{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["CZ","AT","SK","Data","Elektrina","menu","Teplota","Historie toky"],"not_rendered":{"charts":20,"images":15,"macros":1,"external_links":1,"defined_names":0,"comments":2,"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":"CZ","index":0,"n_rows":62,"n_cols":29,"rows_kept":62,"cut":false,"hidden":false,"merged":[[7,0,8,0],[0,17,0,26],[1,10,1,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max stav 35611 GWh",null,null,"TECHNICKÁ KAPACITA V GWh/den"]
[null,"ČR",null,null,null,null,null,null,null,null,"CZ DOM ROČNÍ SPOTŘEBA v GWh/kvartál",null,null,null,null,null,"OBDOBÍ","CZ/SK","CZ/SK","CZ/DE","CZ/DE","CZ/AT","CZ/AT","CZ/PL","CZ/PL","ZÁS","ZÁS",null,"Domácí těžba"]
[null,null,null,null,null,"nesmí zůstat prázdné",null,null,null,null,"VEL","DOM","LNG","CNG","POD","ZAS","Rok_kvart","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT",null,"GWh/kvartal"]
["Poznámka","Projekt","Specifikace","Stav","Uvedení do provozu","Hranice","Typ","Realizace","Kapacita2","Poznámka",null,null,null,{"$f":"(19989+7)/1000*10.56","v":211.15776},null,{"$f":"34962","v":34962},"2019_Q4",1640.41,913.68,2184.1999999999998,1559.14,0,0,0,28.05,676.49,487.69]
[null,"Capacity4Gas DE/CZ_fáze1","Brandov - Gaspool Hora sv kateřiny přimda","FID",2019,"CZ/DE","ENTRY",true,665,null,2402.0756200000001,10576.434903199999,6.8452694872220776E-2,232.71323351445864,20089.317950708701,23511.710434390385,"2020_Q1",1640.41,1246.6799999999998,2184.1999999999998,1559.14,0,0,0,28.05,676.49,487.69,null,333.24332846715356]
[null,"Připojení přímo zákazník","DN 80 PN 73,5, prumyslova zona","FID","2020_Q1","CZ/DOM","POD",true,0.3,null,1544.9909042548468,2194.0032000000001,7.135385710556913E-2,242.57608618275447,9198.0779507086991,35511.710434390385,"2020_Q2",1640.41,1246.6799999999998,2184.1999999999998,1559.14,0,0,0,28.05,676.49,487.69,null,319.44035036496376]
[null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2020_Q1","CZ/SK","EXIT",true,333,null,3215.2407595914628,1279.8352,7.5451266402486769E-2,256.50572574329811,8282.0779507086991,35000,"2020_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,325.35591240875942]
[null,"Capacity4Gas DE/CZ_fáze2","Brandov - Gaspool Hora sv kateřiny přimda","FID","2020_Q3","CZ/DE","ENTRY",true,454,null,2868.7608917653811,9086.0267999999996,8.0422181619723324E-2,273.40495455947132,17355.057950708699,27264.665451260007,"2020_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,372.68040875912436]
[null,"Moravia Capacity Extension","Tvrdonice - Bezměrov","nonFID","2023_Q2","CZ/DOM","OBOJÍ",false,158,null,2262.2448591196071,13667.820448799997,7.2217593090192919E-2,257.98479794983422,20280.049898708701,4281.9327671290739,"2021_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,317.7091445255495]
[null,"Připojení zásobníku plynu","DN 500","FID","2022_Q2","ZÁS","ENTRY",true,73,null,1256.0288557377942,2226.003072,7.527831924637543E-2,268.91871010606405,9331.6779507086994,16753.842879488624,"2021_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,304.54959416058597]
[null,"Připojení zásobníku plynu","DN 500","FID","2022_Q2","ZÁS","EXIT",true,94,null,2274.6175209297612,1298.501792,7.9601086054623557E-2,284.36104311510451,8402.3179507086988,36376.404494382019,"2021_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,310.18940145985607]
[null,"Projekt Moravia","Tvrodnice - Libhošť","nonFID","2023_Q4","CZ/DOM","EXIT",false,142,"závisí na realizaci CZ/PL, 134-157",3870.901264871382,8726.4018199999991,8.4845401608808102E-2,303.09544882898319,17519.780996708701,32041.643417357671,"2021_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,355.3078598540169]
[null,"Připojení elektrárny","DN 200 PN 63","FID","2023_Q1","CZ/DOM","VEL",true,5.3,null,4135.4588282488512,13413.765091199999,7.5828472744702571E-2,283.25636238520985,20456.2371237687,10225.142487240475,"2022_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,676.49,487.69,null,302.17496058394192]
[null,"Připojení přímo zákazník","DN 100 PN 63, zkapalnovani plynu","FID","2023_Q2","CZ/DOM","POD",true,0.7,null,1970.3146750148824,2256.6616320000003,7.9042235208694189E-2,295.26133402937364,9459.6779507086994,22697.052599600025,"2022_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,289.65883795620465]
[null,"CZ-PL propojovací plynovod","Tvrdonice - Hať PL-CZ","non FID","2023_Q2","CZ/PL","EXIT",false,153,"nebude se realizovat",2721.3793552005059,1316.3859520000001,8.3581140357354713E-2,312.2163604869109,8517.5179507086996,36376.404494382019,"2022_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,295.02289051094925]
[null,"CZ-PL propojovací plynovod","Tvrdonice - Hať CZ-PL","non FID","2023_Q2","CZ/PL","ENTRY",false,219,"nebude se realizovat",2438.9064341627341,10193.46918,8.9087671689248499E-2,332.78594309849512,17671.942691078701,20278.599487840154,"2022_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,337.9353109489054]
[null,"Obousměrné AT-CZ propojení (BACI)","Reinthal - Břeclav","non FID","2026_Q1","CZ/AT","OBOJÍ",false,201,"PCI, min. 201",2410.7007255130275,13413.765091199999,7.9619896381937699E-2,308.52792682058544,20630.156427279398,1659.9951682992687,"2023_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,286.64077664233787]
[null,"zvýšení kapacity zásobníků",null,"FID","2021_Q2","CZ/DOM","ZAS",true,1400,"zvyseni kapacity o",1231.6494034565858,2287.3201920000001,8.2994346969128913E-2,321.60395795268323,9625.950216514515,16154.377190771178,"2023_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,274.76808175182686]
[null,"zvýšení kapacity zásobníků",null,"FID","2023_Q2","CZ/DOM","ZAS",true,6000,"zvyseni kapacity o",3042.8820607649204,1334.2701119999999,8.7760197375222448E-2,340.07167785871735,8670.990216514514,42275.280898876401,"2023_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,279.8563795620459]
[null,null,null,null,null,null,null,null,null,null,3433.2959118620515,9597.5006551999995,9.3542055273710928E-2,362.476437368007,17860.417991734666,23928.091694282652,"2023_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,320.56276204379793]
[null,null,null,null,null,null,null,null,null,null,2415.2187504397034,10625.809564180552,8.3600891201034602E-2,333.79949125596107,21124.168806390819,9790.7327201364424,"2024_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,271.10659270073023]
[null,null,null,null,null,null,null,null,null,null,2164.6756141535197,2349.6912000000002,8.7144064317585382E-2,347.94658187599276,9886.3502165145146,24285.114742608352,"2024_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,259.87732554744559]
[null,null,null,null,null,null,null,null,null,null,2842.7902542985662,1370.6532000000002,9.2148207243983593E-2,367.92699523052374,8905.3502165145146,42275.280898876401,"2024_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,264.68986861313903]
[null,null,null,null,null,null,null,null,null,null,2896.4211833926993,9934.577414009329,9.8219158037396503E-2,392.16693163751887,18254.011725953143,23575.991101226809,"2024_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,303.19021313868649]
[null,null,null,null,null,null,null,null,null,null,2123.8752182683602,11425.267726212754,8.7780935761086309E-2,359.07105569133665,21292.186612076162,3996.1033480711558,"2025_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,255.57240875912623]
[null,null,null,null,null,null,null,null,null,null,3651.659353237274,2380.3497600000001,9.1501267533464645E-2,374.28920579930235,10014.350216514515,18490.485370543065,"2025_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,244.98656934306774]
[null,null,null,null,null,null,null,null,null,null,4669.9099494466145,1388.53736,9.6755617606182773E-2,395.78231260233014,9020.5502165145135,42275.280898876401,"2025_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,249.5233576642357]
[null,null,null,null,null,null,null,null,null,null,2962.6281199049995,9635.3597905301904,0.1031301159392663,421.8574259070308,18399.118012681392,26677.879567434724,"2025_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,285.81766423357902]
[null,null,null,null,null,null,{"$f":"7000*10.56","v":73920},null,null,null,2160.1999580408096,10997.930279530541,0.10094807612524925,422.77688213938353,21412.541332188113,9834.9918503716399,"2026_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,240.0382248175186]
[null,null,null,null,null,null,null,null,null,null,3616.4471482225294,2405.8825920000004,0.10522645766348432,440.69501269487318,10120.950216514515,24329.373872843549,"2026_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,230.09581313868648]
[null,null,null,null,null,null,null,null,null,null,5818.9020151232762,1403.4315120000001,0.11126896024711017,466.00139297155027,9116.490216514514,42275.280898876401,"2026_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,234.35684671532886]
[null,null,null,null,null,null,null,null,null,null,2638.4273836773968,10043.958454898711,0.11859963333015625,496.70271219419703,18503.060725505351,23960.632327769141,"2026_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,268.44511532846752]
[null,null,null,null,null,null,null,null,null,null,2330.2921970961506,11785.327128519817,0.11104288373777418,450.5756030182967,21533.909691293684,2375.9309663462373,"2027_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,224.50404087591457]
[null,null,null,null,null,null,null,null,null,null,3643.2315383052801,2431.7267999999999,0.11574910342983277,469.6718990105137,10228.850216514515,16870.312988818147,"2027_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,215.20505693430866]
[null,null,null,null,null,null,null,null,null,null,5465.5482189078912,1418.5073000000002,0.1223958562718212,496.6422420805373,9213.6002165145146,42275.280898876401,"2027_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,219.19033576642551]
[null,null,null,null,null,null,null,null,null,null,2750.772594404455,8952.199267145028,0.13045959666317189,529.36225589066009,18607.878853823797,34567.536797316927,"2027_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,251.07256642336006]
[null,null,null,null,null,null,null,null,null,null,2328.3456804908224,10970.391405734352,0.12214717211155164,478.37432389720243,21669.092844365965,17914.518122477857,"2028_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,208.96985693430696]
[null,null,null,null,null,null,null,null,null,null,3420.8027028495026,2459.3434560000001,0.12732401377281607,498.64878532614648,10344.150216514516,32408.900144949766,"2028_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,200.3143007299274]
[null,null,null,null,null,null,null,null,null,null,5059.6607308194616,1434.6170159999999,0.13463544189900337,527.28309118951609,9317.3702165145151,42275.280898876401,"2028_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,204.02382481751866]
[null,null,null,null,null,null,null,null,null,null,2915.5691975039686,9578.4617753985876,0.14350555632948911,562.0217995871144,18724.62794056804,27291.80556634393,"2028_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,233.70001751824859]
[null,null,null,null,null,null,null,null,null,null,2691.8388123500376,11355.966677609507,0.13436188932270679,506.17304477611566,21849.467678378714,8129.2253460854299,"2029_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,193.43567299270293]
[null,null,null,null,null,null,null,null,null,null,3321.9413162000365,2492.3493119999998,0.14005641515009767,527.62567164178711,10481.950216514515,22623.607368557339,"2029_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,185.42354452554957]
[null,null,null,null,null,null,null,null,null,null,4443.650587332535,1453.8704320000002,0.14809898608890368,557.92394029850323,9441.3902165145137,42275.280898876401,"2029_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,188.85731386861531]
[null,null,null,null,null,null,null,null,null,null,3696.991690188529,8541.1783924245501,0.15785611196243801,594.68134328357758,18880.406206306321,38275.280898876401,"2029_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,216.32746861314112]
[null,null,null,null,null,null,null,null,null,null,2968.1074946644849,10674.482301042406,0.14779807825497746,533.97176565502878,22031.34927238512,23766.780112709148,"2030_Q1",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,177.90148905109533]
[null,null,null,null,null,null,null,null,null,null,3030.267195358836,2525.7981262731255,0.15406205666510747,556.60255795742751,10621.599574702248,36238.690225068698,"2030_Q2",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,170.53278832116828]
[null,null,null,null,null,null,null,null,null,null,2601.6992066828338,1473.3822403259899,0.16290888469779408,588.56478940749025,9567.0746388834741,36376.404494382019,"2030_Q3",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,173.69080291970846]
[null,null,null,null,null,null,null,null,null,null,3265.4417419297083,8977.6393757999995,0.17364172315868182,627.34088698004064,19037.485764766403,28354.339609628165,"2030_Q4",1640.41,1246.6799999999998,2638.2,1559.14,0,0,0,28.05,749.49,581.69000000000005,null,198.95491970802965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2169015.2501107431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35256.31]
[null,null,null,null,null,null,null,null,null,2020,{"$f":"SUM(K5:K8)","v":10031.06817561169},{"$f":"SUM(L5:L8)","v":23136.300103199996},{"$f":"SUM(M5:M8)","v":0.29568},{"$f":"SUM(N5:N8)","v":1005.1999999999825},{"$f":"SUM(O5:O8)","v":54924.531802834797},1465.6000000000001,null,{"$f":"SUM(K52:Q52)","v":90562.995761646482}]
[null,null,null,null,null,null,null,null,null,2021,{"$f":"SUM(K9:K12)","v":9663.7925006585447},{"$f":"SUM(L9:L12)","v":25918.727132799995},0.31194240000000001,1114.359999999986,55533.826796834801,1486.9760000000001,null,{"$f":"SUM(K53:P53)","v":93717.994372693327}]
[null,null,null,null,null,null,null,null,null,2022,{"$f":"SUM(K13:K16)","v":11266.059292626975},{"$f":"SUM(L13:L16)","v":27180.281855199999},0.32753951999999997,1223.5199999999895,56105.375716264803,1507.4560000000001,null,97283.020403611765]
[null,null,null,null,null,null,null,null,null,2023,{"$f":"SUM(K17:K20)","v":10118.528101596585},{"$f":"SUM(L17:L20)","v":26632.856050399998},0.34391649599999996,1332.679999999993,56787.514852043096,1527.9359999999999,null,96399.858920535669]
[null,null,null,null,null,null,null,null,null,2024,{"$f":"SUM(K21:K24)","v":10319.105802284488},{"$f":"SUM(L21:L24)","v":24280.731378189885},0.36111232080000005,1441.8399999999965,58169.880965372984,1569.6000000000001,null,95781.519258168162]
[null,null,null,null,null,null,null,null,null,2025,{"$f":"SUM(K25:K28)","v":13408.072640857248},{"$f":"SUM(L25:L28)","v":24829.514636742948},0.37916793684000005,1551,58726.205057786581,1590.08,null,100105.25150332361]
[null,null,null,null,null,null,null,null,null,2026,{"$f":"SUM(K29:K32)","v":14233.976505064013},{"$f":"SUM(L29:L32)","v":24851.202838429253},0.43604312736599993,1826.176000000004,59153.042490722495,1607.136,null,101671.96987734313]
[null,null,null,null,null,null,null,null,null,2027,{"$f":"SUM(K33:K36)","v":14189.844548713776},{"$f":"SUM(L33:L36)","v":24587.760495664847},0.47964744010260008,1946.2520000000077,59584.238978146517,1624.4,null,101932.97566996524]
[null,null,null,null,null,null,null,null,null,2028,{"$f":"SUM(K37:K40)","v":13724.378311663755},{"$f":"SUM(L37:L40)","v":24442.81365313294},0.52761218411286026,2066.3279999999795,60055.241217963034,1642.848,null,101932.13679494383]
[null,null,null,null,null,null,null,null,null,2029,{"$f":"SUM(K41:K44)","v":14154.422406071139},{"$f":"SUM(L41:L44)","v":23843.364814034059},0.58037340252414615,2186.4039999999836,60653.214317714068,1664.896,null,{"$f":"SUM(K61:P61)","v":102502.88191122176}]
[null,null,null,null,null,null,null,null,null,2030,{"$f":"SUM(K45:K48)","v":11865.515638635863},{"$f":"SUM(L45:L48)","v":23651.302043441519},{"$f":"SUM(M45:M48)","v":0.63841074277656085},2306.4799999999873,61257.509250737246,1687.2398973100371,null,100768.68524086743]

{"sheet":"AT","index":1,"n_rows":68,"n_cols":50,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,10,1,15],[0,17,0,32]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max stav 92000 GWh",null,"TECHNICKÁ KAPACITA V GWh/den"]
[null,"AT",null,null,null,null,null,null,null,null,"AT DOM ROČNÍ SPOTŘEBA v GWh/kvartál",null,null,null,null,null,"OBDOBÍ","AT/SK","AT/SK","AT/CZ","AT/CZ","AT/DE","AT/DE","AT/IT","AT/IT","AT/SLO","AT/SLO","AT/HU","AT/HU",null,null,null,null,null,"Domácí výroba"]
[null,null,null,null,null,"nesmí zůstat prázdné",null,null,null,null,"VEL","DOM","LNG","CNG","POD","ZÁS","Rok_kvart","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT",null,null,null,null,null,"GWh",null,null,null,"AT/SK","AT/SK","AT/CZ","AT/CZ","AT/DE","AT/DE","AT/IT","AT/IT","AT/SLO","AT/SLO","AT/HU","AT/HU"]
[null,"Projekt","Specifikace","Stav","Uvedení do provozu","Hranice","Typ","Realizace","Kapacita2","Poznámka",null,null,null,null,null,91615,"2019_Q4",2305,246,0,0,365,547,417,1200,0,112,0,153,null,null,null,null,null,null,null,null,null,"ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT"]
[null,"Elektrárna Mellach","od roku 2020 výhradně na ZP","FID","2020_Q1","AT/DOM","VEL",true,40,null,5355.9996281527283,7137.8389764000003,null,658.04894999999999,18378.569505869473,66358.335999999996,"2020_Q1",2305,246,0,0,365,547,417,1200,0,112,0,153,null,null,null,null,null,2282.2306000000117,null,null,2019,{"$f":"R4","v":2305},{"$f":"S4","v":246},null,null,{"$f":"V4","v":365},547,417,1200,0,112,0,153]
[null,"Obousměrné AT-CZ propojení (BACI)","Reinthal - Břeclav","non FID","2024_Q2","AT/CZ","OBOJÍ",false,201,null,5979.4341536759111,2000.3000000000002,null,658.04894999999999,8221.9916210468691,88458.335999999996,"2020_Q2",2305,246,0,0,365,547,417,1200,0,112,0,153,null,null,null,null,null,2180.5928000000108,null,null,2020,{"$f":"R5","v":2305},{"$f":"S5","v":246},null,null,{"$f":"V5","v":365},{"$f":"W5","v":547},{"$f":"X5","v":417},{"$f":"Y5","v":1200},{"$f":"Z5","v":0},{"$f":"AA5","v":112},{"$f":"AB5","v":0},{"$f":"AC5","v":153}]
[null,"Baumgarten propojení kapacit","Baumgarten - Mosonmagyaróvár II","nonFID","2021_Q4","AT/HU","ENTRY",false,0,"¨PCI",4744.4298338139397,960.14400000000012,null,658.04894999999999,6771.0519232150691,86640,"2020_Q3",2305,246,0,0,365,547,417,1200,0,112,0,153,null,null,null,null,null,2226.7918000000113,null,null,2021,2305,246,null,null,365,547,{"$f":"X10","v":685},1200,161,112,0,153]
[null,"TAG reserve flow","Arnoldstein","FID","2020_Q4","AT/IT","ENTRY",true,268,null,8945.3870850638486,6910.5409164000012,null,658.04894999999999,15142.078590123028,53101.7,"2020_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,2550.1848000000132,null,null,2022,2305,246,null,null,365,547,{"$f":"X11","v":685},1200,161,112,0,153]
[null,"TAG reserve flow","Murfeld","FID","2020_Q4","AT/SLO","ENTRY",true,161,null,7785.2856245430949,7895.1812405399996,null,672.35039999999992,19381.19393544245,18060.039999999994,"2021_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,2075.489130000009,null,null,2023,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,"TAG reserve flow","Wetenfeld","FID","2020_Q4","AT/DOM",null,true,429,null,5606.7521259787536,2000.6000450000006,null,672.35039999999992,8670.5341290137294,40160.039999999994,"2021_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1983.0584400000087,null,null,2024,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,"ROHUAT","propojení Rumunsko - Maďarsko-Rakousko","nonFID",null,null,null,false,null,null,5088.6558094929023,960.28802160000032,null,672.35039999999992,7140.439870952483,86640,"2021_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,2025.0723900000089,null,null,2025,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,"Baumgarten - Mosonmagyaróvár II","Baumgarten - Mosonmagyaróvár II","nonFID","2023_Q3","AT/HU","EXIT",false,256.8,null,7296.9476407106085,6036.8868440100005,null,672.35039999999992,16094.995996496904,70411.5,"2021_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,2319.1700400000104,null,null,2026,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,"BACI","CZ-AT propojeni","nonFID","2026_Q1","AT/CZ","OBOJÍ",false,201,null,8103.3947540098015,7129.823167951261,null,686.65185000000008,19851.235828292134,43556.344989333011,"2022_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1868.7476600000068,null,null,2027,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,"TAG reverse flow","Murfeld","FID","2020_Q4","AT/SLO","EXIT",true,101,null,6037.4707327232209,2000.9001350067504,null,686.65185000000008,8880.8160284464811,65656.344989333011,"2022_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1785.5240800000065,null,null,2028,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,null,null,null,null,null,null,null,null,null,5077.5873569310652,960.43206480324011,null,686.65185000000008,7313.6131998971023,86640,"2022_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1823.3529800000067,null,null,2029,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,null,null,null,null,null,null,null,null,null,6635.0220514396769,6139.6976574226937,null,686.65185000000008,16616.304771635969,66865.239620958004,"2022_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,2088.1552800000077,null,null,2030,2305,246,null,null,365,547,685,1200,161,112,0,153]
[null,null,null,null,null,null,null,null,null,null,6275.7363953084259,7332.9174006609674,null,700.95330000000001,18863.1998889315,36704.454309844063,"2023_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1662.0061900000046]
[null,null,null,null,null,null,null,null,null,null,4635.8734755452142,2001.200270027002,null,700.95330000000001,8438.7999503114625,58804.454309844063,"2023_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1587.9897200000044]
[null,null,null,null,null,null,null,null,null,null,4645.2634521875589,960.57612961296093,null,700.95330000000001,6949.5999590800284,86640,"2023_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1621.6335700000045]
[null,null,null,null,null,null,null,null,null,null,6282.6361390282318,5985.3213301470541,null,700.95330000000001,15914.713411898498,68906.3,"2023_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1857.1405200000054]
[null,null,null,null,null,null,null,null,null,null,6019.6821547617328,7167.1914721419835,null,715.25474999999994,19404.84400435982,39869.870121333464,"2024_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1455.2647200000022]
[null,null,null,null,null,null,null,null,null,null,5093.6489299422647,2001.5004500675059,null,715.25474999999994,8681.1144230030786,61969.870121333464,"2024_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1390.4553600000022]
[null,null,null,null,null,null,null,null,null,null,3786.4182857796545,960.72021603240285,null,715.25474999999994,7149.1530542378296,86640,"2024_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1419.9141600000021]
[null,null,null,null,null,null,null,null,null,null,5766.5345686115807,6726.4857349219637,null,715.25474999999994,16501.756187703315,51144.94,"2024_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1626.1257600000026]
[null,null,null,null,null,null,null,null,null,null,4834.5287545773936,7102.4439377731842,null,729.55619999999999,18508.136856187226,22023.397762522458,"2025_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1248.52325]
[null,null,null,null,null,null,null,null,null,null,4993.9809583388287,2001.800675135016,null,729.55619999999999,8279.9559619784959,44123.397762522458,"2025_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1192.921]
[null,null,null,null,null,null,null,null,null,null,3927.4200904446325,960.86432406480776,null,729.55619999999999,6818.7872628058203,86640,"2025_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1218.1947499999999]
[null,null,null,null,null,null,null,null,null,null,4555.1096288812341,5905.1199262027412,null,729.55619999999999,15864.239854316576,68034.893064763484,"2025_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1395.1110000000001]
[null,null,null,null,null,null,null,null,null,null,4178.9901039246006,8313.3891448437098,null,743.85764999999992,18781.395045163983,22996.605806683758,"2026_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1041.7817799999978]
[null,null,null,null,null,null,null,null,null,null,4173.6883155450514,2002.1009452362866,null,743.85764999999992,8402.2030465207299,45096.605806683758,"2026_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,995.38663999999778]
[null,null,null,null,null,null,null,null,null,null,3923.2156969374664,961.00845371341757,null,743.85764999999992,6919.4613324288357,86640,"2026_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1016.4753399999977]
[null,null,null,null,null,null,null,null,null,null,3698.958175310514,5849.0888963441394,null,743.85764999999992,16226.35479694198,67966.565638375381,"2026_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,1164.0962399999976]
[null,null,null,null,null,null,null,null,null,null,3383.8027598173203,7460.4659937020178,null,758.15909999999997,17146.035743803579,32582.408978726744,"2027_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,835.04030999999543]
[null,null,null,null,null,null,null,null,null,null,3388.3024068662667,2002.4012603780723,null,758.15909999999997,7670.5949380173915,54682.408978726744,"2027_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,797.85227999999552]
[null,null,null,null,null,null,null,null,null,null,3085.1027324592592,961.15260498147472,null,758.15909999999997,6316.9605371907928,86640,"2027_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,814.75592999999549]
[null,null,null,null,null,null,null,null,null,null,2687.598721587407,5812.8467167401213,null,758.15909999999997,14931.154858283706,67458.133040186643,"2027_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,933.08147999999494]
[null,null,null,null,null,null,null,null,null,null,2566.4819343516815,6870.8847060935768,null,772.46055000000001,16154.055227176283,38597.671351158424,"2028_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,628.29883999999311]
[null,null,null,null,null,null,null,null,null,null,2525.2432622034921,2002.7016205671293,null,772.46055000000001,7226.8141805788637,60697.671351158424,"2028_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,600.31791999999336]
[null,null,null,null,null,null,null,null,null,null,2174.9569325103021,961.29677787222204,null,772.46055000000001,5951.4940310649463,86640,"2028_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,613.03651999999329]
[null,null,null,null,null,null,null,null,null,null,2039.9890615795389,6557.5882748107906,null,772.46055000000001,14179.0715227167,48925.436510880463,"2028_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,702.0667199999923]
[null,null,null,null,null,null,null,null,null,null,1417.8078984705751,7164.1920834995999,null,786.76199999999994,13737.548886632778,15432.650396306373,"2029_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,421.55736999999078]
[null,null,null,null,null,null,null,null,null,null,1309.4830650451108,2003.0020258102143,null,786.76199999999994,6145.7455545462435,37532.650396306373,"2029_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,402.78355999999121]
[null,null,null,null,null,null,null,null,null,null,1052.7994937152882,961.44097238890288,null,786.76199999999994,5061.2022213910241,86640,"2029_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,411.31710999999103]
[null,null,null,null,null,null,null,null,null,null,833.61464525854876,5735.58351077116,null,786.76199999999994,12153.798608575053,66562.499987959643,"2029_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,471.05195999998978]
[null,null,null,null,null,null,null,null,null,null,0,7911.2001835692463,null,801.0634500000001,17839.206973407909,22488.535987959644,"2030_Q1",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,214.81589999998849]
[null,null,null,null,null,null,null,null,null,null,0,2003.3024761140862,null,801.0634500000001,7980.6978565245909,44588.535987959644,"2030_Q2",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,205.249199999989]
[null,null,null,null,null,null,null,null,null,null,0,961.5851885347613,null,801.0634500000001,6572.3394112555461,86640,"2030_Q3",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,209.59769999998878]
[null,null,null,null,null,null,null,null,null,null,0,5590.4953071031669,null,801.0634500000001,14553.037267780135,68628.749839846452,"2030_Q4",2305,246,0,0,365,547,685,1200,161,112,0,153,null,null,null,null,null,240.03719999998717]
[]
[null,null,null,null,null,null,null,null,null,2020,{"$f":"SUM(K5:K8)","v":25025.250700706427},{"$f":"SUM(L5:L8)","v":17008.823892800003},0,2632.1958,48513.691640254438,{"$f":"SUM(K50:O50)*0.045","v":4193.0982915192399},{"$f":"SUM(K50:P50)","v":97373.060325280123}]
[null,"bioplyn, biomethan","GWh",null,null,null,null,null,null,2021,{"$f":"SUM(K9:K12)","v":25777.64120072536},{"$f":"SUM(L9:L12)","v":16892.956151150003},0,2689.4015999999997,51287.163931905568,{"$f":"SUM(K51:O51)*0.045","v":4349.1223297701417},{"$f":"SUM(K51:P51)","v":100996.28521355106}]
[null,2014,90,null,null,null,null,null,null,2022,{"$f":"SUM(K13:K16)","v":25853.474895103762},{"$f":"SUM(L13:L16)","v":16230.853025183946},0,2746.6074000000003,52661.969828271685,4387.1807316851728,101880.08588024457]
[null,2015,110,null,null,null,null,null,null,2023,{"$f":"SUM(K17:K20)","v":21839.509462069433},{"$f":"SUM(L17:L20)","v":16280.015130447984},0,2803.8132000000001,50166.313210221488,4099.0342951232506,95188.685297862146]
[null,2016,131,null,null,null,null,null,null,2024,{"$f":"SUM(K21:K24)","v":20666.283939095232},{"$f":"SUM(L21:L24)","v":16855.897873163856},0,2861.0189999999998,51736.867669304047,4145.4030816703407,96265.471563233485]
[null,2017,149,null,null,null,null,null,null,2025,{"$f":"SUM(K25:K28)","v":18311.039432242087},{"$f":"SUM(L25:L28)","v":15970.228863175747},0,2918.2248,49471.119935288116,3900.1775863817675,90570.79061708771]
[null,2018,171,null,null,null,null,null,null,2026,{"$f":"SUM(K29:K32)","v":15974.852291717632},{"$f":"SUM(L29:L32)","v":17125.587440137555},0,2975.4305999999997,50329.414221055529,3888.2378048809819,90293.522357791691]
[null,2019,162,null,null,null,null,null,null,2027,{"$f":"SUM(K33:K36)","v":12544.806620730253},{"$f":"SUM(L33:L36)","v":16236.866575801687},0,3032.6363999999999,46064.746077295466,3504.5575053222328,81383.61317914963]
[null,2020,{"$f":"16.029*B58-32186","v":192.57999999999811},null,null,null,null,null,null,2028,{"$f":"SUM(K37:K40)","v":9306.6711906450146},{"$f":"SUM(L37:L40)","v":16392.471379343719},0,3089.8422,43511.434961536797,3253.5188879186485,75553.938619444176]
[null,2021,{"$f":"16.029*B59-32186","v":208.60900000000038},null,null,null,null,null,null,2029,{"$f":"SUM(K41:K44)","v":4613.7051024895227},{"$f":"SUM(L41:L44)","v":15864.218592469875},0,3147.0479999999998,37098.2952711451,2732.547013474702,63455.813979579194]
[null,2022,224.63799999999901,null,null,null,null,null,null,2030,{"$f":"SUM(K45:K48)","v":0},{"$f":"SUM(L45:L48)","v":16466.583155321263},0,3204.2538000000004,46945.281508968183,{"$f":"SUM(K60:O60)*0.04","v":2664.6447385715774},69280.76320286101]
[null,2023,240.66700000000128]
[null,2024,256.69599999999991]
[null,2025,272.72499999999854]
[null,2026,288.75400000000081]
[null,2027,304.78299999999945]
[null,2028,320.81199999999808]
[null,2029,336.84100000000035]
[null,2030,352.86999999999898]

{"sheet":"SK","index":2,"n_rows":86,"n_cols":45,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,17,0,28],[1,10,1,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNICKÁ KAPACITA V GWh/den"]
[null,"SK",null,null,null,null,null,null,{"$f":"I8+I15","v":231},null,"SK DOM ROČNÍ SPOTŘEBA v GWh/kvartál",null,null,null,null,null,"OBDOBÍ","SK/CZ","SK/CZ","SK/AT","SK/AT","SK/UA","SK/UA","SK/HU","SK/HU","SK/PL","SK/PL","ZÁS","ZÁS",null,"Domácí těžba",null,null,null,null,"SK/CZ","SK/CZ","SK/AT","SK/AT","SK/UA","SK/UA","SK/HU","SK/HU","SK/PL","SK/PL"]
[null,null,null,null,null,"nesmí zůstat prázdné",null,null,null,null,"VEL","DOM","LNG","CNG","POD","ZÁS","Rok_kvart","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT",null,"GWh",null,null,null,null,"ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT","ENTRY","EXIT"]
[null,"Projekt","Specifikace","Stav","Uvedení do provozu","Hranice","Typ","Realizace","Kapacita2","Poznámka",null,null,null,null,null,41000,"2019_Q4",696.8,400.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,{"$f":"38.72*10.56","v":408.88319999999999},{"$f":"43.81*10.56","v":462.63360000000006},null,null,null,null,null,2019,{"$f":"R4","v":696.8},{"$f":"U4","v":1570},{"$f":"T4","v":247.5},{"$f":"U5","v":1570},{"$f":"V4","v":2028},280,50.78,129.69999999999999,0,0]
[null,"NAFTA Velke Kapušany PZZP","Veľké Kapušany","nonFID",{"$f":"E10","v":"2025_Q2"},"ZÁS","OBOJÍ",false,{"$f":"IF(Tabulka4[[#This Row],[Realizace]]=TRUE,39.6*0.98,0)","v":0},"2 % vodik",980,5711.2748477280002,0,14.406057312799824,12041.784944307465,29060.119987591781,"2020_Q1",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,250.25816058394085,null,null,null,2020,{"$f":"R6","v":1569.8},{"$f":"U5","v":1570},{"$f":"T5","v":247.5},{"$f":"U6","v":1570},{"$f":"V5","v":2028},{"$f":"W5","v":280},{"$f":"X5","v":50.78},{"$f":"Y5","v":129.69999999999999},{"$f":"Z5","v":0},{"$f":"AA5","v":0}]
[null,"Polsko-slovenské propojení","Veľké Kapušany","FID","2021_Q4","SK/PL","ENTRY",true,144.65753424657535,null,1243.9168982767762,1250.5818239999999,0,15.016614858932424,5398.1648080972382,40060.119987591781,"2020_Q2",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,239.89243795620365,null,null,null,2021,{"$f":"R7","v":1569.8},1570,247.5,1570,2028,280,50.78,129.69999999999999,0,0]
[null,"Polsko-slovenské propojení","Veľké Kapušany","FID","2021_Q4","SK/PL","EXIT",true,173.87835616438355,null,1820.4469999999999,729.50606399999992,0,15.87892587934703,4445.5474890212554,40600,"2020_Q3",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,244.33489051094818,null,null,null,2022,1569.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,{"$f":"Z13","v":144.65753424657535},{"$f":"AA13","v":173.87835616438355}]
[null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2020_Q1","SK/CZ","EXIT",true,57,null,1799.077,4906.4544720000004,0,16.925068615586323,9843.7122971184945,27448.492925068582,"2020_Q4",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,279.87451094890423,null,null,null,2023,1569.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,{"$f":"Z14","v":144.65753424657535},{"$f":"AA14","v":173.87835616438355}]
[null,"Navýšenie reverzného toku zemného plynu v smere na Ukrajinu","Budince","nonFID","2023_Q2","SK/UA","ENTRY",false,0,null,1298.0129999999999,7380.6230423519992,0,19.626595614446469,12836.385624139275,12979.644495398577,"2021_Q1",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,254.23471824817406,null,null,null,2024,1569.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Plynovod Eastring","Velke Zlievce","nonFID","2025_Q2","SK/HU","ENTRY",false,578.63013698630141,null,1066.0125202644099,1268.82175104,0,20.458410023975869,5874.8836823182492,23979.644495398577,"2021_Q2",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,243.7042861313858,null,null,null,2025,1569.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Plynovod Eastring","Velke Zlievce","nonFID","2030_Q2","SK/HU","EXIT",false,578.63013698630141,null,1317.442,740.14602143999991,0,21.633209576975073,4838.1395030856165,40600,"2021_Q3",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,0,0,408.88319999999999,462.63360000000006,null,248.21732846715221,null,null,null,2026,{"$f":"R29","v":1743.8},1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Zvýšení technické kapacity přepravní sítě ve směru východ-západ","V-Z","nonFID","2025_Q2","SK/DOM","EXIT",false,null,null,2286.5140000000001,4712.2569827999996,0,23.058458692214689,10713.023185403863,28567.523426902611,"2021_Q4",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,284.32166715328339,null,null,null,2027,{"$f":"R30","v":1743.8},1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Projekt HUSK - navýšení přepravní kapacity Velke Zlievce",null,"nonFID","2023_Q1","SK/HU","ENTRY",false,154.70400000000001,null,2023.5429999999999,7243.4331492479996,2.3150938471395016E-2,26.358276222801262,13034.808964367823,15908.280401642707,"2022_Q1",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,258.21127591240821,null,null,null,2028,1743.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Projekt HUSK - navýšení přepravní kapacity Velke Zlievce",null,"nonFID","2023_Q2","SK/HU","EXIT",false,154.70400000000001,null,1287.5640000000001,1286.2971302400001,2.4132121586028524E-2,27.475392731603424,6093.3054345394085,26908.280401642707,"2022_Q2",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,247.5161343065688,null,null,null,2029,1743.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2025_Q3","SK/CZ","ENTRY",true,174,null,1455.0319999999999,750.33999263999999,2.5517879600408133E-2,29.053134064470328,5018.0162402089245,40600,"2022_Q3",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,252.09976642335712,null,null,null,2030,1743.8,1570,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355]
[null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2020_Q1","SK/CZ","ENTRY",true,{"$f":"1570-697","v":873},null,1265.3209999999999,5504.4733572000005,2.7199060342168332E-2,30.967226075319985,11111.321674748331,28882.647329501295,"2022_Q4",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,288.76882335766356]
[null,"Navýšení kapacity směr UA",null,null,"2020_Q1","SK/UA","EXIT",false,31,null,1171.154851944106,7243.4331492479996,3.4726407707092517E-2,34.601099137863912,12740.2102603045,13181.844660154318,"2023_Q1",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,262.18783357664142]
[null,null,null,null,null,null,null,null,null,null,1054.8846270095346,1303.77250944,3.6198182379042779E-2,36.067562981814781,6085.7679670232237,24181.844660154318,"2023_Q2",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,251.32798248175095]
[null,null,null,null,null,null,null,null,null,null,1847.6722404171455,760.53396383999984,3.82768194006122E-2,38.138699341832464,5011.808914019125,40600,"2023_Q3",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,255.98220437956115]
[null,null,null,null,null,null,null,null,null,null,2226.1523707840274,5182.6503538079996,4.0798590513252492E-2,40.651370764901863,11097.576881042347,26302.339232835089,"2023_Q4",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,293.21597956204272]
[null,null,null,null,null,null,null,null,null,null,1684.595,5737.9371646574982,3.4726407707092517E-2,44.355064358169379,11711.474795727114,9375.8520496909587,"2024_Q1",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,266.16439124087555]
[null,null,null,null,null,null,null,null,null,null,1532.654,1339.3239840000001,3.6198182379042779E-2,46.23492077308282,5719.3732691041359,20375.852049690959,"2024_Q2",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,255.13983065693395]
[null,null,null,null,null,null,null,null,null,null,1529.654,781.27232400000003,3.82768194006122E-2,48.889905407446676,4710.0721039681121,40600,"2024_Q3",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,259.86464233576606]
[null,null,null,null,null,null,null,null,null,null,1568.4649999999999,5364.6718035650383,4.0798590513252492E-2,52.110892759239121,10429.445373072245,26665.775706563509,"2024_Q4",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,297.6631357664229]
[null,null,null,null,null,null,{"$f":"151*10.56+168*10.56","v":3368.6400000000003},null,null,null,998.46500000000003,6169.644572154888,4.6301876942790032E-2,55.620171884816664,11819.568876829795,8034.4176605218017,"2025_Q1",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,270.14094890510876]
[null,null,null,null,null,null,null,null,null,null,1998.4649999999999,1356.7993632,4.8264243172057048E-2,57.977466106553109,5904.0968263237919,19034.417660521802,"2025_Q2",1569.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,258.9516788321161]
[null,null,null,null,null,null,{"$f":"76.15*1000","v":76150},"GWh",null,null,2195.462,791.46629519999999,5.1035759200816266E-2,61.306752262524306,4862.1973863842995,40600,"2025_Q3",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,263.74708029197012]
[null,null,null,null,null,null,{"$f":"G27/365","v":208.63013698630138},"GWh/den",null,null,1456.231,5203.0942868863031,5.4398120684336665E-2,65.345792059622909,10766.29421270809,26032.502359830174,"2025_Q4",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,302.11029197080205]
[null,null,null,null,null,null,null,null,null,null,1000.231,5938.8823509464928,4.6301876942790032E-2,58.136958460445932,11374.173411689037,18482.544026253607,"2026_Q1",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,274.11750656934197]
[null,null,null,null,null,null,null,null,null,null,2013.5429999999999,1371.3530774400001,4.8264243172057048E-2,60.600919135216017,5814.5166572712596,29482.544026253607,"2026_Q2",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,262.76352700729825]
[null,null,null,null,null,null,null,null,null,null,2213.5459999999998,799.95596183999999,5.1035759200816266E-2,64.080853921348378,4788.4254824586851,40600,"2026_Q3",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,267.62951824817412]
[null,null,null,null,null,null,null,null,null,null,1102.354,5423.7375656453041,5.4398120684336665E-2,68.30265836651067,10602.942139729945,25324.382830881121,"2026_Q4",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,306.55744817518121]
[null,null,null,null,null,null,null,null,null,null,1200.001,6364.0766494007021,6.9452815414185035E-2,70.281241778254213,11193.328484540925,13057.288512771842,"2027_Q1",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,278.09406423357609]
[null,null,null,null,null,null,null,null,null,null,2054.1320000000001,1386.0842759999998,7.2396364758085557E-2,73.259901489760196,5859.1236306252831,24057.28851277184,"2027_Q2",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,266.57537518248125]
[null,null,null,null,null,null,null,null,null,null,2356.413,808.54916100000003,7.65536388012244E-2,77.466763089565504,4825.1606369855281,40600,"2027_Q3",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,271.51195620437909]
[null,null,null,null,null,null,null,null,null,null,1012.546,4834.1876042583153,8.1597181026504984E-2,82.57046419138409,10684.28426761081,21282.397655228873,"2027_Q4",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,311.00460437956139]
[null,null,null,null,null,null,null,null,null,null,1202.134,5924.0113590965502,6.9452815414185035E-2,83.709996056452837,10946.889413691666,2420.812967484384,"2028_Q1",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,282.0706218978093]
[null,null,null,null,null,null,null,null,null,null,2035.654,1401.8257699199999,7.2396364758085557E-2,87.257793255176068,5870.7422109139452,13420.812967484384,"2028_Q2",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,270.3872233576634]
["Sloupec1","Sloupec2","Sloupec3","Sloupec4","Sloupec5","Sloupec6","Sloupec7","Sloupec8","Sloupec9",null,2365.4119999999998,817.73169911999992,7.65536388012244E-2,92.2684669288263,4834.7288795761906,40600,"2028_Q3",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,275.39439416058309]
[null,null,null,null,null,null,null,null,null,null,1136.5429999999999,5172.3693587152375,8.1597181026504984E-2,98.347340726396823,10705.471090490135,20197.330908866694,"2028_Q4",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,315.4517605839406]
[null,null,null,null,null,null,null,null,null,null,1305.4359999999999,6132.2220059091342,6.9452815414185035E-2,98.423221295353159,10865.603248649659,-1748.5486769658237,"2029_Q1",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,286.04717956204342]
[null,null,null,null,null,null,null,null,null,null,1984.5619999999999,1420.6391078399997,7.2396364758085557E-2,102.5945944317882,5973.7439376637603,9251.4513230341763,"2029_Q2",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,274.1990715328464]
[null,null,null,null,null,null,null,null,null,null,2123.5410000000002,828.70614624000007,7.65536388012244E-2,108.48596543947397,4919.5538310172151,40600,"2029_Q3",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,279.276832116788]
[null,null,null,null,null,null,null,null,null,null,2000.2139999999999,4612.2363319092574,8.1597181026504984E-2,115.63328797191467,10893.297768680974,23868.784909979542,"2029_Q4",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,319.89891678832072]
[null,null,null,null,null,null,null,null,null,null,2154.6210000000001,5764.2204425628997,8.1028284649882543E-2,114.42091749402127,10514.964542421896,6229.3513511931342,"2030_Q1",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,290.02373722627669]
[null,null,null,null,null,null,null,null,null,null,2201.34,1439.7049319756813,8.4462425551099812E-2,119.27030501862309,5930.1543662168169,17229.351351193134,"2030_Q2",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,278.01091970802855]
[null,null,null,null,null,null,null,null,null,null,1023.5410000000001,839.8278769858141,8.9312578601428466E-2,126.11925862047913,4883.6565368844376,40600,"2030_Q3",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,283.15927007299206]
[null,null,null,null,null,null,null,null,null,null,1987.4649999999999,4847.9252629319999,9.5196711197589143E-2,134.42830592684044,10813.810903101254,25372.565086438644,"2030_Q4",1743.8,457.4,247.5,1570,2028,280,50.78,129.69999999999999,144.65753424657535,173.87835616438355,408.88319999999999,462.63360000000006,null,324.34607299269993]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,2020,{"$f":"SUM(K5:K8)","v":5843.4408982767764},{"$f":"SUM(L5:L8)","v":12597.817207728},{"$f":"SUM(M5:M8)","v":0},{"$f":"SUM(N5:N8)","v":62.226666666665608},{"$f":"SUM(O5:O8)","v":31729.209538544455},{"$f":"0.02*SUM(K52:O52)","v":1004.6538862243178},{"$f":"SUM(K52:P52)","v":51237.348197440209}]
[null,null,null,null,null,null,null,null,null,2021,{"$f":"SUM(K9:K12)","v":5967.9815202644095},{"$f":"SUM(L9:L12)","v":14101.847797631997},0,84.776673907612093,34262.431994947008,{"$f":"0.02*SUM(K53:O53)","v":1088.3407597350206},{"$f":"SUM(K53:P53)","v":55505.378746486051}]
[null,null,null,null,null,null,null,null,null,2022,{"$f":"SUM(K13:K16)","v":6031.46},{"$f":"SUM(L13:L16)*0.95","v":14045.3164478616},{"$f":"SUM(M13:M16)","v":0.1},113.854029094195,35257.452313864487,1108.9636558164057,56557.146446636689]
[null,null,null,null,null,null,null,null,null,2023,{"$f":"SUM(K17:K20)","v":6299.8640901548133},{"$f":"SUM(L17:L20)*0.98","v":14200.582176809279},{"$f":"SUM(M17:M20)","v":0.15},149.45873222641302,34935.3640223892,1111.7083804315942,56697.127402011298]
[null,null,null,null,null,null,null,null,null,2024,{"$f":"SUM(K21:K24)","v":6315.3680000000004},{"$f":"SUM(L21:L24)","v":13223.205276222536},0.15,191.590783297938,32570.365541871608,1046.0135920278417,53346.693193419924]
[null,null,null,null,null,null,null,null,null,2025,{"$f":"SUM(K25:K28)","v":6648.6229999999996},{"$f":"SUM(L25:L28)","v":13521.00451744119},0.2,240.25018231351697,33352.157302245978,1075.2447000400136,54837.479702040699]
[null,null,null,null,null,null,null,null,null,2026,{"$f":"SUM(K29:K32)","v":6329.674},{"$f":"SUM(L29:L32)","v":13533.928955871797},0.2,251.12138988352103,32580.057691148926,1053.8996407380848,53748.881677642326]
[null,null,null,null,null,null,null,null,null,2027,{"$f":"SUM(K33:K36)","v":6623.0920000000006},{"$f":"SUM(L33:L36)","v":13392.897690659018},0.3,303.57837054896402,32561.897019762546,1057.6353016194105,53939.400382589934]
[null,null,null,null,null,null,null,null,null,2028,{"$f":"SUM(K37:K40)","v":6739.7429999999995},{"$f":"SUM(L37:L40)","v":13315.938186851788},0.3,361.58359696685204,32357.831594671938,1055.5079275698115,53830.904306060387]
[null,null,null,null,null,null,null,null,null,2029,{"$f":"SUM(K41:K44)","v":7413.7529999999997},{"$f":"SUM(L41:L44)","v":12993.803591898391},0.3,425.13706913853002,32652.198786011606,1069.7038489409706,54554.896295989493]
[null,null,null,null,null,null,null,null,null,2030,{"$f":"SUM(K45:K48)","v":7366.9670000000006},{"$f":"SUM(L45:L48)","v":12891.678514456395},{"$f":"SUM(M45:M48)","v":0.35},494.2387870599639,32142.586348624405,1057.9164130028153,53953.737063143577]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"https://ec.europa.eu/energy/sites/ener/files/quarterly_report_on_european_gas_markets_q4_2019_final.pdf"]

{"sheet":"Data","index":3,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Doprava",null,null,null,null,null,"Rok","Celková spotřeba GWh","Výroba",null,null,null,null,null,null,"ztraty a ostatní",null,null,null,null,null,"ZÁS"]
["ČR","CNG","LNG",null,null,null,2019,91397,{"$f":"-62.964*G2+128538","v":1413.6840000000084},"DOMÁCNOSTI",null,null,"PODNIKY",null,null,null,null,"PODNIKY V RÁMCI JEDNOHO ROKU",null,null,null,null,"GWh/r"]
[2020,1005.1999999999825,295.68,"Q1",0.23150938471395013,null,2020,91600,{"$f":"-62.964*G3+128538","v":1350.7200000000012},"Q1",0.125,null,"Q1",0.22,null,{"$f":"0.016*H3","v":1465.6000000000001},null,0.38638204676508059,null,null,null,2020,35610]
[2021,1114.359999999986,311.94240000000002,"Q2",0.24132121586028521,null,2021,92936,1287.7560000000085,"Q2",2.4E-2,null,"Q2",0.12,null,{"$f":"0.016*H4","v":1486.9760000000001},null,0.16643733770739919,null,null,null,2021,37074]
[2022,1223.5199999999895,327.53951999999998,"Q3",0.25517879600408133,null,2022,94216,1224.7920000000013,"Q3",1.4E-2,null,"Q3",0.09,null,1507.4560000000001,null,0.1427219740207781,null,null,null,2022,37127]
[2023,1332.679999999993,343.916496,"Q4",0.2719906034216833,null,2023,95496,1161.8280000000086,"Q4",0.1,null,"Q4",0.19,null,1527.9359999999999,null,0.30445864150674212,null,null,null,2023,43132]
[2024,1441.8399999999965,361.11232080000008,null,null,null,2024,98100,1098.8640000000014,null,null,null,null,null,null,1569.6000000000001,null,null,null,null,null,2024,43132]
[2025,1551,379.16793684000004,null,null,null,2025,99380,1035.9000000000087,"VEL",null,null,"TĚŽBA",null,null,1590.08,null,null,null,null,null,2025,43132]
[2026,1826.176000000004,436.04312736600002,null,null,null,2026,100446,972.93600000000151,"Q1",0.13,null,"Q1",{"$f":"'Historie toky'!E83","v":0.24671532846715327},null,1607.136,null,null,null,null,null,2026,43132]
[2027,1946.2520000000079,479.64744010260006,null,null,null,2027,101525,909.97200000000885,"Q2",2.4E-2,null,"Q2",{"$f":"'Historie toky'!E84","v":0.2364963503649635},null,1624.4,null,null,null,null,null,2027,43132]
[2028,2066.3279999999795,527.61218411286018,null,null,null,2028,102678,847.00800000000163,"Q3",1.4E-2,null,"Q3",{"$f":"'Historie toky'!E85","v":0.24087591240875914},null,1642.848,null,null,null,null,null,2028,43132]
[2029,2186.4039999999836,580.37340252414617,null,null,null,2029,104056,784.04400000000896,"Q4",0.1,null,"Q4",{"$f":"'Historie toky'!E86","v":0.27591240875912404},null,1664.896,null,null,null,null,null,2029,43132]
[2030,2306.4799999999873,638.41074277656082,null,null,null,2030,{"$f":"H12/H11*H12","v":105452.49358187732},721.08000000000175,null,null,null,null,null,null,1687.2398973100371,null,null,null,null,null,2030,43132]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"GWh"]
["SK","CNG GWh","LNG",null,null,null,null,"Celková spotřeba"]
[2020,{"$f":"62226.6666666656/1000","v":62.226666666665601},0,null,null,null,2020,49275]
[2021,{"$f":"84776.6739076121/1000","v":84.776673907612107},0,null,null,null,2021,49275]
[2022,{"$f":"113854.029094195/1000","v":113.854029094195},{"$f":"100/1000","v":0.1},null,null,null,2022,49275]
[2023,{"$f":"149458.732226413/1000","v":149.45873222641302},0.15,null,null,null,2023,49275]
[2024,{"$f":"191590.783297938/1000","v":191.590783297938},0.15,null,null,null,2024,49275]
[2025,{"$f":"240250.182313517/1000","v":240.250182313517},0.2,null,null,null,2025,49275]
[2026,{"$f":"251121.389883521/1000","v":251.121389883521},0.2,null,null,null,2026,49275]
[2027,{"$f":"303578.370548964/1000","v":303.57837054896402},0.3,null,null,null,2027,49275]
[2028,{"$f":"361583.596966852/1000","v":361.58359696685204},0.3,null,null,null,2028,49640]
[2029,{"$f":"425137.06913853/1000","v":425.13706913853002},0.3,null,null,null,2029,49640]
[2030,{"$f":"494238.787059964/1000","v":494.23878705996395},0.35,null,null,null,2030,49640]
[]
[]
[]
["AT"]

{"sheet":"Elektrina","index":4,"n_rows":140,"n_cols":29,"rows_kept":140,"cut":false,"hidden":false,"merged":[[1,14,1,15],[49,14,49,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CZ ZAS"]
[null,null,null,null,null,null,null,null,null,"VEL",null,null,null,null,"ZAS","saldo",null,null,null,null,null,null,null,null,"https://www.statista.com/statistics/252791/natural-gas-prices/?fbclid=IwAR0FcitRptocpP0LdbLnq5FIyMC2iVvrV1YK2r44iszRUHpACXElFUMYPHk"]
["CZ","Cena","elektřina",null,"diskont plyn","diskont el","TEPLOTA","kvartal",null,null,null,null,null,null,34962,null,null,null,null,null,"cca 8 mld m3 Rusko",null,null,null,"Cena","EUR/MWh"]
["2020_Q1",13.3,36,17,{"$f":"B5/(1+0.02/4)^(D5-17)","v":13.3},{"$f":"C5/(1+0.02/4)^(D5-17)","v":36},2.2000000000000002,1,null,{"$f":"$N$21+$N$22*G5+$N$23*E5*F5+$N$24*H5*G5+$N$25*F5*F5+E5*E5*$N$26","v":2402075.62},null,null,null,null,23511.710434390385,{"$f":"O5-O4","v":-11450.289565609615},null,null,null,null,null,null,null,2019,4.5,{"$f":"Y5*$T$12*0.89","v":0},null,null,{"$f":"2.3393*(X5-2016)+20.532","v":27.549900000000001}]
["2020_Q2",7.1,45,{"$f":"D5+1","v":18},{"$f":"B6/(1+0.02/4)^(D6-17)","v":7.0646766169154231},{"$f":"C6/(1+0.02/4)^(D6-17)","v":44.776119402985081},11.5,2,null,{"$f":"$N$21+$N$22*G6+$N$23*E6*F6+$N$24*H6*G6+$N$25*F6*F6+E6*E6*$N$26","v":1544990.9042548467},null,null,null,null,35511.710434390385,{"$f":"O6-O5","v":12000},null,null,null,null,null,null,null,2020,4.5,0,null,null,{"$f":"2.3393*(X6-2016)+20.532","v":29.889200000000002}]
["2020_Q3",6.6,51,{"$f":"D6+1","v":19},6.5344917205019692,50.493799658424308,17.899999999999999,3,null,{"$f":"$N$21+$N$22*G7+$N$23*E7*F7+$N$24*H7*G7+$N$25*F7*F7+E7*E7*$N$26","v":3215240.759591463},null,null,null,null,35000,-511.71043439038476,null,null,null,null,null,null,null,2021,4.7,0,null,null,32.228499999999997]
["2020_Q4",10.7,61,20,10.541091724614967,60.094074317898411,5,4,null,2868760.8917653812,{"$f":"SUM(J5:J8)","v":10031068.17561169},null,null,null,27264.665451260007,-7735.3345487399929,null,null,null,null,null,null,null,2022,4.9000000000000004,0,null,null,34.567800000000005]
["2021_Q1",12.9,62.8,21,12.645193029946819,61.559544362841876,-1.6,1,null,2262244.8591196071,null,null,null,null,4281.9327671290739,-22982.732684130933,null,null,null,null,null,null,null,2023,null,0,null,null,36.9071]
["2021_Q2",11.96,58.9,22,11.665433193579698,57.449332366374932,11.090823745131395,2,null,1256028.8557377942,null,null,null,null,16753.842879488624,12471.91011235955,null,null,null,null,null,null,null,2024,null,0,null,null,39.246400000000001]
["2021_Q3",12.8,{"$f":"1.8053*D11+25","v":66.521899999999988},23,12.422631398011628,64.560706530889803,14.9,3,null,2274617.5209297612,null,null,null,null,36376.404494382019,19622.561614893395,null,null,null,null,null,null,null,2025,5.6,0,null,{"$f":"(Z11-Z8)/3","v":0},41.585700000000003]
["2021_Q4",10.6,68.327200000000005,24,10.23631007609789,65.982868474675072,5.5,4,null,3870901.2648713822,{"$f":"SUM(J9:J12)","v":9663792.5006585456},null,null,null,32041.643417357671,-4334.7610770243482,null,null,null,null,"1BTU",{"$f":"1000000*2.9307107*0.0000001","v":0.29307106999999999},"MWh",2026,null,0,null,null,43.924999999999997]
["2022_Q1",10.4,70.132499999999993,25,9.9932061195360991,67.389281555612058,-1.3,1,null,4135458.828248851,null,null,null,null,10225.142487240475,-21816.500930117196,null,null,null,{"$f":"1/0.29307","v":3.4121540928788345},"BTU",{"$f":"V12*3.4125","v":1.000105026375},"MWh",2027,null,0,null,null,46.264300000000006]
["2022_Q2",11,63.69,26,10.517151484395054,60.89430709464736,11.082623705524968,2,null,1970314.6750148823,null,null,null,null,22697.052599600025,12471.91011235955,null,null,null,null,null,null,null,2028,null,0,null,null,48.6036]
["2022_Q3",13,72,27,12.367523229048912,68.49705173011705,15.820747127146127,3,null,2721379.3552005058,null,null,null,null,36376.404494382019,13679.351894781994,null,null,null,null,null,null,null,2029,null,0,null,null,50.942900000000002]
["2022_Q4",15,73,28,14.199222995463733,69.102885244590169,3.5,4,null,2438906.4341627341,{"$f":"SUM(J13:J16)","v":11266059.292626973},null,null,null,20278.599487840154,-16097.805006541865,null,null,null,null,null,null,null,2030,7,0,null,{"$f":"(Z16-Z11)/5","v":0},53.282200000000003]
["2023_Q1",15.9,71.5,29,14.976294900688123,67.346231786113265,-1.3,1,null,2157319.6770830564,null,null,null,null,1659.9951682992687,-18618.604319540886]
["2023_Q2",13.4,63.9,30,12.558737862212263,59.888309656370417,13,2,null,1102194.6711278502,null,null,null,null,16154.377190771178,14494.382022471909]
["2023_Q3",13,72.5,31,12.123233994858502,67.610343432864724,15.258635839989715,3,null,2723054.4526982717,null,null,null,null,42275.280898876401,26120.903708105223]
["2023_Q4",13.9,76,32,12.898044586952409,70.521682633696628,4.3,4,null,3072433.1517063677,{"$f":"SUM(J17:J20)","v":9055001.9526155461},null,null,null,23928.091694282652,-18347.189204593749]
["2024_Q1",15.5,77.5,33,14.311155810713508,71.555779053567548,2.1365316501824494,1,null,2161362.826849727,null,"VEL","konst",1316500,9790.7327201364424,-14137.358974146209]
["2024_Q2",15,80,34,13.780602610220038,73.496547254506865,13.391991745683198,2,null,1937153.4788589012,null,null,"teplota",-186392,24285.114742608352,14494.382022471909]
["2024_Q3",14,75,35,12.797906238346972,68.560211991144485,16.72993328296592,3,null,2543993.65649716,null,null,"cenaZPcenael",-26019.7,42275.280898876401,17990.166156268049]
["2024_Q4",16,79,36,14.553411500607787,71.857469284250953,3.8455168186528499,4,null,2591987.6100437567,{"$f":"SUM(J21:J24)","v":9234497.5722495448},null,"kvartalteplota",59939.6,23575.991101226809,-18699.289797649591]
["2025_Q1",17.5,78,37,15.838600824666436,70.594906532798973,1.1222537765968781,1,null,1900641.4821832869,null,null,"cenaelektriny2",3248.03,3996.1033480711558,-19579.887753155654]
["2025_Q2",13.5,85,38,12.15756140059684,76.547608818572698,13.5,2,null,3267845.1096689589,null,null,"cenazp2",54342,18490.485370543065,14494.382022471909]
["2025_Q3",13,84,39,11.649036167883468,75.270695238631646,15.068903851373959,3,null,4179070.6401364459,null,null,null,null,42275.280898876401,23784.795528333336]
["2025_Q4",16,80,40,14.265945555770037,71.329727778850184,4.2486886281779928,4,null,2651235.7470629122,{"$f":"SUM(J25:J28)","v":11998792.979051603},null,null,null,26677.879567434724,-15597.401331441677]
["2026_Q1",17.25,80,41,15.303952788372706,70.974853511293716,1.6613247775063742,1,null,1933148.2446555756,null,null,null,null,9834.9918503716399,-16842.887717063084]
["2026_Q2",16,94,42,14.124348957471389,82.980550125144404,11.879608769147548,2,null,3236333.9469817597,null,null,null,null,24329.373872843549,14494.382022471909]
["2026_Q3",15,98,43,13.175698654357639,86.081231208469916,15.171028197550624,3,null,5207295.8220777102,null,null,null,null,42275.280898876401,17945.907026032852]
["2026_Q4",18,83,44,15.732177497740468,72.542818461803265,3.6991665032297303,4,null,2361110.7140438184,{"$f":"SUM(J29:J32)","v":12737888.727758864},null,null,null,23960.632327769141,-18314.64857110726]
["2027_Q1",18.25,84,45,15.871323346255588,73.051570470436687,0.67337865214873815,1,null,2085362.6320947763,null,null,null,null,2375.9309663462373,-21584.701361422904]
["2027_Q2",16,96,46,13.845358061205722,83.072148367234334,14.447026012132071,2,null,3260303.1154283695,null,null,null,null,16870.312988818147,14494.382022471909]
["2027_Q3",15.5,99,47,13.345960817704523,85.241943287274054,15.880708552877172,3,null,4891081.914030198,null,null,null,null,42275.280898876401,25404.967910058254]
["2027_Q4",18,84,48,15.421428003125115,71.96666401458387,5.185293368643233,4,null,2461647.6787373293,{"$f":"SUM(J33:J36)","v":12698395.340290673},null,null,null,34567.536797316927,-7707.7441015594741]
["2028_Q1",18,86,49,15.344704480721509,73.313588074558325,1.6963053019075192,1,null,2083620.7076285817,null,null,null,null,17914.518122477857,-16653.01867483907]
["2028_Q2",16,95,50,13.571877926564079,80.583025188974219,13.524038380989335,2,null,3061253.0639636442,null,null,null,null,32408.900144949766,14494.382022471909]
["2028_Q3",14.5,94,51,12.238322757162884,79.338092356780066,16.492720833175344,3,null,4527855.9625597447,null,null,null,null,42275.280898876401,9866.3807539266345]
["2028_Q4",18.75,90,52,15.746683938706747,75.584082905792386,4.3258295546949048,4,null,2609123.0375906639,{"$f":"SUM(J37:J40)","v":12281852.771742634},null,null,null,27291.80556634393,-14983.475332532471]
["2029_Q1",17.95,90,53,14.999826292525967,75.208042692330764,1.2092023671382479,1,null,2408908.2381566819,null,null,null,null,8129.2253460854299,-19162.5802202585]
["2029_Q2",17,98,54,14.135287183743761,81.485773176875796,12,2,null,2972782.6816945132,null,null,null,null,22623.607368557339,14494.382022471909]
["2029_Q3",15.5,95,55,12.823936280247485,78.598319137000729,17.598712211568802,3,null,3976592.6764277462,null,null,null,null,42275.280898876401,19651.673530319062]
["2029_Q4",17.600000000000001,94,56,14.488928167700582,77.384048168400824,5.7601410500208061,4,null,3308412.7095697261,{"$f":"SUM(J41:J44)","v":12666696.305848667},null,null,null,38275.280898876401,-4000]
["2030_Q1",17.5,93,57,14.334930061892818,76.179914043201833,2.0740618852123611,1,null,2656139.2022540309,null,null,null,null,23766.780112709148,-14508.500786167253]
["2030_Q2",18,100,58,14.671143773365786,81.506354296476587,11.5,2,null,2711765.4954767115,null,null,null,null,36238.690225068698,12471.91011235955]
["2030_Q3",21,99,59,17.03117850971153,80.289841545782934,16.56890060172185,3,null,2328242.9183464088,null,null,null,null,36376.404494382019,137.71426931332098]
["2030_Q4",21.89,105,60,17.664652811067779,84.732231391599655,5.15,4,null,2922221.5970977284,{"$f":"SUM(J45:J48)","v":10618369.21317488},null,null,null,28354.339609628165,-8022.0648847538541]
[]
["Slovensko",null,null,null,"diskont plyn","diskont el",null,null,null,"VEL",null,null,null,null,"SK ZAS"]
["2020_Q1",15.85,38.9,17,{"$f":"B51/(1+0.02/4)^(D5-17)","v":15.85},{"$f":"C51/(1+0.02/4)^(D51-17)","v":38.9},4.5,1,null,980000]
["2020_Q2",{"$f":"B6+2.25","v":9.35},{"$f":"C6+2","v":47},{"$f":"D51+1","v":18},{"$f":"B52/(1+0.02/4)^(D6-17)","v":9.3034825870646767},{"$f":"C52/(1+0.02/4)^(D52-17)","v":46.766169154228862},15.5,2,null,{"$f":"998478-37602.3*G52-11805.8*E52*F52+2021.68*F52*F52+15694.7*E52*E52+5962.03*G52*H52","v":1243916.8982767763}]
["2020_Q3",8.85,53,{"$f":"D52+1","v":19},8.7621593524912775,52.473948664637028,21.385494329485752,3,null,1820447]
["2020_Q4",12.95,63,20,12.75767643306204,62.064371836518035,6.8,4,null,1799077,{"$f":"SUM(J51:J54)","v":5843440.8982767761}]
["2021_Q1",15.15,64.8,21,14.850749953774754,63.520039406244486,3.1,1,null,1298013]
["2021_Q2",14.21,60.9,22,13.860017197388588,59.400073703093945,14.062518815491536,2,null,1066012.5202644099]
["2021_Q3",15.05,68.521899999999988,23,14.606297073443359,66.501742686829118,20.427484858364036,3,null,1317442]
["2021_Q4",12.85,70.327200000000005,24,12.40911174319414,67.914247734316191,7.5350861925413302,4,null,2286514,{"$f":"SUM(J55:J58)","v":5967981.5202644095}]
["2022_Q1",12.65,72.132499999999993,25,12.155197828089582,69.311051963215149,3.4,1,null,2023543]
["2022_Q2",13.25,65.69,26,12.668387015294041,62.806516455446456,16,2,null,1287564]
["2022_Q3",15.25,74,27,14.508056095615069,70.399747611509184,18.399999999999999,3,null,1455032]
["2022_Q4",17.25,{"$f":"C16+1.5","v":74.5},28,16.329106444783296,70.522807544136541,6.1,4,null,1265321,{"$f":"SUM(J59:J62)","v":6031460}]
["2023_Q1",18.149999999999999,{"$f":"C17+1.5","v":73},29,17.095581914936442,68.759089795612141,3,1,null,1171154.8519441059]
["2023_Q2",15.65,65.900000000000006,30,14.667481159971786,61.762748143267778,13.128912659517994,2,null,1054884.6270095345]
["2023_Q3",15.25,74.5,31,14.221486032430166,69.475456355150655,21.238393026403003,3,null,1847672.2404171454]
["2023_Q4",16.149999999999999,78,32,14.985857559660532,72.377516387214953,6,4,null,2226152.3707840275,{"$f":"SUM(J63:J66)","v":6299864.0901548136}]
["2024_Q1",17.75,79.5,33,16.388581654204181,73.402379803337027,3.6373216053146367,1,null,1684595]
["2024_Q2",17.25,82,34,15.847693001753044,75.333960935869541,18.952314295059935,2,null,1532654]
["2024_Q3",16.25,77,35,14.854712598081306,70.388484310908339,20.536212574428202,3,null,1529654]
["2024_Q4",18.25,81,36,16.599984992880756,73.676645721826915,5.8,4,null,1568465,{"$f":"SUM(J67:J70)","v":6315368}]
["2025_Q1",19.75,{"$f":"C25+1.6","v":79.599999999999994},37,17.874992359266408,72.043007179625619,3.1,1,null,998465]
["2025_Q2",15.75,{"$f":"C26+1.6","v":86.6},38,14.183821634029648,77.98850498456936,18.600000000000001,2,null,1998465]
["2025_Q3",15.25,{"$f":"C27+1.7","v":85.7},39,13.665215504632531,76.79403073750872,20.399999999999999,3,null,2195462]
["2025_Q4",18.25,{"$f":"C28+1.5","v":81.5},40,16.272094149550199,72.667160174703625,5.9,4,null,1456231,{"$f":"SUM(J71:J74)","v":6648623}]
["2026_Q1",19.5,{"$f":"C29+1.5","v":81.5},41,17.300120543377844,72.305632014630476,5.0285089428460097,1,null,1000231]
["2026_Q2",18.25,{"$f":"C30+1.5","v":95.5},42,16.1105855296158,84.304707839907351,13.86,2,null,2013543]
["2026_Q3",17.25,{"$f":"C31+1.5","v":99.5},43,15.152053452511286,87.398801073905673,19.600000000000001,3,null,2213546]
["2026_Q4",20.25,{"$f":"C32+1.5","v":84.5},44,17.698699684958026,73.853833253281636,5.4,4,null,1102354,{"$f":"SUM(J75:J78)","v":6329674},{"$f":"(K78-9000000)/4","v":-667581.5}]
["2027_Q1",20.5,86,45,17.828061840999428,74.790893576875646,3.9592639392689271,1,null,1200001]
["2027_Q2",18.25,98,46,15.792361538562778,84.80281812488505,18.338220347032614,2,null,2054132]
["2027_Q3",17.75,101,47,15.283277710597115,86.964002747623013,20.2,3,null,2356413]
["2027_Q4",20.25,86,48,17.349106503515756,73.6801560149311,5.2597009675938367,4,null,1012546,{"$f":"SUM(J79:J82)","v":6623092},{"$f":"(K82-9000000)/4","v":-594227}]
["2028_Q1",20.25,88,49,17.262792540811699,75.018555239082929,3.2,1,null,1202134]
["2028_Q2",18.25,97,50,15.480423259987152,82.279509929794727,16.349391124458801,2,null,2035654]
["2028_Q3",16.75,96,51,14.137372840170917,81.026136875009428,20.100000000000001,3,null,2365412]
["2028_Q4",21,92,52,17.636286011351558,77.263729192587775,4.5,4,null,1136543,{"$f":"SUM(J83:J86)","v":6739743},{"$f":"(K86-9000000)/4","v":-565064.25}]
["2029_Q1",20.2,{"$f":"C41+1.5","v":91.5},53,16.880027359834237,76.461510070536278,2.6,1,null,1305436]
["2029_Q2",19.25,{"$f":"C42+1.5","v":99.5},54,16.006134016886318,82.733004398970834,15,2,null,1984562]
["2029_Q3",17.75,{"$f":"C43+1.5","v":96.5},55,14.685475417702767,79.839345228637569,20.2,3,null,2123541]
["2029_Q4",19.649999999999999,95,56,16.176559005415704,78.207282723383813,6.4,4,null,2000214,{"$f":"SUM(J87:J90)","v":7413753},{"$f":"(K90-9000000)/4","v":-396561.75}]
["2030_Q1",19.75,96,57,16.177992498421894,78.637330625240608,3.5,1,null,2154621]
["2030_Q2",20.25,102,58,16.505036745036509,83.136481382406117,13.299324064335968,2,null,2201340]
["2030_Q3",23.25,101,59,18.855947635752052,81.911858546707833,19.899999999999999,3,null,1023541]
["2030_Q4",24.14,107,60,19.480343483744914,86.346178656201559,6.3539496209386854,4,null,1987465,{"$f":"SUM(J91:J94)","v":7366967}]
[]
["Rakousko"]
["2020_Q1",16.100000000000001,38.700000000000003,17,{"$f":"B97/(1+0.022/4)^(D97-17)","v":16.100000000000001},{"$f":"C97/(1+0.022/4)^(D97-17)","v":38.700000000000003},3.3,1,null,{"$f":"(5164.55-397.49*E97+216.824*F97-108.912*G97*H97)*0.65","v":4417.8161300000011},{"$f":"J97","v":4417.8161300000011}]
["2020_Q2",11.3,46.6,{"$f":"D97+1","v":18},{"$f":"B98/(1+0.022/4)^(D98-17)","v":11.238189955246146},{"$f":"C98/(1+0.022/4)^(D98-17)","v":46.345101939333667},14.5,2,null,{"$f":"(5164.55-397.49*E98+216.824*F98-108.912*G98*H98)*0.65","v":4932.0467674291413},{"$f":"J98","v":4932.0467674291413}]
["2020_Q3",12,52.5,{"$f":"D98+1","v":19},11.869081068543695,51.92722967487866,17.399999999999999,3,null,3913.3719385087984,3913.3719385087984]
["2020_Q4",15,61,20,14.755197748065259,60.004470842132051,2.2000000000000002,4,null,7378.468651447386,7378.468651447386,{"$f":"SUM(K97:K100)","v":20641.703487385326},null,{"$f":"SUM(J97:J100)","v":20641.703487385326}]
["2021_Q1",15.15,65,21,14.821232944351975,63.589448276097578,2,1,null,{"$f":"(5164.55-397.49*E101+216.824*F101-108.912*G101*H101)*0.5","v":6421.576324983057},6421.576324983057]
["2021_Q2",14,60,22,13.621271864213993,58.376879418059971,14.5,2,null,{"$f":"(5164.55-397.49*E102+216.824*F102-108.912*G102*H102)*0.5","v":4624.6455748175085},4624.6455748175085]
["2021_Q3",15,67.5,23,14.514390705634003,65.31475817535302,15.8,3,null,{"$f":"(5164.55-397.49*E103+216.824*F103-108.912*G103*H103)*0.5","v":4197.3015825151415},4197.3015825151415]
["2021_Q4",14,68,24,13.472665001085764,65.438658576702281,4.5,4,null,{"$f":"(5164.55-397.49*E104+216.824*F104-108.912*G104*H104)*0.5","v":6018.778047976657},6018.778047976657,{"$f":"SUM(K101:K104)","v":21262.301530292367},null,{"$f":"SUM(J101:J104)","v":21262.301530292367}]
["2022_Q1",12.65,71.5,25,12.106927062849678,68.430457311759042,3.0876301314924319,1,null,{"$f":"(5164.55-397.49*E105+216.824*F105-108.912*G105*H105)*0.45","v":6683.9638792822298},6683.9638792822298]
["2022_Q2",13.25,65.69,26,12.611803742087153,62.525991533411705,12.12968576502899,2,null,{"$f":"(5164.55-397.49*E106+216.824*F106-108.912*G106*H106)*0.45","v":4979.9173710224532},4979.9173710224532]
["2022_Q3",15.25,74,27,14.436073825418994,70.050456595475779,16.245306520759726,3,null,{"$f":"(5164.55-397.49*E107+216.824*F107-108.912*G107*H107)*0.45","v":4188.1719350811127},4188.1719350811127]
["2022_Q4",17.25,74.5,28,16.240009357613626,70.138011428534213,4.0287987803558343,4,null,{"$f":"(5164.55-397.49*E108+216.824*F108-108.912*G108*H108)*0.45","v":5472.7986327111912},5472.7986327111912,{"$f":"SUM(K105:K108)","v":21324.851818096988},null,{"$f":"SUM(J105:J108)","v":21324.851818096988}]
["2023_Q1",18.149999999999999,73,29,16.993848029500779,68.349912184768968,2.6484557679483856,1,null,{"$f":"(5164.55-397.49*E109+216.824*F109-108.912*G109*H109)*0.4","v":5176.4472366821155},5176.4472366821155]
["2023_Q2",15.65,65.900000000000006,30,14.572946406975801,61.364675285604179,14.312962570380694,2,null,{"$f":"(5164.55-397.49*E110+216.824*F110-108.912*G110*H110)*0.4","v":3823.8308511545711},3823.8308511545711]
["2023_Q3",15.25,74.5,31,14.122799535867802,68.993348552272224,15.092772565206666,3,null,{"$f":"(5164.55-397.49*E111+216.824*F111-108.912*G111*H111)*0.4","v":3831.5760328481665},3831.5760328481665]
["2023_Q4",16.149999999999999,78,32,14.874466663140595,71.839529394734768,4.3,4,null,{"$f":"(5164.55-397.49*E112+216.824*F112-108.912*G112*H112)*0.4","v":5182.1383870208874},5182.1383870208874,{"$f":"SUM(K109:K112)","v":18013.992507705741},null,{"$f":"SUM(J109:J112)","v":18013.992507705741}]
["2024_Q1",17.75,79.5,33,16.258675321074374,72.82054580424861,2.797833658565982,1,null,{"$f":"(5164.55-397.49*E113+216.824*F113-108.912*G113*H113)*0.35","v":4965.2447287326831},4965.2447287326831]
["2024_Q2",17.25,82,34,15.714256058637098,74.699651988883588,14.2817610619554,2,null,{"$f":"(5164.55-397.49*E114+216.824*F114-108.912*G114*H114)*0.35","v":4201.4200831857315},4201.4200831857315,null,null,null,null,null,null,null,{"$f":"21750*0.95","v":20662.5}]
["2024_Q3",16.25,77,35,14.722311977045253,69.761109060460583,16.879427964835539,3,null,{"$f":"(5164.55-397.49*E115+216.824*F115-108.912*G115*H115)*0.35","v":3123.1704516778796},3123.1704516778796]
["2024_Q4",18.3,81,36,16.488899311015761,72.983652688102552,1.94,4,null,{"$f":"(5164.55-397.49*E116+216.824*F116-108.912*G116*H116)*0.35","v":4756.4397311583225},4756.4397311583225,{"$f":"SUM(K113:K116)","v":17046.274994754614},null,{"$f":"SUM(J113:J116)","v":17046.274994754614}]
["2025_Q1",19.75,79.599999999999994,37,17.698057481260783,71.329892430802957,2.7865259312603903,1,null,{"$f":"(5164.55-397.49*E117+216.824*F117-108.912*G117*H117)*0.3","v":3987.688684789392},3987.688684789392]
["2025_Q2",15.75,86.6,38,14.036440354246951,77.178141884303869,11.88380189685218,2,null,{"$f":"(5164.55-397.49*E118+216.824*F118-108.912*G118*H118)*0.3","v":4119.2104485398258},4119.2104485398258]
["2025_Q3",15.25,85.7,39,13.516498332331919,75.958288988907896,16.720568073336057,3,null,{"$f":"(5164.55-397.49*E119+216.824*F119-108.912*G119*H119)*0.3","v":3239.4736798808458},3239.4736798808458]
["2025_Q4",18.25,81.5,40,16.087003093807503,71.840589158647205,4.1842138007923841,4,null,3757.2140010268126,3757.2140010268126,{"$f":"SUM(K117:K120)","v":15103.586814236876},null,{"$f":"SUM(J117:J120)","v":15103.586814236876}]
["2026_Q1",19.5,81.5,41,17.094831050005585,71.447627208997702,0.67188341870516388,1,null,{"$f":"(5164.55-397.49*E121+216.824*F121-108.912*G121*H121)*0.25","v":3446.9774402497455},3446.9774402497455]
["2026_Q2",18.25,95.5,42,15.911495322526203,83.262893331575484,14.336647707082218,2,null,{"$f":"(5164.55-397.49*E122+216.824*F122-108.912*G122*H122)*0.25","v":3442.6043394567764},3442.6043394567764]
["2026_Q3",17.25,99.5,43,14.957367046372458,86.275827310959968,15.247151089302728,3,null,3236.0057488236453,3236.0057488236453]
["2026_Q4",20.25,84.5,44,17.46260395010297,72.868643643639558,4.1751349506212296,4,null,3051.0302885734595,3051.0302885734595,{"$f":"SUM(K121:K124)","v":13176.617817103626},null,{"$f":"SUM(J121:J124)","v":13176.617817103626}]
["2027_Q1",20.5,86,45,17.581493439274652,73.756509062322934,1.9544971037756966,1,null,{"$f":"(5164.55-397.49*E125+216.824*F125-108.912*G125*H125)*0.2","v":2791.0790610370818},2791.0790610370818]
["2027_Q2",18.25,98,46,15.566203212417673,83.58837889407846,14.356333152590999,2,null,{"$f":"(5164.55-397.49*E126+216.824*F126-108.912*G126*H126)*0.2","v":2794.7905275591584},2794.7905275591584]
["2027_Q3",17.75,101,47,15.05691883792095,85.675988880564276,15.402899813837283,3,null,{"$f":"(5164.55-397.49*E127+216.824*F127-108.912*G127*H127)*0.2","v":2544.7008141160659},2544.7008141160659]
["2027_Q4",20.25,86,48,17.083651548477693,72.552791761436126,4.1075781344919804,4,null,{"$f":"(5164.55-397.49*E128+216.824*F128-108.912*G128*H128)*0.18","v":2216.825580193572},2216.825580193572,{"$f":"SUM(K125:K128)","v":10347.395982905879},null,{"$f":"SUM(J125:J128)","v":10347.395982905879}]
["2028_Q1",20.25,88,49,16.990205418674979,73.833979103377686,2.821212170578641,1,null,{"$f":"(5164.55-397.49*E129+216.824*F129-108.912*G129*H129)*0.15","v":2116.9242109979377},2116.9242109979377]
["2028_Q2",18.25,97,50,15.228404215865497,80.940011448709768,12.74004664599612,2,null,{"$f":"(5164.55-397.49*E130+216.824*F130-108.912*G130*H130)*0.15","v":2082.9091094959817},2082.9091094959817]
["2028_Q3",16.75,96,51,13.900302888401303,79.667407599195528,15.159803130360871,3,null,1793.9806731863621,1793.9806731863621]
["2028_Q4",21,92,52,17.331919853131797,75.930315547053581,1.6450885611055621,4,null,{"$f":"(5164.55-397.49*E132+216.824*F132-108.912*G132*H132)*0.12","v":1682.6544449141368},1682.6544449141368,{"$f":"SUM(K129:K132)","v":7676.4684385944174},null,{"$f":"SUM(J129:J132)","v":7676.4684385944174}]
["2029_Q1",20.2,91.5,53,16.580463689387525,75.104575622720716,2.2057779125360581,1,null,{"$f":"(5164.55-397.49*E133+216.824*F133-108.912*G133*H133)*0.08","v":1169.4576247132818},1169.4576247132818]
["2029_Q2",19.25,99.5,54,15.714260971621913,81.22436190526652,13.902671939858392,2,null,{"$f":"(5164.55-397.49*E134+216.824*F134-108.912*G134*H134)*0.08","v":1080.1075071607843},1080.1075071607843]
["2029_Q3",17.75,96.5,55,14.410515269719861,78.344491466364317,17.04329026787974,3,null,{"$f":"(5164.55-397.49*E135+216.824*F135-108.912*G135*H135)*0.08","v":868.3859051340861},868.3859051340861]
["2029_Q4",19.649999999999999,95,56,15.865787467519919,76.704824906584861,3.9885729455168271,4,null,{"$f":"(5164.55-397.49*E136+216.824*F136-108.912*G136*H136)*0.05","v":687.59456342561759},687.59456342561759,{"$f":"SUM(K133:K136)","v":3805.5456004337698},null,{"$f":"SUM(J133:J136)","v":3805.5456004337698}]
["2030_Q1",19.649999999999999,96,57,15.779002951287836,77.088258693314629,0.8,1,null,0,0]
["2030_Q2",20.25,102,58,16.171859341741474,81.458254462105202,13.5,2,null,0,0]
["2030_Q3",23.25,101,59,18.4661266587099,80.218442689449461,17.5,3,null,0,0]
["2030_Q4",24,107,60,18.957541684564468,84.519040010349912,4.2631211586296107,4,null,{"$f":"(5164.55-397.49*E140+216.824*F140-108.912*G140*H140)*0","v":0},0,{"$f":"SUM(K137:K140)","v":0},null,{"$f":"SUM(J137:J140)","v":0}]

{"sheet":"menu","index":5,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,null,"CZ",null,"SK","AT",null,null,"CZ"]
[null,"Rok","Země","ENTRYÚEXIT","Země2","Země3",null,null,"Base Scénář CZ"]
[null,"2020_Q1","CZ/DE","ENTRY","SK/CZ","AT/CZ",null,null,"Capacity4Gas DE/CZ_fáze1","Brandov - Gaspool Hora sv kateřiny přimda","FID",2019,"CZ/DE","ENTRY",true,{"$f":"IF(O3=FALSE,0,665)","v":665}]
[null,"2020_Q2","CZ/PL","EXIT","SK/AT","AT/SK",null,null,"Připojení přímo zákazník","DN 80 PN 73,5, prumyslova zona","FID","2020_Q1","CZ/DOM","POD",true,{"$f":"IF(O4=TRUE,0.3,0)","v":0.3}]
[null,"2020_Q3","CZ/SK","OBOJÍ","SK/UA","AT/DE",null,null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2020_Q1","CZ/SK","EXIT",true,{"$f":"IF(O5=FALSE,0,333)","v":333}]
[null,"2020_Q4","CZ/AT",null,"SK/HU","AT/IT",null,null,"Capacity4Gas DE/CZ_fáze2","Brandov - Gaspool Hora sv kateřiny přimda","FID","2020_Q2","CZ/DE","ENTRY",true,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,454)","v":454}]
[null,"2021_Q1","CZ/DOM",null,"SK/PL","AT/HU",null,null,"Moravia Capacity Extension","Tvrdonice - Bezměrov","nonFID","2023_Q2","CZ/DOM","OBOJÍ",false,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,158)","v":158}]
[null,"2021_Q2","ZÁS",null,"SK/DOM","AT/SLO",null,null,"Připojení zásobníku plynu","DN 500","FID","2022_Q2","ZÁS","ENTRY",true,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,73)","v":73}]
[null,"2021_Q3",null,null,"ZÁS","AT/SW",null,null,"Připojení zásobníku plynu","DN 500","FID","2022_Q2","ZÁS","EXIT",true,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,94)","v":0}]
[null,"2021_Q4",null,null,null,"AT/DOM",null,null,"Projekt Moravia","Tvrodnice - Libhošť","nonFID","2023_Q4","CZ/DOM","EXIT",false,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,142)","v":142},"závisí na realizaci CZ/PL, 134-157"]
[null,"2022_Q1",null,null,null,null,null,null,"Připojení elektrárny","DN 200 PN 63","FID","2023_Q1","CZ/DOM","VEL",true,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,5.3)","v":5.3}]
[null,"2022_Q2",null,null,null,null,null,null,"Připojení přímo zákazník","DN 100 PN 63, zkapalnovani plynu","FID","2023_Q2","CZ/DOM","POD",true,0.7]
[null,"2022_Q3",null,null,null,null,null,null,"CZ-PL propojovací plynovod","Tvrdonice - Hať PL-CZ","non FID","2023_Q2","CZ/PL","EXIT",false,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,153)","v":153}]
[null,"2022_Q4",null,null,null,null,null,null,"CZ-PL propojovací plynovod","Tvrdonice - Hať CZ-PL","non FID","2023_Q2","CZ/PL","ENTRY",false,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,219)","v":219}]
[null,"2023_Q1",null,null,null,null,null,null,"Obousměrné AT-CZ propojení (BACI)","Reinthal - Břeclav","non FID","2024_Q2","CZ/AT","OBOJÍ",false,{"$f":"IF(Tabulka2[[#This Row],[Realizace]]=FALSE,0,201)","v":0},"PCI, min. 201"]
[null,"2023_Q2",null,null,null,null,null,null,"zvýšení kapacity zásobníků",null,"FID","2021_Q2","CZ/DOM","ZAS",true,1400]
[null,"2023_Q3",null,null,null,null,null,null,"zvýšení kapacity zásobníků",null,"FID","2023_Q2","CZ/DOM","ZAS",true,6000]
[null,"2023_Q4"]
[null,"2024_Q1",null,null,null,null,null,null,"SK"]
[null,"2024_Q2",null,null,null,null,null,null,"Base scénář SK"]
[null,"2024_Q3",null,null,null,null,null,null,"NAFTA Velke Kapušany PZZP","Veľké Kapušany","NONfid",null,"ZÁS","OBOJÍ",false,39.6,"2 % vodik"]
[null,"2024_Q4",null,null,null,null,null,null,"Polsko-slovenské propojení","Veľké Kapušany","FID","2021_Q4","SK/PL","ENTRY",true,144.65753424657535]
[null,"2025_Q1",null,null,null,null,null,null,"Polsko-slovenské propojení","Veľké Kapušany","FID","2021_Q4","SK/PL","EXIT",true,173.87835616438355]
[null,"2025_Q2",null,null,null,null,null,null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2020_Q1","SK/CZ","EXIT",true,159]
[null,"2025_Q3",null,null,null,null,null,null,"Navýšenie reverzného toku zemného plynu v smere na Ukrajinu","Budince","nonFID","2023_Q2","SK/UK","ENTRY",false,0]
[null,"2025_Q4",null,null,null,null,null,null,"Plynovod Eastring","Velke Zlievce","nonFID","2025_Q2","SK/HU","ENTRY",false,578.63013698630141]
[null,"2026_Q1",null,null,null,null,null,null,"Plynovod Eastring","Velke Zlievce","nonFID","2030_Q2","SK/HU","EXIT",false,578.63013698630141]
[null,"2026_Q2",null,null,null,null,null,null,"Zvýšení technické kapacity přepravní sítě ve směru východ-západ","V-Z","nonFID","2025_Q2","SK/DOM","EXIT",false]
[null,"2026_Q3",null,null,null,null,null,null,"Projekt HUSK - navýšení přepravní kapacity Velke Zlievce",null,"nonFID","2023_Q1","SK/HU","ENTRY",false,154.70400000000001]
[null,"2026_Q4",null,null,null,null,null,null,"Projekt HUSK - navýšení přepravní kapacity Velke Zlievce",null,"nonFID","2023_Q2","SK/HU","EXIT",false,154.70400000000001]
[null,"2027_Q1",null,null,null,null,null,null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2025_Q3","SK/CZ","ENTRY",true,174]
[null,"2027_Q2",null,null,null,null,null,null,"Capacity4Gas SK/CZ","Lanžhot - navýšení propojení mezi CZ  SK","FID","2020_Q1","SK/CZ","ENTRY",true,{"$f":"1570-697","v":873}]
[null,"2027_Q3",null,null,null,null,null,null,"Navýšení kapacity směr UK",null,"nonFID","2020_Q1","SK/UK","EXIT",false,31]
[null,"2027_Q4"]
[null,"2028_Q1"]
[null,"2028_Q2"]
[null,"2028_Q3"]
[null,"2028_Q4"]
[null,"2029_Q1"]
[null,"2029_Q2"]
[null,"2029_Q3",null,null,null,null,null,null,"AT"]
[null,"2029_Q4",null,null,null,null,null,null,"Base scénář AT",null,null,null,"nesmí zůstat prázdné",null,"Realizace","Kapacita2","Poznámka"]
[null,"2030_Q1",null,null,null,null,null,null,"Elektrárna Mellach","od roku 2020 výhradně na ZP","FID","2020_Q1","AT/DOM","VEL",true,40]
[null,"2030_Q2",null,null,null,null,null,null,"Obousměrné AT-CZ propojení (BACI)","Reinthal - Břeclav","non FID","2024_Q2","AT/CZ","OBOJÍ",false,201]
[null,"2030_Q3",null,null,null,null,null,null,"Baumgarten propojení kapacit","Baumgarten - Mosonmagyaróvár II","nonFID","2021_Q4","AT/HU","ENTRY",false,0,"¨PCI"]
[null,"2030_Q4",null,null,null,null,null,null,"TAG reserve flow","Arnoldstein","FID","2020_Q4","AT/IT","ENTRY",true,268]
[null,null,null,null,null,null,null,null,"TAG reserve flow","Murfeld","FID","2020_Q4","AT/SLO","ENTRY",true,161]
[null,null,null,null,null,null,null,null,"TAG reserve flow","Wetenfeld","FID","2020_Q4","AT/DOM",null,true,429]
[null,null,null,null,null,null,null,null,"ROHUAT","propojení Rumunsko - Maďarsko-Rakousko","nonFID",null,null,null,false,"NENÍ ZNÁMO"]
[null,null,null,null,null,null,null,null,"Baumgarten - Mosonmagyaróvár II","Baumgarten - Mosonmagyaróvár II","nonFID","2023_Q3","AT/HU","EXIT",false,256.8]
[null,null,null,null,null,null,null,null,"BACI","CZ-AT propojeni","nonFID","2026_Q1","AT/CZ","OBOJÍ",false,201]
[null,null,null,null,null,null,null,null,"TAG reverse flow","Murfeld","FID","2020_Q4","AT/SLO","EXIT",true,101]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Austria - Uberacken GCA 2014/02 cancelled"]
[null,null,null,null,null,null,null,null,"Austria Uberacken GCA 2014/02 cancelled"]
[null,null,null,null,null,null,null,null,"Austria Hungary - delays? - coordination between countries"]
[null,null,null,null,null,null,null,null,"Austria Oberkappel BOG 2014/02 cancelled"]

{"sheet":"Teplota","index":6,"n_rows":85,"n_cols":14,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Q1","Q2","Q3","Q4"]
[2020,8,{"$f":"$C$18*COS($D$18*B4*B4+$F$18)+$E$18","v":2.1612362106569676},{"$f":"$C$19*COS($D$19*B4*B4+$F$19)+$E$19","v":11.689522486654585},{"$f":"$C$20*COS($D$20*B4*B4+$F$20)+$E$20","v":17.792193975311946},{"$f":"$C$21*COS($D$21*B4*B4+$F$21)+$E$21","v":5.1104515145277594}]
[2021,9,{"$f":"$C$18*COS($D$18*B5*B5+$F$18)+$E$18","v":-1.220567479230535},{"$f":"$C$19*COS($D$19*B5*B5+$F$19)+$E$19","v":11.090823745131395},{"$f":"$C$20*COS($D$20*B5*B5+$F$20)+$E$20","v":15.045230777804917},{"$f":"$C$21*COS($D$21*B5*B5+$F$21)+$E$21","v":5.6823541371825614}]
[2022,10,-1.6347264121379064,{"$f":"$C$19*COS($D$19*B6*B6+$F$19)+$E$19","v":11.082623705524968},{"$f":"$C$20*COS($D$20*B6*B6+$F$20)+$E$20","v":15.820747127146127},3.6788849059718638]
[2023,11,-1.199688434714449,14.834821787235244,15.258635839989715,4.4310489840480738]
[2024,12,2.1365316501824494,13.391991745683198,16.72993328296592,3.8455168186528499]
[2025,13,1.1222537765968781,14.466555687107176,15.068903851373959,4.2486886281779928]
[2026,14,1.6613247775063742,11.879608769147548,15.171028197550624,3.6991665032297303]
[2027,15,0.67337865214873815,14.447026012132071,15.880708552877172,5.185293368643233]
[2028,16,1.6963053019075192,13.524038380989335,16.492720833175344,4.3258295546949048]
[2029,17,1.2092023671382479,11.477589282539558,17.598712211568802,5.7601410500208061]
[2030,18,2.0740618852123611,11.536197966398124,16.56890060172185,5.8981610555443176]
[]
[]
[null,null,"a","k","f","d"]
[null,"Q1",1.99617,0.94288000000000005,0.30653000000000002,2.8662700000000001]
[null,"Q2",1.9477899999999999,1.0325800000000001,12.892099999999999,0.79368099999999997]
[null,"Q3",-1.39821,0.92319399999999996,16.420500000000001,0.80090600000000001]
[null,"Q4",-1.1499699999999999,1.44354,4.82,3.5084600000000001E-2]
[]
[]
[]
[null,"VEL","závisí na ceně, teplotě (kvůli elektřině) i na ceně elektřiny, cena emisních povolenek"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Q1","Q2","Q3","Q4"]
[null,null,2020,8,2.1612362106569676,11.689522486654585,17.792193975311946,5.1104515145277594]
[null,null,2021,9,{"$f":"-1.22056747923053+0.5","v":-0.72056747923053011},11.090823745131395,15.045230777804917,5.6823541371825614]
[null,null,2022,10,{"$f":"-1.63472641213791+0.8","v":-0.83472641213790988},11.082623705524968,15.820747127146127,3.6788849059718638]
[null,null,2023,11,{"$f":"-1.19968843471445+0.5","v":-0.69968843471445008},14.834821787235244,15.258635839989715,4.4310489840480738]
[null,null,2024,12,2.1365316501824494,13.391991745683198,16.72993328296592,3.8455168186528499]
[null,null,2025,13,1.1222537765968781,14.466555687107176,15.068903851373959,4.2486886281779928]
[null,null,2026,14,1.6613247775063742,11.879608769147548,15.171028197550624,3.6991665032297303]
[null,null,2027,15,0.67337865214873815,14.447026012132071,15.880708552877172,5.185293368643233]
[null,null,2028,16,1.6963053019075192,13.524038380989335,16.492720833175344,4.3258295546949048]
[null,null,2029,17,1.2092023671382479,11.477589282539558,17.598712211568802,5.7601410500208061]
[null,null,2030,18,2.0740618852123611,11.536197966398124,16.56890060172185,5.8981610555443176]
[]
[]
[null,null,null,null,"a","k","f","d"]
[null,null,null,"Q1",1.99617,0.94288000000000005,0.30653000000000002,2.8662700000000001]
[null,null,null,"Q2",1.9477899999999999,1.0325800000000001,12.892099999999999,0.79368099999999997]
[null,null,null,"Q3",-1.39821,0.92319399999999996,16.420500000000001,0.80090600000000001]
[null,null,null,"Q4",-1.1499699999999999,1.44354,4.82,3.5084600000000001E-2]
[]
[]
[]
[null,null,null,"VEL","závisí na ceně, teplotě (kvůli elektřině) i na ceně elektřiny, cena emisních povolenek"]
[]
[]
[]
[]
[null,null,null,"Q1","Q2","Q3","Q4"]
[null,2020,6,{"$f":"$D$82*COS($E$82*C68*C68+$G$82)+$F$82","v":2.8774763126741489},{"$f":"$D$83*COS($E$83*C68*C68+$G$83)+$F$83","v":18.099161914744769},{"$f":"$D$84*COS($E$84*C68*C68+$G$84)+$F$84","v":21.385494329485752},{"$f":"$D$85*COS($E$85*C68*C68+$G$85)+$F$85","v":5.3888665958495645}]
[null,2021,7,{"$f":"$D$82*COS($E$82*C69*C69+$G$82)+$F$82","v":3.6359266157173167},{"$f":"$D$83*COS($E$83*C69*C69+$G$83)+$F$83","v":14.062518815491536},{"$f":"$D$84*COS($E$84*C69*C69+$G$84)+$F$84","v":20.427484858364036},{"$f":"$D$85*COS($E$85*C69*C69+$G$85)+$F$85","v":7.5350861925413302}]
[null,2022,8,2.6327127151908702,16.997166176354273,20.443596124084188,6.5638912398409994]
[null,2023,9,5.2674004015694074,13.128912659517994,21.238393026403003,7.1274207046894471,null,null,null,2.8528965983975008,13.299324064335968,20.566722351211638,6.3539496209386854]
[null,2024,10,3.6373216053146367,18.952314295059935,20.536212574428202,6.8046249471080937]
[null,2025,11,4.1059733732720796,18.969221715961353,21.081721553364371,6.2572453607774854]
[null,2026,12,{"$f":"$D$82*COS($E$82*C74*C74+$G$82)+$F$82","v":5.0285089428460097},13.794596663949923,20.634264422799433,5.0322600150029277]
[null,2027,13,3.9592639392689271,18.338220347032614,20.722766705165224,5.2597009675938367]
[null,2028,14,3.362938187390196,16.349391124458801,20.773270378003584,7.386415513322258]
[null,2029,15,5.0560915311961203,15.289535204517598,20.436140832589334,5.0021768608213799]
[null,2030,16,2.8528965983975008,13.299324064335968,20.566722351211638,6.3539496209386854]
[]
[]
[null,null,null,"a","k","f","d"]
[null,null,"Q1",1.3668800000000001,0.91405899999999995,3.9793500000000002,1.01817]
[null,null,"Q2",3.1489600000000002,1.1916199999999999,15.8203,0.32231100000000001]
[null,null,"Q3",0.55639400000000006,1.24912,20.9724,-1.7201]
[null,null,"Q4",-1.32321,0.76751999999999998,6.2676800000000004,2.9407700000000001]

{"sheet":"Historie toky","index":7,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":false,"merged":[[46,0,55,0],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[3,0,12,0],[32,0,41,0]]}
[]
[null,null,"CZ-DE",null,"CZ-SK",null,"CZ-PL",null,"CZ-AT"]
[null,null,"entry","exit","entry","exit","entry","exit","entry","exit","ENTRY-EXIT"]
["GWh",2009,101628.6,267049.3,262977.2,5781.3,0,0,0,311.8,{"$f":"C4+E4+G4+I4-D4-F4-H4-J4","v":91463.400000000052}]
[null,2010,81280,294685.90000000002,346594.5,44175.3,0,3,0,584.70000000000005,{"$f":"C5+E5+G5+I5-D5-F5-H5-J5","v":88425.599999999977}]
[null,2011,99778.9,285555.09999999998,313286.59999999998,27602.9,0,2372.1,0,549.20000000000005,96986.200000000026]
[null,2012,227495.4,258212.2,193223.4,77223.8,0,6367,0,71.8,78843.999999999971]
[null,2013,333485.90000000002,307072.7,128681.1,58697.2,0,6323.4,0,0,90073.7]
[null,2014,383075,206786.8,5347.3,100241.2,0,4473.5,0,0,76920.800000000003]
[null,2015,380205.7,183958.6,142.80000000000001,116549.4,0,184.8,0,0,79655.7]
[null,2016,345084.1,247382,17761.099999999999,28622.9,0,64.7,0,0,86775.599999999962]
[null,2017,370577.7,241348,2795.7,35974.699999999997,0,1259.2,0,9.6,94781.900000000023]
[null,2018,409678.9,297451.7,14427.9,37396,0,3913.7,0,13.8,85331.600000000035]
[null,2019,{"$f":"67302+299974","v":367276},{"$f":"238894","v":238894},16613,48194,0,4698,0,null,92103]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Projekty"]
[null,null,null,null,null,null,null,null,null,null,null,2009,"NS 1","zahájení konec 2011 první fáze","konec 2012 druhá fáze",null,null,"to mělo předpokládám vliv na dovoz přes slovensko"]
[null,null,null,null,null,null,null,null,null,null,null,2010,null,"2011-2015","zvýšení kapacity zpětného toku ve směru západ východ"]
[null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,2012,"NS 2","ještě méně plynu přes SK?"]
[null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,2014]
[null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,2019,"nárůst kvůli počeradům - k 8.12. 7 000 GWh - hodně v baseloadu - vysoké využití instalovaného výkonu"]
[]
[]
[null,"ZÁSOBNÍKY"]
[null,null,"do","z","na konci předchozího roku","na konci sledovaného roku","SALDO ZÁSOBNÍKY",null,"dodávka do DS","VS, ztráty",null,null,"bilanční odchylka"]
["GWh",2009,23467.9,29777.200000000001,23353.200000000001,29169.9,{"$f":"D33-C33","v":6309.2999999999993},null,1174.9000000000001,23.286000000000001,null,{"$f":"K4-G33+I33","v":86329.000000000044},{"$f":"L33-C47","v":112.80000000004657}]
[null,2010,23934.799999999999,16227.4,23859.9,15972.3,{"$f":"D34-C34","v":-7707.4},null,1455.93,227.12299999999999,null,{"$f":"K5-G34+I34","v":97588.929999999964},{"$f":"L34-C48","v":2450.5299999999697}]
[null,2011,9304.4,19302.7,15972.3,27416.5,9998.3000000000011,null,1452.94,114.628,null,88440.840000000026,2795.2400000000198]
[null,2012,23834.1,16352.9,27416.5,20428.599999999999,-7481.1999999999989,null,1691.712,125.42400000000001,null,88016.911999999968,1691.1119999999646]
[null,2013,23677.8,26513.4,20428.599999999999,23283,2835.6000000000022,null,1647.009,126.84099999999999,null,88885.108999999997,916.50899999999092]
[null,2014,22916.799999999999,22677.200000000001,23283,23043.4,-239.59999999999854,null,1552.146,262.11500000000001,null,78712.545999999988,1303.4459999999817]
[null,2015,29877.4,28409.9,23043.4,21576,-1467.5,null,1658.191,64.021000000000001,null,82781.391000000003,1713.4910000000091]
[null,2016,29879.4,28390.6,21576,20012.8,-1488.8000000000029,null,1439.3910000000001,33.244999999999997,null,89703.790999999968,1460.5909999999712]
[null,2017,25481.599999999999,29988.3,20012.8,24176.5,4506.7000000000007,null,1498.5350000000001,81.010999999999996,null,91773.73500000003,777.5350000000326]
[null,2018,31155.9,31441.200000000001,24176.5,23710,285.29999999999927,null,1347.5450000000001,101.652,null,86393.84500000003,-912.55499999996391]
[null,2019,25172,13570,23710,34962,{"$f":"D43-C43","v":-11602}]
[]
[null,"SPOTŘEBA"]
[]
["GWh",2009,86216.2]
[null,2010,95138.4]
[null,2011,85645.6]
[null,2012,86325.8]
[null,2013,87968.6]
[null,2014,77409.100000000006]
[null,2015,81067.899999999994]
[null,2016,88243.199999999997]
[null,2017,90996.2]
[null,2018,87306.4]
[null,2019,91397]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Vlastní těžba plynu",null,null,"GWh"]
[null,null,2009,1198.1859999999999,86216.2,{"$f":"D70/E70","v":1.3897457786355696E-2}]
[null,null,2010,1683.0530000000001,95138.4,{"$f":"D71/E71","v":1.769057499390362E-2},{"$f":"D71/E70","v":1.9521308060434121E-2}]
[null,null,2011,1567.568,85645.6,1.8302960105364429E-2,{"$f":"D72/E71","v":1.6476711821935202E-2}]
[null,null,2012,1817.136,86325.8,2.1049744108945414E-2,2.1216921826690452E-2]
[null,null,2013,1773.85,87968.6,2.0164581452927519E-2,2.0548318115789253E-2]
[null,null,2014,1814.261,77409.100000000006,2.3437309050227943E-2,2.062396127709205E-2]
[null,null,2015,1722.212,81067.899999999994,2.1244068244027539E-2,2.2248185290876653E-2]
[null,null,2016,1472.636,88243.199999999997,1.6688379387873514E-2,1.8165463765559487E-2]
[null,null,2017,1579.547,90996.2,1.7358384196263142E-2,1.7899928833043227E-2]
[null,null,2018,1476.5039999999999,87306.4,1.6911749883170075E-2,1.6225996250392873E-2]
[null,null,2019,1410.2,91397,1.54293904613937E-2,1.6152309567225315E-2]
[]
[null,null,null,null,"podíl v kvartálech"]
[null,null,"Q1",33.799999999999997,{"$f":"D83/$D$87","v":0.24671532846715327}]
[null,null,"Q2",32.4,{"$f":"D84/$D$87","v":0.2364963503649635}]
[null,null,"Q3",33,0.24087591240875914]
[null,null,"Q4",37.799999999999997,0.27591240875912404]
[null,null,null,{"$f":"SUM(D83:D86)","v":137}]
[null,null,null,null,{"$f":"25+24+24+28","v":101}]