD!S20","v":-1104324199.3502319},{"$f":"CfD!T20","v":-1126410683.3372362},{"$f":"CfD!U20","v":23495015828.075417},{"$f":"CfD!V20","v":25589822497.300766},{"$f":"CfD!W20","v":25846804087.397217},{"$f":"CfD!X20","v":26112618278.278938},{"$f":"CfD!Y20","v":26387441721.961609},{"$f":"CfD!Z20","v":26671454603.501266},{"$f":"CfD!AA20","v":26964840711.655045},{"$f":"CfD!AB20","v":27267787510.955227},{"$f":"CfD!AC20","v":27580486215.224731},{"$f":"CfD!AD20","v":27903131862.562965},{"$f":"CfD!AE20","v":28235923391.831276},{"$f":"CfD!AF20","v":28579063720.668293},{"$f":"CfD!AG20","v":28932759825.065361},{"$f":"CfD!AH20","v":29297222820.53371},{"$f":"CfD!AI20","v":29672668044.89476},{"$f":"CfD!AJ20","v":30059315142.726345},{"$f":"CfD!AK20","v":30457388151.497887},{"$f":"CfD!AL20","v":30867115589.428192},{"$f":"CfD!AM20","v":31288730545.100441},{"$f":"CfD!AN20","v":31722470768.869446},{"$f":"CfD!AO20","v":32168578766.097153},{"$f":"CfD!AP20","v":32811950341.419106},{"$f":"CfD!AQ20","v":33468189348.247486},{"$f":"CfD!AR20","v":34137553135.212433},{"$f":"CfD!AS20","v":34820304197.916687},{"$f":"CfD!AT20","v":35516710281.875023},{"$f":"CfD!AU20","v":36227044487.51252},{"$f":"CfD!AV20","v":36951585377.262772},{"$f":"CfD!AW20","v":37690617084.808014},{"$f":"CfD!AX20","v":38444429426.504181},{"$f":"CfD!AY20","v":-933658548.5536232},{"$f":"CfD!AZ20","v":-952331719.52469444},{"$f":"CfD!BA20","v":-971378353.91518974},{"$f":"CfD!BB20","v":-990805920.99349403},{"$f":"CfD!BC20","v":-1010622039.4133625},{"$f":"CfD!BD20","v":-1030834480.2016296},{"$f":"CfD!BE20","v":-1051451169.8056622},{"$f":"CfD!BF20","v":-1072480193.2017765},{"$f":"CfD!BG20","v":-1093929797.0658112},{"$f":"CfD!BH20","v":-1115808393.0071297},{"$f":"CfD!BI20","v":-1138124560.8672714},{"$f":"CfD!BJ20","v":-1160887052.0846176},{"$f":"CfD!BK20","v":-1184104793.1263084},{"$f":"CfD!BL20","v":-1207786888.9888306},{"$f":"CfD!BM20","v":-1231942626.7686119},{"$f":"CfD!BN20","v":-1256581479.3039856},{"$f":"CfD!BO20","v":-1281713108.8900604},{"$f":"CfD!BP20","v":-1307347371.0678635},{"$f":"CfD!BQ20","v":-1333494318.4892197},{"$f":"CfD!BR20","v":-1360164204.859005},{"$f":"CfD!BS20","v":-1387367488.9561844},{"$f":"CfD!BT20","v":-1415114838.7353096},{"$f":"CfD!BU20","v":-1443417135.5100174},{"$f":"CfD!BV20","v":-1472285478.2202148},{"$f":"CfD!BW20","v":-1501731187.7846184},{"$f":"CfD!BX20","v":-1531765811.5403137},{"$f":"CfD!BY20","v":-1562401127.7711182},{"$f":"CfD!BZ20","v":-1593649150.3265381},{"$f":"CfD!CA20","v":-1625522133.3330727},{"$f":"CfD!CB20","v":-1658032575.999733}]
["DCF",{"$f":"CfD!B21","v":-315466800},{"$f":"CfD!C21","v":-451088041.12149531},{"$f":"CfD!D21","v":-716681934.49209535},{"$f":"CfD!E21","v":-1366384248.9382002},{"$f":"CfD!F21","v":-2605069035.3588119},{"$f":"CfD!G21","v":-3725005256.167273},{"$f":"CfD!H21","v":-4734586119.9883099},{"$f":"CfD!I21","v":-5641679722.4159756},{"$f":"CfD!J21","v":-7529269760.3831921},{"$f":"CfD!K21","v":-10253478178.35895},{"$f":"CfD!L21","v":-11729212420.851736},{"$f":"CfD!M21","v":-13976397978.117718},{"$f":"CfD!N21","v":-13323295268.859884},{"$f":"CfD!O21","v":-11007283194.086109},{"$f":"CfD!P21","v":-4035740063.9711843},{"$f":"CfD!Q21","v":-3077723263.738771},{"$f":"CfD!R21","v":-1466952209.8194144},{"$f":"CfD!S21","v":-349600760.28406614},{"$f":"CfD!T21","v":-333264276.15864235},{"$f":"CfD!U21","v":6496567660.6844215},{"$f":"CfD!V21","v":6612896411.936367},{"$f":"CfD!W21","v":6242341437.5613213},{"$f":"CfD!X21","v":5893961722.7111921},{"$f":"CfD!Y21","v":5566348590.7012186},{"$f":"CfD!Z21","v":5258187124.1980391},{"$f":"CfD!AA21","v":4968249723.1406431},{"$f":"CfD!AB21","v":4695390113.7800913},{"$f":"CfD!AC21","v":4438537776.9400148},{"$f":"CfD!AD21","v":4196692765.863585},{"$f":"CfD!AE21","v":3968920886.1155124},{"$f":"CfD!AF21","v":3754349211.9615188},{"$f":"CfD!AG21","v":3552161915.4625888},{"$f":"CfD!AH21","v":3361596386.2076807},{"$f":"CfD!AI21","v":3181939621.1748834},{"$f":"CfD!AJ21","v":3012524865.6663723},{"$f":"CfD!AK21","v":2852728487.6143055},{"$f":"CfD!AL21","v":2701967068.8106904},{"$f":"CfD!AM21","v":2559694697.7808871},{"$f":"CfD!AN21","v":2425400450.1041813},{"$f":"CfD!AO21","v":2298606042.9915943},{"$f":"CfD!AP21","v":2191194545.655539},{"$f":"CfD!AQ21","v":2088802277.1669624},{"$f":"CfD!AR21","v":1991194694.1217771},{"$f":"CfD!AS21","v":1898148213.0880492},{"$f":"CfD!AT21","v":1809449698.457767},{"$f":"CfD!AU21","v":1724895974.2307682},{"$f":"CfD!AV21","v":1644293358.6125081},{"$f":"CfD!AW21","v":1567457220.3595865},{"$f":"CfD!AX21","v":1494211555.8568025},{"$f":"CfD!AY21","v":-33914308.88941963},{"$f":"CfD!AZ21","v":-32329528.100194369},{"$f":"CfD!BA21","v":-30818802.488035794},{"$f":"CfD!BB21","v":-29378671.530650962},{"$f":"CfD!BC21","v":-28005836.412396204},{"$f":"CfD!BD21","v":-26697152.467891708},{"$f":"CfD!BE21","v":-25449621.978737887},{"$f":"CfD!BF21","v":-24260387.306834273},{"$f":"CfD!BG21","v":-23126724.348570969},{"$f":"CfD!BH21","v":-22046036.294899475},{"$f":"CfD!BI21","v":-21015847.682988264},{"$f":"CfD!BJ21","v":-20033798.725839298},{"$f":"CfD!BK21","v":-19097639.906874817},{"$f":"CfD!BL21","v":-18205226.827114254},{"$f":"CfD!BM21","v":-17354515.293137014},{"$f":"CfD!BN21","v":-16543556.634579232},{"$f":"CfD!BO21","v":-15770493.240439955},{"$f":"CfD!BP21","v":-15033554.303970819},{"$f":"CfD!BQ21","v":-14331051.766402077},{"$f":"CfD!BR21","v":-13661376.450215075},{"$f":"CfD!BS21","v":-13022994.373102212},{"$f":"CfD!BT21","v":-12414443.234172216},{"$f":"CfD!BU21","v":-11834329.064351099},{"$f":"CfD!BV21","v":-11281323.033306632},{"$f":"CfD!BW21","v":-10754158.405582016},{"$f":"CfD!BX21","v":-10251627.638966056},{"$f":"CfD!BY21","v":-9772579.6184536088},{"$f":"CfD!BZ21","v":-9315917.0194604378},{"$f":"CfD!CA21","v":-8880593.794252025},{"$f":"CfD!CB21","v":-8465612.7758290283}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost NPV projektu na výši strike price CfD"]
["Strike price",50,55,60,65,70,75,80,85,90,95,100,105,110,115,120,125,130]
["NPV bez tepla",-60521212024.181198,-54359514180.506599,-48197816336.832199,-42036118493.1577,-35874420649.4832,-29712722805.808701,-23551024962.134201,-17389327118.459702,-11227629274.7852,-5065931431.1106997,1095766412.5637,7257464256.2382002,13419162099.912701,19580859943.587299,25742557787.2617,31904255630.936199,38065953474.610703]
["NPV s teplem",-43013153392.4086,-37058858811.626999,-31104564230.845402,-25150269650.063801,-19195975069.282299,-13241680488.5007,-7287385907.7191,-1333091326.9375,4621203253.8441,10575497834.6257,16529792415.407301,22484086996.1889,28438381576.970402,34392676157.752098,40346970738.5336,46301265319.315201,52255559900.096802]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost strike price pro NPV=0 na délce kontraktu"]
["Délka kontraktu",15,20,25,30,35,40,45,50,55,60]
["SP bez tepla",135.79901201535199,116.9420157985697,106.04496044241971,99.110824288723705,94.424488988720711,91.127033599233201,88.740501307688135,86.977787569677545,85.656193994930632,84.654166805608]
["SP s teplem",116.47036570169905,100.87059404702526,91.85581919582205,86.119436827361881,82.242586042812022,79.514709846299866,77.540410314889186,76.082175318742216,74.988864499281647,74.159920421152322]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost projektu bez podpory na výši overnight cost"]
["Overnight cost",3000,3500,4000,4500,5000,5500,6000,6500,7000]
["Netto investice",86,100,115,129,143,158,172,186,201]
["NPV",-51863484963.293915,-60027842924.267555,-68192200885.241173,-76356558846.214798,-84520916807.1884,-92685274768.162064,-100849632729.13568,-109013990690.10931,-117178348651.08293]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost projektu s podporou CfD na velikost investice"]
["Overnight cost",3000,3500,4000,4500,5000,5500,6000,6500,7000]
["Netto investice",86,100,115,129,143,158,172,186,201]
["NPV",40821789804.868263,32657431843.894653,24493073882.921028,16328715921.947399,8164357960.9737568,0,-8164357960.9734879,-16328715921.947117,-24493073882.920704]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Citlivost SP projektu s podporou CfD na velikost investice"]
["Overnight cost",3000,3500,4000,4500,5000,5500,6000,6500,7000]
["Netto investice",86,100,115,129,143,158,172,186,201]
["SP",66,72.599999999999994,79.2,85.9,92.5,99.1,105.7,112.4,119]

{"sheet":"pomocny","index":6,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["scénáře","odpisy","teplo"]
["5 %","degresivní","ano"]
["7 %","lineární","ne"]
["10 %"]