{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["VSTUPY","VÝSLEDKY","VÝSLEDKY_provoz","CA","Velikost zdroje","Pomocné","A_WAVE+pelety","B_WAVE+štěpka","C_pelety","D_štěpka","Kotle na pelety","Kotle na štěpku","Ekonomika","Data"],"not_rendered":{"charts":11,"images":1,"macros":1,"external_links":0,"defined_names":11,"comments":16,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"VSTUPY","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["VSTUPY"]
[]
[]
[]
[]
["ROČNÍ POTŘEBA TEPLA (dostupný rozsah od 1 500 GJ/r do 15 000 GJ/r)",null,null,null,"EKONOMICKÉ PARAMETRY"]
["Celková roční potřeba tepla:",10000,"GJ/r",{"$f":"IF(B7<1500,\"MIMO ROZSAH\",IF(B7>15000,\"MIMO ROZSAH\",IF(B7=\"\",\"MIMO ROZSAH\",\"\")))","v":""},"Doba hodnoceni",20,"let"]
["POMĚR POTŘEB",null,null,null,"Diskontní míra",5,"%"]
["Podíl potřeby tepla na vytápění:",{"$f":"100-B10-B11","v":50},"%",null,"Růst ceny elektřiny",0,"%/r (včetně inflace)"]
["Podíl potřeby tepla na ohřev TUV:",15,"%",null,"Růst ceny štěpky",0,"%/r (včetně inflace)"]
["Podíl potřeby tepla na technologii:",35,"%",null,"Růst ceny pelet",0,"%/r (včetně inflace)"]
["Potřeba tepla na vytápění:",{"$f":"$B$7*B9/100","v":5000},"GJ/r",null,"Inv. náklady: WAVE 120",3672600,"Kč/jednotka"]
["Potřeba tepla na ohřev TUV:",1500,"GJ/r",null,"Inv. náklady: kotel na štěpku",23300,"Kč/kW_inst"]
["Potřeba tepla na technologii:",3500,"GJ/r",null,"Inv. náklady: kotel na pelety",17100,"Kč/kW_inst"]
["DALŠÍ PARAMETRY",null,null,null,"Cena elektřiny",2600,"Kč/MWh"]
["Vnitřní teplota objektů:",20,"°C",null,"Cena štěpky",135,"Kč bez DPH/GJ"]
["Lokalita:","Praha a Středočeský",null,{"$f":"IF(B17=\"\",\"VYBRAT LOKALITU\",\"\")","v":""},"Cena pelet",245,"Kč bez DPH/GJ"]
["Ztráta rozvodů mezi výrobou a spotřebou:",5,"%"]
["Doba denního provozu technologií:",12,"h/den"]

{"sheet":"VÝSLEDKY","index":1,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[35,0,35,1],[36,0,36,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[3,3,3,5],[0,0,0,2],[32,0,32,1],[33,0,33,1],[34,0,34,1]]}
["VÝSLEDKY"]
["DIAGRAM TRVÁNÍ POTŘEBY VÝKONU"]
[]
[null,null,"Potřeba tepla","Potřeba výkonu v měsíci"]
["měsíc","dny","[GJ/měsíc]","P_prum [kW]","P_max [kW]","P_min [kW]"]
["leden",31,{"$f":"'Velikost zdroje'!F89","v":1315.3127161911611},{"$f":"'Velikost zdroje'!C89","v":491.08150992800211},{"$f":"'Velikost zdroje'!D89","v":762.50679153400642},{"$f":"'Velikost zdroje'!E89","v":345.24486486446136}]
["únor",28,{"$f":"'Velikost zdroje'!F90","v":1151.0302713629414},{"$f":"'Velikost zdroje'!C90","v":475.78962936629517},{"$f":"'Velikost zdroje'!D90","v":740.85457126964263},{"$f":"'Velikost zdroje'!E90","v":332.2535327058431}]
["březen",31,{"$f":"'Velikost zdroje'!F91","v":1114.6196289984282},{"$f":"'Velikost zdroje'!C91","v":416.15129517563776},{"$f":"'Velikost zdroje'!D91","v":656.41091223862327},{"$f":"'Velikost zdroje'!E91","v":276.33649658214085}]
["duben",30,{"$f":"'Velikost zdroje'!F92","v":884.44504045712483},{"$f":"'Velikost zdroje'!C92","v":341.22108042327346},{"$f":"'Velikost zdroje'!D92","v":550.31503294324011},{"$f":"'Velikost zdroje'!E92","v":196.76458711060346}]
["květen",31,{"$f":"'Velikost zdroje'!F93","v":696.71822360631961},{"$f":"'Velikost zdroje'!C93","v":263.23248955856775},{"$f":"'Velikost zdroje'!D93","v":439.88870959498416},{"$f":"'Velikost zdroje'!E93","v":113.94484459941157}]
["červen",30,{"$f":"'Velikost zdroje'!F94","v":432.58832011535685},{"$f":"'Velikost zdroje'!C94","v":166.8936420198136},{"$f":"'Velikost zdroje'!D94","v":303.47972192949157},{"$f":"'Velikost zdroje'!E94","v":5.8190519251460433}]
["červenec",31,{"$f":"'Velikost zdroje'!F95","v":447.00793078586878},{"$f":"'Velikost zdroje'!C95","v":166.8936420198136},{"$f":"'Velikost zdroje'!D95","v":303.47972192949157},{"$f":"'Velikost zdroje'!E95","v":5.8190519251460433}]
["srpen",31,{"$f":"'Velikost zdroje'!F96","v":447.00793078586878},{"$f":"'Velikost zdroje'!C96","v":166.8936420198136},{"$f":"'Velikost zdroje'!D96","v":303.47972192949157},{"$f":"'Velikost zdroje'!E96","v":5.8190519251460433}]
["září",30,{"$f":"'Velikost zdroje'!F97","v":690.22592381899653},{"$f":"'Velikost zdroje'!C97","v":266.29086567090917},{"$f":"'Velikost zdroje'!D97","v":444.21915364785696},{"$f":"'Velikost zdroje'!E97","v":117.19267763906615}]
["říjen",31,{"$f":"'Velikost zdroje'!F98","v":909.83076451604813},{"$f":"'Velikost zdroje'!C98","v":339.69189236710275},{"$f":"'Velikost zdroje'!D98","v":548.14981091680374},{"$f":"'Velikost zdroje'!E98","v":195.14067059077618}]
["listopad",30,{"$f":"'Velikost zdroje'!F99","v":1090.5551234200368},{"$f":"'Velikost zdroje'!C99","v":420.73885934414994},{"$f":"'Velikost zdroje'!D99","v":662.90657831793249},{"$f":"'Velikost zdroje'!E99","v":281.20824614162279}]
["prosinec",31,{"$f":"'Velikost zdroje'!F100","v":1270.2591660050375},{"$f":"'Velikost zdroje'!C100","v":474.26044131012446},{"$f":"'Velikost zdroje'!D100","v":738.68934924320615},{"$f":"'Velikost zdroje'!E100","v":330.95439948998126}]
[]
[]
[]
["VELIKOST INSTALOVANÉHO VÝKONU"]
[]
["Celková roční potřeba tepla:",{"$f":"VSTUPY!B7","v":10000},"GJ/r"]
["Max. potřebný výkon:",{"$f":"Pomocné!B67","v":762.50679153400642},"kW"]
["Min. potřebný výkon:",{"$f":"Pomocné!B68","v":6},"kW"]
["Vždy zajištěný výkon:",{"$f":"'A_WAVE+pelety'!B6","v":608},"kW","Výkon, který by měl být k dispozici i při výpadku největší jednotky pro zajištění funkce zdroje."]
[]
[]
[]
["OPTIMÁLNÍ NÁVRH PRO JEDNOTLIVÉ VARIANTY - EKONOMICKÉ POROVNÁNÍ"]
[]
[null,null,null,"A: WAVE + kotle na pelety","B: WAVE + kotle na štěpku","C: kotle na pelety","D: kotle na štěpku"]
["Instalovaný tepelný výkon",null,"kW",{"$f":"SUM(D34:D36)","v":770},{"$f":"SUM(E34:E36)","v":770},{"$f":"SUM(F34:F36)","v":770},770]
["Kogenerační jednotka WAVE 120",null,"kW",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B18,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!B78,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!B144,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!B214,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!B288,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!B366,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!B448,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!B534,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!B624,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!B718,\"CHYBA\"))))))))))","v":600},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B18,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!B78,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!B144,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!B214,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!B288,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!B366,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!B448,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!B534,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!B624,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!B718,\"CHYBA\"))))))))))","v":360},0,0]
["Kotle na pelety",null,"kW",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!B99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!B165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!B235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!B309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!B387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!B469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!B555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!B645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!B739,\"CHYBA\"))))))))))","v":170},0,{"$f":"C_pelety!T13","v":770},0]
["Kotle na štěpku",null,"kW",0,{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!B99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!B165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!B235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!B309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!B387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!B469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!B555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!B645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!B739,\"CHYBA\"))))))))))","v":410},0,{"$f":"D_štěpka!T14","v":770}]
["Doba porovnání",null,"roky",{"$f":"Ekonomika!B1","v":20},{"$f":"D37","v":20},{"$f":"E37","v":20},{"$f":"F37","v":20}]
["Diskontní míra",null,"%",{"$f":"Ekonomika!B2","v":5},{"$f":"D38","v":5},{"$f":"E38","v":5},{"$f":"F38","v":5}]
["Meziroční růst ceny elektřiny",null,"%",{"$f":"Ekonomika!B9","v":0},{"$f":"D39","v":0},{"$f":"E39","v":0},{"$f":"F39","v":0}]
["Meziroční růst ceny štěpky",null,"%",{"$f":"Ekonomika!B10","v":0},{"$f":"D40","v":0},0,0]
["Meziroční růst ceny pelet",null,"%",{"$f":"Ekonomika!B11","v":0},{"$f":"D41","v":0},0,0]
["Odhad investičních nákladů",null,"tis. Kč",{"$f":"'A_WAVE+pelety'!AI35","v":-21270},{"$f":"'B_WAVE+štěpka'!AI35","v":-20570.8},{"$f":"C_pelety!T14","v":-13167},{"$f":"D_štěpka!T15","v":-17941}]
["NPV",null,"tis. Kč",{"$f":"'A_WAVE+pelety'!AI34","v":-77077.596727640572},{"$f":"'B_WAVE+štěpka'!AI34","v":-76160.482872739842},{"$f":"C_pelety!AB34","v":-128836.68434672468},{"$f":"D_štěpka!AB34","v":-82135.739219000767}]
["Odhad ročních provozních nákladů (v roce 1)",null,"tis. Kč/r",{"$f":"SUM(D45:D47)","v":-2075.9807777680726},{"$f":"SUM(E45:E47)","v":-2002.2518616633474},{"$f":"SUM(F45:F47)","v":-3331.5719182624421},-1848.9666647755453]
["Náklady na palivo-štěpku",null,"tis. Kč/r",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!T25,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!T85,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!T151,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!T221,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!T295,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!T373,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!T455,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!T541,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!T631,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!T725,\"CHYBA\"))))))))))","v":-1832.9224320000001},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!T25,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!T85,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!T151,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!T221,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!T295,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!T373,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!T455,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!T541,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!T631,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!T725,\"CHYBA\"))))))))))+IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!U25,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!U85,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!U151,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!U221,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!U295,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!U373,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!U455,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!U541,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!U631,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!U725,\"CHYBA\"))))))))))","v":-1874.3189357922074},0,{"$f":"D_štěpka!T22","v":-1833.5637584415583}]
["Náklady na palivo-pelety",null,"tis. Kč/r",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!U25,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!U85,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!U151,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!U221,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!U295,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!U373,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!U455,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!U541,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!U631,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!U725,\"CHYBA\"))))))))))","v":-87.564272727272737},0,{"$f":"C_pelety!T22","v":-3327.578672727273},0]
["Nálkady na spotřebu elektřiny",null,"tis. Kč/r",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!V25,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!V85,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!V151,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!V221,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!V295,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!V373,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!V455,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!V541,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!V631,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!V725,\"CHYBA\"))))))))))","v":-155.4940730408},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!V25,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!V85,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!V151,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!V221,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!V295,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!V373,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!V455,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!V541,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!V631,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!V725,\"CHYBA\"))))))))))","v":-127.93292587114},{"$f":"C_pelety!U22","v":-3.9932455351692369},{"$f":"D_štěpka!U22","v":-15.402906333986873}]
["Úspora z vlastní produkce elektřiny",null,"tis. Kč/r",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!W25,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!W85,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!W151,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!W221,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!W295,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!W373,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!W455,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!W541,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!W631,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!W725,\"CHYBA\"))))))))))","v":468.58448258844442},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!W25,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!W85,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!W151,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!W221,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!W295,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!W373,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!W455,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!W541,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!W631,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!W725,\"CHYBA\"))))))))))","v":401.13202244266665},0,0]

{"sheet":"VÝSLEDKY_provoz","index":2,"n_rows":112,"n_cols":18,"rows_kept":112,"cut":false,"hidden":false,"merged":[[89,0,90,0],[100,0,101,0],[110,0,111,0],[0,0,0,3],[54,0,55,0],[66,0,67,0],[68,0,69,0],[79,0,80,0],[9,0,10,0],[18,0,19,0],[30,0,31,0],[32,0,33,0],[45,0,46,0]]}
["VÝSLEDKY - PROVOZNÍ PARAMETRY"]
["VARIANTA A: KOGENERAČNÍ JEDNOTKY WAVE 120 + KOTLE NA PELETY"]
[]
[null,null,"WAVY CELKEM","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE","9. WAVE","10. WAVE"]
["Jmenovitý tepelný výkon","kW",{"$f":"SUM(D5:M5)","v":600},{"$f":"IF('A_WAVE+pelety'!$AI$33>=2,120,0)","v":120},{"$f":"IF('A_WAVE+pelety'!$AI$33>=1,120,0)","v":120},{"$f":"IF('A_WAVE+pelety'!$AI$33>=3,120,0)","v":120},{"$f":"IF('A_WAVE+pelety'!$AI$33>=4,120,0)","v":120},{"$f":"IF('A_WAVE+pelety'!$AI$33>=5,120,0)","v":120},{"$f":"IF('A_WAVE+pelety'!$AI$33>=6,120,0)","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33>=7,120,0)","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33>=8,120,0)","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33>=9,120,0)","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33>=10,120,0)","v":0}]
["Minimální tepelný výkon","kW",{"$f":"MIN(IF(D6:M6>0,D6:M6))","v":72},{"$f":"IF(D5=120,'Kotle na pelety'!$F$23,0)","v":72},{"$f":"IF(E5=120,'Kotle na pelety'!$F$23,0)","v":72},{"$f":"IF(F5=120,'Kotle na pelety'!$F$23,0)","v":72},{"$f":"IF(G5=120,'Kotle na pelety'!$F$23,0)","v":72},{"$f":"IF(H5=120,'Kotle na pelety'!$F$23,0)","v":72},{"$f":"IF(I5=120,'Kotle na pelety'!$F$23,0)","v":0},{"$f":"IF(J5=120,'Kotle na pelety'!$F$23,0)","v":0},{"$f":"IF(K5=120,'Kotle na pelety'!$F$23,0)","v":0},{"$f":"IF(L5=120,'Kotle na pelety'!$F$23,0)","v":0},{"$f":"IF(M5=120,'Kotle na pelety'!$F$23,0)","v":0}]
["Čistý elektrický výkon","kW",{"$f":"SUM(D7:M7)","v":30},{"$f":"IF(D5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":6},{"$f":"IF(E5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":6},{"$f":"IF(F5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":6},{"$f":"IF(G5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":6},{"$f":"IF(H5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":6},{"$f":"IF(I5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":0},{"$f":"IF(J5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":0},{"$f":"IF(K5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":0},{"$f":"IF(L5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":0},{"$f":"IF(M5=120,('Kotle na pelety'!$J$23-'Kotle na pelety'!$I$23)/1000,0)","v":0}]
["Roční produkce tepla","GJ/r",{"$f":"SUM(D8:M8)","v":10182.902399999999},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C722,\"CHYBA\"))))))))))","v":2993.1273599999995},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D722,\"CHYBA\"))))))))))","v":2730.3237600000002},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E722,\"CHYBA\"))))))))))","v":2440.4265599999999},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F722,\"CHYBA\"))))))))))","v":1436.4633600000002},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G722,\"CHYBA\"))))))))))","v":582.56136000000004},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K22,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L82,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L148,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L218,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L292,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L370,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L452,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L538,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L628,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L722,\"CHYBA\"))))))))))","v":0}]
["Doba v provozu","h/r",null,{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C720,\"CHYBA\"))))))))))","v":8024},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D720,\"CHYBA\"))))))))))","v":7351},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E720,\"CHYBA\"))))))))))","v":6527},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F720,\"CHYBA\"))))))))))","v":3752},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G720,\"CHYBA\"))))))))))","v":1450},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K20,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L80,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L146,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L216,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L290,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L368,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L450,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L536,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L626,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L720,\"CHYBA\"))))))))))","v":0}]
["Využití instalovaného výkonu","h/r",{"$f":"IFERROR(C8/3.6*1000/C5,0)","v":4714.3066666666664},{"$f":"IFERROR(D8/3.6*1000/D5,0)","v":6928.5355555555543},{"$f":"IFERROR(E8/3.6*1000/E5,0)","v":6320.193888888889},5649.1355555555547,3325.146666666667,1348.5216666666668,0,0,0,0,0]
[null,"%",{"$f":"100/8760*C10","v":53.816286149162856},{"$f":"100/8760*D10","v":79.092871638762034},{"$f":"100/8760*E10","v":72.148332064941656},64.487848807711813,37.958295281582956,15.394082952815829,0,0,0,0,0]
["Odhad investičních nákladů","tis. Kč",{"$f":"SUM(D12:M12)","v":-18363},{"$f":"-0.001*IF(D5=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(E5=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(F5=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(G5=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(H5=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(I5=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(J5=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(K5=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(L5=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(M5=120,Ekonomika!$B$3,0)","v":0}]
["Odhad provozních nákladů (nom.hodn.)","tis. Kč/r",{"$f":"SUM(D13:M13)","v":-1519.3728294115556},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C734,\"CHYBA\"))))))))))/1000","v":-446.92609126210363},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D734,\"CHYBA\"))))))))))/1000","v":-407.86526136699268},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E734,\"CHYBA\"))))))))))/1000","v":-364.31062397677027},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F734,\"CHYBA\"))))))))))/1000","v":-213.9234118428445},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G734,\"CHYBA\"))))))))))/1000","v":-86.347440962844445},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K34,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L94,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L160,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L230,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L304,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L382,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L464,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L550,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L640,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L734,\"CHYBA\"))))))))))/1000","v":0}]
[]
[null,null,"KOTLE CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel"]
["Jmenovitý tepelný výkon","kW",{"$f":"SUM(D16:R16)","v":170},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C739,\"CHYBA\"))))))))))","v":20},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D739,\"CHYBA\"))))))))))","v":70},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F739,\"CHYBA\"))))))))))","v":80},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!L39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!M39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!M99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!M165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!M235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!M309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!M387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!M469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!M555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!M645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!M739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!N39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!N99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!N165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!N235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!N309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!N387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!N469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!N555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!N645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!N739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!O39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!O99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!O165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!O235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!O309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!O387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!O469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!O555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!O645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!O739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!P39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!P99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!P165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!P235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!P309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!P387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!P469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!P555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!P645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!P739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!Q39,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!Q99,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!Q165,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!Q235,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!Q309,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!Q387,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!Q469,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!Q555,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!Q645,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!Q739,\"CHYBA\"))))))))))","v":0}]
["Minimální tepelný výkon","kW",{"$f":"MIN(IF(D17:R17>0,D17:R17))","v":6},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C740,\"CHYBA\"))))))))))","v":6},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D740,\"CHYBA\"))))))))))","v":21},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F740,\"CHYBA\"))))))))))","v":24},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!L40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!M40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!M100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!M166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!M236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!M310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!M388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!M470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!M556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!M646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!M740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!N40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!N100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!N166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!N236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!N310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!N388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!N470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!N556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!N646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!N740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!O40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!O100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!O166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!O236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!O310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!O388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!O470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!O556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!O646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!O740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!P40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!P100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!P166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!P236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!P310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!P388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!P470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!P556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!P646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!P740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!Q40,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!Q100,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!Q166,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!Q236,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!Q310,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!Q388,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!Q470,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!Q556,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!Q646,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!Q740,\"CHYBA\"))))))))))","v":0}]
["Roční produkce tepla","GJ/r",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B41,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!B101,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!B167,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!B237,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!B311,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!B389,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!B471,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!B557,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!B647,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!B741,\"CHYBA\"))))))))))","v":275.202}]
["Využití instalovaného výkonu","h/r",{"$f":"IFERROR(C18/3.6*1000/C16,0)","v":449.6764705882353}]
[null,"%",{"$f":"100/8760*C19","v":5.133293043244695}]
["Odhad investičních nákladů","tis. Kč",{"$f":"-0.001*IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!B49,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!B109,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!B175,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!B245,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!B319,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!B397,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!B479,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!B565,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!B655,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!B749,\"CHYBA\"))))))))))","v":-2907}]
["Odhad provozních nákladů (nom.hodn.)","tis. Kč/r",{"$f":"-0.001*IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D49,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D109,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D175,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D245,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D319,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D397,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D479,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D565,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D655,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D749,\"CHYBA\"))))))))))","v":-88.023465768072739}]
[]
[]
["Produkce tepla",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["WAVY celkem","GJ/měsíc",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C792,\"CHYBA\"))))))))))","v":1252.7099999999998},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D792,\"CHYBA\"))))))))))","v":1103.9616000000001},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E792,\"CHYBA\"))))))))))","v":1099.0367999999999},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F792,\"CHYBA\"))))))))))","v":884.5200000000001},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G792,\"CHYBA\"))))))))))","v":702.07560000000012},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H792,\"CHYBA\"))))))))))","v":408.56400000000002},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I792,\"CHYBA\"))))))))))","v":422.18280000000004},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J792,\"CHYBA\"))))))))))","v":422.18280000000004},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K792,\"CHYBA\"))))))))))","v":686.01599999999996},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!L64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L792,\"CHYBA\"))))))))))","v":909.98640000000012},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!M64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!M128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!M197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!M270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!M347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!M428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!M513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!M602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!M695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!M792,\"CHYBA\"))))))))))","v":1072.548},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!N64,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!N128,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!N197,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!N270,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!N347,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!N428,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!N513,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!N602,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!N695,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!N792,\"CHYBA\"))))))))))","v":1219.1183999999998}]
["Kotle celkem","GJ/měsíc",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C795,\"CHYBA\"))))))))))","v":62.496000000000002},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D795,\"CHYBA\"))))))))))","v":47.174400000000006},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E795,\"CHYBA\"))))))))))","v":15.624000000000002},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F795,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G795,\"CHYBA\"))))))))))","v":3.0131999999999999},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H795,\"CHYBA\"))))))))))","v":23.976000000000003},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I795,\"CHYBA\"))))))))))","v":24.775199999999998},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J795,\"CHYBA\"))))))))))","v":24.775199999999998},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K795,\"CHYBA\"))))))))))","v":4.1040000000000001},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!L67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L795,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!M67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!M131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!M200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!M273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!M350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!M431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!M516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!M605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!M698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!M795,\"CHYBA\"))))))))))","v":17.928000000000001},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!N67,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!N131,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!N200,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!N273,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!N350,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!N431,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!N516,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!N605,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!N698,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!N795,\"CHYBA\"))))))))))","v":51.335999999999999}]
["CELKEM","GJ/měsíc",{"$f":"C27+C26","v":1315.2059999999999},{"$f":"D27+D26","v":1151.1360000000002},{"$f":"E27+E26","v":1114.6607999999999},{"$f":"F27+F26","v":884.5200000000001},{"$f":"G27+G26","v":705.08880000000011},{"$f":"H27+H26","v":432.54},{"$f":"I27+I26","v":446.95800000000003},{"$f":"J27+J26","v":446.95800000000003},{"$f":"K27+K26","v":690.12},{"$f":"L27+L26","v":909.98640000000012},{"$f":"M27+M26","v":1090.4760000000001},{"$f":"N27+N26","v":1270.4543999999999},{"$f":"SUM(C28:N28)","v":10458.1044},"GJ/rok"]
[]
["Využití instalovaného výkonu",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["WAVY celkem","h/měsíc",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C806,\"CHYBA\"))))))))))","v":579.95833333333326},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D806,\"CHYBA\"))))))))))","v":511.09333333333331},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E806,\"CHYBA\"))))))))))","v":508.81333333333322},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F806,\"CHYBA\"))))))))))","v":409.50000000000006},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G806,\"CHYBA\"))))))))))","v":325.03500000000003},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H806,\"CHYBA\"))))))))))","v":189.15000000000003},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I806,\"CHYBA\"))))))))))","v":195.45500000000001},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J806,\"CHYBA\"))))))))))","v":195.45500000000001},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K806,\"CHYBA\"))))))))))","v":317.59999999999997},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!L68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L806,\"CHYBA\"))))))))))","v":421.29},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!M68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!M134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!M204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!M278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!M356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!M438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!M524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!M614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!M708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!M806,\"CHYBA\"))))))))))","v":496.55},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!N68,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!N134,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!N204,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!N278,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!N356,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!N438,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!N524,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!N614,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!N708,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!N806,\"CHYBA\"))))))))))","v":564.40666666666652}]
[null,"%",{"$f":"100/(24*'A_WAVE+pelety'!C$13)*C31","v":77.951388888888872},{"$f":"100/(24*'A_WAVE+pelety'!D13)*D31","v":76.055555555555557},{"$f":"100/(24*'A_WAVE+pelety'!E13)*E31","v":68.388888888888872},{"$f":"100/(24*'A_WAVE+pelety'!F13)*F31","v":56.875000000000007},{"$f":"100/(24*'A_WAVE+pelety'!G13)*G31","v":43.6875},{"$f":"100/(24*'A_WAVE+pelety'!H13)*H31","v":26.270833333333339},{"$f":"100/(24*'A_WAVE+pelety'!I13)*I31","v":26.270833333333332},{"$f":"100/(24*'A_WAVE+pelety'!J13)*J31","v":26.270833333333332},{"$f":"100/(24*'A_WAVE+pelety'!K13)*K31","v":44.111111111111107},{"$f":"100/(24*'A_WAVE+pelety'!L13)*L31","v":56.625},{"$f":"100/(24*'A_WAVE+pelety'!M13)*M31","v":68.965277777777786},{"$f":"100/(24*'A_WAVE+pelety'!N13)*N31","v":75.861111111111086}]
["Kotle celkem","h/měsíc",{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!C71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!C137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!C207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!C281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!C359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!C441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!C527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!C617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!C711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!C809,\"CHYBA\"))))))))))","v":102.11764705882354},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!D71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!D137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!D207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!D281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!D359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!D441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!D527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!D617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!D711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!D809,\"CHYBA\"))))))))))","v":77.082352941176481},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!E71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!E137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!E207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!E281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!E359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!E441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!E527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!E617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!E711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!E809,\"CHYBA\"))))))))))","v":25.529411764705888},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!F71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!F137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!F207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!F281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!F359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!F441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!F527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!F617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!F711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!F809,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!G71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!G137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!G207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!G281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!G359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!G441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!G527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!G617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!G711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!G809,\"CHYBA\"))))))))))","v":4.9235294117647062},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!H71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!H137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!H207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!H281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!H359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!H441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!H527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!H617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!H711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!H809,\"CHYBA\"))))))))))","v":39.176470588235297},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!I71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!I137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!I207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!I281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!I359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!I441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!I527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!I617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!I711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!I809,\"CHYBA\"))))))))))","v":40.482352941176472},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!J71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!J137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!J207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!J281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!J359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!J441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!J527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!J617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!J711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!J809,\"CHYBA\"))))))))))","v":40.482352941176472},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!K71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!K137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!K207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!K281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!K359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!K441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!K527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!K617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!K711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!K809,\"CHYBA\"))))))))))","v":6.7058823529411766},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!L71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!L137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!L207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!L281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!L359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!L441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!L527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!L617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!L711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!L809,\"CHYBA\"))))))))))","v":0},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!M71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!M137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!M207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!M281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!M359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!M441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!M527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!M617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!M711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!M809,\"CHYBA\"))))))))))","v":29.294117647058822},{"$f":"IF('A_WAVE+pelety'!$AI$33=1,'A_WAVE+pelety'!N71,IF('A_WAVE+pelety'!$AI$33=2,'A_WAVE+pelety'!N137,IF('A_WAVE+pelety'!$AI$33=3,'A_WAVE+pelety'!N207,IF('A_WAVE+pelety'!$AI$33=4,'A_WAVE+pelety'!N281,IF('A_WAVE+pelety'!$AI$33=5,'A_WAVE+pelety'!N359,IF('A_WAVE+pelety'!$AI$33=6,'A_WAVE+pelety'!N441,IF('A_WAVE+pelety'!$AI$33=7,'A_WAVE+pelety'!N527,IF('A_WAVE+pelety'!$AI$33=8,'A_WAVE+pelety'!N617,IF('A_WAVE+pelety'!$AI$33=9,'A_WAVE+pelety'!N711,IF('A_WAVE+pelety'!$AI$33=10,'A_WAVE+pelety'!N809,\"CHYBA\"))))))))))","v":83.882352941176464}]
[null,"%",{"$f":"100/(24*'A_WAVE+pelety'!C$13)*C33","v":13.725490196078431},{"$f":"100/(24*'A_WAVE+pelety'!D$13)*D33","v":11.47058823529412},{"$f":"100/(24*'A_WAVE+pelety'!E$13)*E33","v":3.4313725490196085},{"$f":"100/(24*'A_WAVE+pelety'!F$13)*F33","v":0},{"$f":"100/(24*'A_WAVE+pelety'!G$13)*G33","v":0.66176470588235292},{"$f":"100/(24*'A_WAVE+pelety'!H$13)*H33","v":5.4411764705882355},{"$f":"100/(24*'A_WAVE+pelety'!I$13)*I33","v":5.4411764705882355},{"$f":"100/(24*'A_WAVE+pelety'!J$13)*J33","v":5.4411764705882355},{"$f":"100/(24*'A_WAVE+pelety'!K$13)*K33","v":0.93137254901960786},{"$f":"100/(24*'A_WAVE+pelety'!L$13)*L33","v":0},{"$f":"100/(24*'A_WAVE+pelety'!M$13)*M33","v":4.0686274509803919},{"$f":"100/(24*'A_WAVE+pelety'!N$13)*N33","v":11.274509803921568}]
[]
[]
[]
["VARIANTA B: KOGENERAČNÍ JEDNOTKY WAVE 120 + KOTLE NA ŠTĚPKU"]
[]
[null,null,"WAVY CELKEM","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE","9. WAVE","10. WAVE"]
["Jmenovitý tepelný výkon","kW",{"$f":"SUM(D41:M41)","v":360},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=2,120,0)","v":120},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=1,120,0)","v":120},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=3,120,0)","v":120},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=4,120,0)","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=5,120,0)","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=6,120,0)","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=7,120,0)","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=8,120,0)","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=9,120,0)","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33>=10,120,0)","v":0}]
["Minimální tepelný výkon","kW",{"$f":"MIN(IF(D42:M42>0,D42:M42))","v":72},{"$f":"IF(D41=120,'Kotle na štěpku'!$F$23,0)","v":72},{"$f":"IF(E41=120,'Kotle na štěpku'!$F$23,0)","v":72},{"$f":"IF(F41=120,'Kotle na štěpku'!$F$23,0)","v":72},{"$f":"IF(G41=120,'Kotle na štěpku'!$F$23,0)","v":0},{"$f":"IF(H41=120,'Kotle na štěpku'!$F$23,0)","v":0},{"$f":"IF(I41=120,'Kotle na štěpku'!$F$23,0)","v":0},{"$f":"IF(J41=120,'Kotle na štěpku'!$F$23,0)","v":0},{"$f":"IF(K41=120,'Kotle na štěpku'!$F$23,0)","v":0},{"$f":"IF(L41=120,'Kotle na štěpku'!$F$23,0)","v":0},{"$f":"IF(M41=120,'Kotle na štěpku'!$F$23,0)","v":0}]
["Čistý elektrický výkon","kW",{"$f":"SUM(D43:M43)","v":18},{"$f":"IF(D41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":6},{"$f":"IF(E41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":6},{"$f":"IF(F41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":6},{"$f":"IF(G41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0},{"$f":"IF(H41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0},{"$f":"IF(I41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0},{"$f":"IF(J41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0},{"$f":"IF(K41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0},{"$f":"IF(L41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0},{"$f":"IF(M41=120,('Kotle na štěpku'!$J$23-'Kotle na štěpku'!$I$23)/1000,0)","v":0}]
["Roční produkce tepla","GJ/r",{"$f":"SUM(D44:M44)","v":8717.0795999999991},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C722,\"CHYBA\"))))))))))","v":3177.5279999999998},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D722,\"CHYBA\"))))))))))","v":2914.7244000000001},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E722,\"CHYBA\"))))))))))","v":2624.8272000000002},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K722,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K22,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L82,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L148,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L218,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L292,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L370,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L452,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L538,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L628,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L722,\"CHYBA\"))))))))))","v":0}]
["Doba v provozu","h/r",null,{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C720,\"CHYBA\"))))))))))","v":8024},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D720,\"CHYBA\"))))))))))","v":7351},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E720,\"CHYBA\"))))))))))","v":6527},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K720,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K20,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L80,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L146,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L216,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L290,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L368,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L450,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L536,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L626,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L720,\"CHYBA\"))))))))))","v":0}]
["Využití instalovaného výkonu","h/r",{"$f":"IFERROR(C44/3.6*1000/C41,0)","v":6726.1416666666655},{"$f":"IFERROR(D44/3.6*1000/D41,0)","v":7355.3888888888878},{"$f":"IFERROR(E44/3.6*1000/E41,0)","v":6747.0472222222215},6075.98888888889,0,0,0,0,0,0,0]
[null,"%",{"$f":"100/8760*C46","v":76.782439117199374},{"$f":"100/8760*D46","v":83.965626585489588},{"$f":"100/8760*E46","v":77.021087011669195},{"$f":"100/8760*F46","v":69.360603754439381},{"$f":"100/8760*G46","v":0},{"$f":"100/8760*H46","v":0},{"$f":"100/8760*I46","v":0},{"$f":"100/8760*J46","v":0},{"$f":"100/8760*K46","v":0},{"$f":"100/8760*L46","v":0},{"$f":"100/8760*M46","v":0}]
["Odhad investičních nákladů","tis. Kč",{"$f":"SUM(D48:M48)","v":-11017.8},{"$f":"-0.001*IF(D41=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(E41=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(F41=120,Ekonomika!$B$3,0)","v":-3672.6},{"$f":"-0.001*IF(G41=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(H41=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(I41=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(J41=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(K41=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(L41=120,Ekonomika!$B$3,0)","v":0},{"$f":"-0.001*IF(M41=120,Ekonomika!$B$3,0)","v":0}]
["Odhad provozních nákladů (nom.hodn.)","tis. Kč/r",{"$f":"SUM(D49:M49)","v":-1293.2217455573332},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C734,\"CHYBA\"))))))))))/1000","v":-471.63268091259249},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D734,\"CHYBA\"))))))))))/1000","v":-432.57185101748149},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E734,\"CHYBA\"))))))))))/1000","v":-389.01721362725931},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K734,\"CHYBA\"))))))))))/1000","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K34,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L94,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L160,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L230,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L304,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L382,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L464,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L550,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L640,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L734,\"CHYBA\"))))))))))/1000","v":0}]
[]
[null,null,"KOTLE CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel"]
["Jmenovitý tepelný výkon","kW",{"$f":"SUM(D52:R52)","v":410},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C739,\"CHYBA\"))))))))))","v":20},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D739,\"CHYBA\"))))))))))","v":70},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F739,\"CHYBA\"))))))))))","v":140},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G739,\"CHYBA\"))))))))))","v":140},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H739,\"CHYBA\"))))))))))","v":40},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!L39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!M39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!M99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!M165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!M235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!M309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!M387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!M469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!M555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!M645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!M739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!N39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!N99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!N165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!N235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!N309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!N387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!N469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!N555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!N645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!N739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!O39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!O99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!O165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!O235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!O309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!O387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!O469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!O555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!O645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!O739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!P39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!P99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!P165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!P235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!P309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!P387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!P469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!P555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!P645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!P739,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!Q39,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!Q99,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!Q165,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!Q235,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!Q309,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!Q387,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!Q469,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!Q555,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!Q645,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!Q739,\"CHYBA\"))))))))))","v":0}]
["Minimální tepelný výkon","kW",{"$f":"MIN(IF(D53:R53>0,D53:R53))","v":6},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C740,\"CHYBA\"))))))))))","v":6},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D740,\"CHYBA\"))))))))))","v":21},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F740,\"CHYBA\"))))))))))","v":42},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G740,\"CHYBA\"))))))))))","v":42},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H740,\"CHYBA\"))))))))))","v":12},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!L40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!M40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!M100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!M166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!M236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!M310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!M388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!M470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!M556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!M646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!M740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!N40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!N100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!N166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!N236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!N310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!N388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!N470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!N556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!N646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!N740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!O40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!O100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!O166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!O236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!O310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!O388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!O470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!O556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!O646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!O740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!P40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!P100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!P166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!P236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!P310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!P388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!P470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!P556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!P646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!P740,\"CHYBA\"))))))))))","v":0},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!Q40,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!Q100,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!Q166,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!Q236,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!Q310,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!Q388,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!Q470,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!Q556,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!Q646,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!Q740,\"CHYBA\"))))))))))","v":0}]
["Roční produkce tepla","GJ/r",{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B41,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!B101,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!B167,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!B237,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!B311,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!B389,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!B471,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!B557,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!B647,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!B741,\"CHYBA\"))))))))))","v":1741.0247999999999}]
["Využití instalovaného výkonu","h/r",{"$f":"IFERROR(C54/3.6*1000/C52,0)","v":1179.5560975609756}]
[null,"%",{"$f":"100/8760*C55","v":13.465252255262277}]
["Odhad investičních nákladů","tis. Kč",{"$f":"-0.001*IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!B49,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!B109,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!B175,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!B245,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!B319,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!B397,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!B479,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!B565,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!B655,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!B749,\"CHYBA\"))))))))))","v":-9553}]
["Odhad provozních nákladů (nom.hodn.)","tis. Kč/r",{"$f":"-0.001*IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D49,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D109,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D175,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D245,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D319,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D397,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D479,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D565,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D655,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D749,\"CHYBA\"))))))))))","v":-307.89809366334777}]
[]
[]
["Produkce tepla",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["WAVY celkem","GJ/měsíc",{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C792,\"CHYBA\"))))))))))","v":962.10360000000014},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D792,\"CHYBA\"))))))))))","v":865.36800000000005},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E792,\"CHYBA\"))))))))))","v":905.1876000000002},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F792,\"CHYBA\"))))))))))","v":773.17199999999991},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G792,\"CHYBA\"))))))))))","v":670.15800000000013},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H792,\"CHYBA\"))))))))))","v":408.56400000000002},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I792,\"CHYBA\"))))))))))","v":422.18280000000004},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J792,\"CHYBA\"))))))))))","v":422.18280000000004},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K792,\"CHYBA\"))))))))))","v":652.428},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!L64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L792,\"CHYBA\"))))))))))","v":796.82399999999984},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!M64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!M128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!M197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!M270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!M347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!M428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!M513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!M602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!M695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!M792,\"CHYBA\"))))))))))","v":881.60400000000004},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!N64,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!N128,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!N197,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!N270,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!N347,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!N428,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!N513,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!N602,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!N695,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!N792,\"CHYBA\"))))))))))","v":957.30480000000011}]
["Kotle celkem","GJ/měsíc",{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C795,\"CHYBA\"))))))))))","v":353.10240000000005},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D795,\"CHYBA\"))))))))))","v":285.76799999999997},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E795,\"CHYBA\"))))))))))","v":209.47319999999996},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F795,\"CHYBA\"))))))))))","v":111.348},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G795,\"CHYBA\"))))))))))","v":34.930799999999998},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H795,\"CHYBA\"))))))))))","v":23.976000000000003},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I795,\"CHYBA\"))))))))))","v":24.775199999999998},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J795,\"CHYBA\"))))))))))","v":24.775199999999998},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K795,\"CHYBA\"))))))))))","v":37.692},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!L67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L795,\"CHYBA\"))))))))))","v":113.16240000000001},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!M67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!M131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!M200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!M273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!M350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!M431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!M516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!M605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!M698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!M795,\"CHYBA\"))))))))))","v":208.87199999999999},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!N67,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!N131,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!N200,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!N273,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!N350,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!N431,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!N516,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!N605,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!N698,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!N795,\"CHYBA\"))))))))))","v":313.14959999999996}]
["CELKEM","GJ/měsíc",{"$f":"C63+C62","v":1315.2060000000001},{"$f":"D63+D62","v":1151.136},1114.6608000000001,884.51999999999987,705.08880000000011,432.54,446.95800000000003,446.95800000000003,690.12,909.98639999999989,1090.4760000000001,1270.4544000000001,{"$f":"SUM(C64:N64)","v":10458.1044},"GJ/rok"]
[]
["Využití instalovaného výkonu",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["WAVY celkem","h/měsíc",{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C806,\"CHYBA\"))))))))))","v":742.36388888888905},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D806,\"CHYBA\"))))))))))","v":667.72222222222217},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E806,\"CHYBA\"))))))))))","v":698.44722222222242},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F806,\"CHYBA\"))))))))))","v":596.58333333333326},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G806,\"CHYBA\"))))))))))","v":517.09722222222229},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H806,\"CHYBA\"))))))))))","v":315.25000000000006},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I806,\"CHYBA\"))))))))))","v":325.75833333333338},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J806,\"CHYBA\"))))))))))","v":325.75833333333338},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K806,\"CHYBA\"))))))))))","v":503.41666666666669},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!L68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L806,\"CHYBA\"))))))))))","v":614.83333333333314},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!M68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!M134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!M204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!M278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!M356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!M438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!M524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!M614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!M708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!M806,\"CHYBA\"))))))))))","v":680.25000000000011},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!N68,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!N134,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!N204,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!N278,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!N356,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!N438,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!N524,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!N614,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!N708,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!N806,\"CHYBA\"))))))))))","v":738.66111111111115}]
[null,"%",{"$f":"100/(24*'B_WAVE+štěpka'!C$13)*C67","v":99.780092592592609},{"$f":"100/(24*'B_WAVE+štěpka'!D$13)*D67","v":99.363425925925924},{"$f":"100/(24*'B_WAVE+štěpka'!E$13)*E67","v":93.877314814814838},{"$f":"100/(24*'B_WAVE+štěpka'!F$13)*F67","v":82.858796296296291},{"$f":"100/(24*'B_WAVE+štěpka'!G$13)*G67","v":69.502314814814824},{"$f":"100/(24*'B_WAVE+štěpka'!H$13)*H67","v":43.784722222222229},{"$f":"100/(24*'B_WAVE+štěpka'!I$13)*I67","v":43.784722222222229},{"$f":"100/(24*'B_WAVE+štěpka'!J$13)*J67","v":43.784722222222229},{"$f":"100/(24*'B_WAVE+štěpka'!K$13)*K67","v":69.918981481481481},{"$f":"100/(24*'B_WAVE+štěpka'!L$13)*L67","v":82.638888888888857},{"$f":"100/(24*'B_WAVE+štěpka'!M$13)*M67","v":94.479166666666686},{"$f":"100/(24*'B_WAVE+štěpka'!N$13)*N67","v":99.282407407407405}]
["Kotle celkem","h/měsíc",{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!C71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!C137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!C207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!C281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!C359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!C441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!C527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!C617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!C711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!C809,\"CHYBA\"))))))))))","v":239.22926829268292},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!D71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!D137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!D207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!D281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!D359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!D441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!D527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!D617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!D711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!D809,\"CHYBA\"))))))))))","v":193.60975609756099},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!E71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!E137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!E207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!E281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!E359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!E441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!E527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!E617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!E711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!E809,\"CHYBA\"))))))))))","v":141.91951219512194},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!F71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!F137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!F207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!F281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!F359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!F441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!F527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!F617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!F711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!F809,\"CHYBA\"))))))))))","v":75.439024390243901},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!G71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!G137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!G207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!G281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!G359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!G441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!G527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!G617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!G711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!G809,\"CHYBA\"))))))))))","v":23.665853658536584},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!H71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!H137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!H207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!H281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!H359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!H441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!H527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!H617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!H711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!H809,\"CHYBA\"))))))))))","v":16.243902439024389},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!I71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!I137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!I207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!I281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!I359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!I441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!I527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!I617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!I711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!I809,\"CHYBA\"))))))))))","v":16.785365853658536},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!J71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!J137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!J207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!J281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!J359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!J441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!J527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!J617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!J711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!J809,\"CHYBA\"))))))))))","v":16.785365853658536},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!K71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!K137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!K207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!K281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!K359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!K441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!K527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!K617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!K711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!K809,\"CHYBA\"))))))))))","v":25.536585365853657},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!L71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!L137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!L207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!L281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!L359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!L441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!L527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!L617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!L711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!L809,\"CHYBA\"))))))))))","v":76.668292682926833},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!M71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!M137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!M207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!M281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!M359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!M441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!M527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!M617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!M711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!M809,\"CHYBA\"))))))))))","v":141.51219512195121},{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!N71,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!N137,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!N207,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!N281,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!N359,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!N441,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!N527,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!N617,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!N711,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!N809,\"CHYBA\"))))))))))","v":212.16097560975606}]
[null,"%",{"$f":"100/(24*'A_WAVE+pelety'!C$13)*C69","v":32.154471544715442},{"$f":"100/(24*'A_WAVE+pelety'!D$13)*D69","v":28.810975609756099},{"$f":"100/(24*'A_WAVE+pelety'!E$13)*E69","v":19.075203252032516},{"$f":"100/(24*'A_WAVE+pelety'!F$13)*F69","v":10.477642276422765},{"$f":"100/(24*'A_WAVE+pelety'!G$13)*G69","v":3.1808943089430892},{"$f":"100/(24*'A_WAVE+pelety'!H$13)*H69","v":2.2560975609756095},{"$f":"100/(24*'A_WAVE+pelety'!I$13)*I69","v":2.2560975609756095},{"$f":"100/(24*'A_WAVE+pelety'!J$13)*J69","v":2.2560975609756095},{"$f":"100/(24*'A_WAVE+pelety'!K$13)*K69","v":3.5467479674796749},{"$f":"100/(24*'A_WAVE+pelety'!L$13)*L69","v":10.304878048780488},{"$f":"100/(24*'A_WAVE+pelety'!M$13)*M69","v":19.654471544715445},{"$f":"100/(24*'A_WAVE+pelety'!N$13)*N69","v":28.516260162601618}]
[]
[]
[]
["VARIANTA C: KOTLE NA PELETY"]
[]
[null,null,"KOTLE CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel"]
["Jmenovitý tepelný výkon","kW",{"$f":"SUM(D77:R77)","v":770},{"$f":"C_pelety!C20","v":20},{"$f":"C_pelety!D20","v":140},{"$f":"C_pelety!E20","v":140},{"$f":"C_pelety!F20","v":140},{"$f":"C_pelety!G20","v":140},{"$f":"C_pelety!H20","v":140},{"$f":"C_pelety!I20","v":50},{"$f":"C_pelety!J20","v":0},{"$f":"C_pelety!K20","v":0},{"$f":"C_pelety!L20","v":0},{"$f":"C_pelety!M20","v":0},{"$f":"C_pelety!N20","v":0},{"$f":"C_pelety!O20","v":0},{"$f":"C_pelety!P20","v":0},{"$f":"C_pelety!Q20","v":0}]
["Minimální tepelný výkon","kW",{"$f":"MIN(IF(D78:R78>0,D78:R78))","v":6},{"$f":"C_pelety!C21","v":6},{"$f":"C_pelety!D21","v":42},{"$f":"C_pelety!E21","v":42},{"$f":"C_pelety!F21","v":42},{"$f":"C_pelety!G21","v":42},{"$f":"C_pelety!H21","v":42},{"$f":"C_pelety!I21","v":15},{"$f":"C_pelety!J21","v":0},{"$f":"C_pelety!K21","v":0},{"$f":"C_pelety!L21","v":0},{"$f":"C_pelety!M21","v":0},{"$f":"C_pelety!N21","v":0},{"$f":"C_pelety!O21","v":0},{"$f":"C_pelety!P21","v":0},{"$f":"C_pelety!Q21","v":0}]
["Roční produkce tepla","GJ/r",{"$f":"C_pelety!B37","v":10458.1044}]
["Využití instalovaného výkonu","h/r",{"$f":"C_pelety!B38","v":3772.7649350649349}]
[null,"%",{"$f":"100/8760*C80","v":43.068092866038064}]
["Odhad investičních nákladů","tis. Kč",{"$f":"C_pelety!B32/-1000","v":-13167}]
["Odhad provozních nákladů (nom.hodn.)","tis. Kč/r",{"$f":"C_pelety!B31/-1000","v":-3331.5719182624421}]
[]
[]
["Produkce tepla",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["Kotle celkem","GJ/měsíc",{"$f":"C_pelety!C37","v":1315.2060000000001},{"$f":"C_pelety!D37","v":1151.136},{"$f":"C_pelety!E37","v":1114.6608000000001},{"$f":"C_pelety!F37","v":884.52},{"$f":"C_pelety!G37","v":705.08879999999999},{"$f":"C_pelety!H37","v":432.53999999999996},{"$f":"C_pelety!I37","v":446.95799999999997},{"$f":"C_pelety!J37","v":446.95799999999997},{"$f":"C_pelety!K37","v":690.11999999999989},{"$f":"C_pelety!L37","v":909.9864},{"$f":"C_pelety!M37","v":1090.4759999999999},{"$f":"C_pelety!N37","v":1270.4544000000001},{"$f":"SUM(C87:N87)","v":10458.1044},"GJ/rok"]
[]
["Využití instalovaného výkonu",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["Kotle celkem","h/měsíc",{"$f":"C_pelety!C38","v":474.46103896103904},{"$f":"C_pelety!D38","v":415.27272727272725},{"$f":"C_pelety!E38","v":402.11428571428581},{"$f":"C_pelety!F38","v":319.09090909090907},{"$f":"C_pelety!G38","v":254.36103896103896},{"$f":"C_pelety!H38","v":156.03896103896102},{"$f":"C_pelety!I38","v":161.24025974025972},{"$f":"C_pelety!J38","v":161.24025974025972},{"$f":"C_pelety!K38","v":248.96103896103892},{"$f":"C_pelety!L38","v":328.27792207792209},{"$f":"C_pelety!M38","v":393.38961038961031},{"$f":"C_pelety!N38","v":458.3168831168831}]
[null,"%",{"$f":"100/(24*'A_WAVE+pelety'!C$13)*C90","v":63.771645021645028},{"$f":"100/(24*'A_WAVE+pelety'!D$13)*D90","v":61.796536796536792},{"$f":"100/(24*'A_WAVE+pelety'!E$13)*E90","v":54.047619047619058},{"$f":"100/(24*'A_WAVE+pelety'!F$13)*F90","v":44.318181818181813},{"$f":"100/(24*'A_WAVE+pelety'!G$13)*G90","v":34.188311688311686},{"$f":"100/(24*'A_WAVE+pelety'!H$13)*H90","v":21.672077922077921},{"$f":"100/(24*'A_WAVE+pelety'!I$13)*I90","v":21.672077922077918},{"$f":"100/(24*'A_WAVE+pelety'!J$13)*J90","v":21.672077922077918},{"$f":"100/(24*'A_WAVE+pelety'!K$13)*K90","v":34.577922077922075},{"$f":"100/(24*'A_WAVE+pelety'!L$13)*L90","v":44.123376623376622},{"$f":"100/(24*'A_WAVE+pelety'!M$13)*M90","v":54.637445887445878},{"$f":"100/(24*'A_WAVE+pelety'!N$13)*N90","v":61.601731601731593}]
[]
[]
[]
["VARIANTA D: KOTLE NA ŠTĚPKU"]
[]
[null,null,"KOTLE CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel"]
["Jmenovitý tepelný výkon","kW",{"$f":"SUM(D98:R98)","v":770},{"$f":"D_štěpka!C20","v":20},{"$f":"D_štěpka!D20","v":140},{"$f":"D_štěpka!E20","v":140},{"$f":"D_štěpka!F20","v":140},{"$f":"D_štěpka!G20","v":140},{"$f":"D_štěpka!H20","v":140},{"$f":"D_štěpka!I20","v":50},{"$f":"D_štěpka!J20","v":0},{"$f":"D_štěpka!K20","v":0},{"$f":"D_štěpka!L20","v":0},{"$f":"D_štěpka!M20","v":0},{"$f":"D_štěpka!N20","v":0},{"$f":"D_štěpka!O20","v":0},{"$f":"D_štěpka!P20","v":0},{"$f":"D_štěpka!Q20","v":0}]
["Minimální tepelný výkon","kW",{"$f":"MIN(IF(D99:R99>0,D99:R99))","v":6},{"$f":"D_štěpka!C21","v":6},{"$f":"D_štěpka!D21","v":42},{"$f":"D_štěpka!E21","v":42},{"$f":"D_štěpka!F21","v":42},{"$f":"D_štěpka!G21","v":42},{"$f":"D_štěpka!H21","v":42},{"$f":"D_štěpka!I21","v":15},{"$f":"D_štěpka!J21","v":0},{"$f":"D_štěpka!K21","v":0},{"$f":"D_štěpka!L21","v":0},{"$f":"D_štěpka!M21","v":0},{"$f":"D_štěpka!N21","v":0},{"$f":"D_štěpka!O21","v":0},{"$f":"D_štěpka!P21","v":0},{"$f":"D_štěpka!Q21","v":0}]
["Roční produkce tepla","GJ/r",{"$f":"D_štěpka!B37","v":10458.1044}]
["Využití instalovaného výkonu","h/r",{"$f":"D_štěpka!B38","v":3772.7649350649349}]
[null,"%",{"$f":"100/8760*C101","v":43.068092866038064}]
["Odhad investičních nákladů","tis. Kč",{"$f":"D_štěpka!B32/-1000","v":-17941}]
["Odhad provozních nákladů (nom.hodn.)","tis. Kč/r",{"$f":"D_štěpka!B31/-1000","v":-1848.9666647755453}]
[]
[]
["Produkce tepla",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["Kotle celkem","GJ/měsíc",{"$f":"D_štěpka!C37","v":1315.2060000000001},{"$f":"D_štěpka!D37","v":1151.136},{"$f":"D_štěpka!E37","v":1114.6608000000001},{"$f":"D_štěpka!F37","v":884.52},{"$f":"D_štěpka!G37","v":705.08879999999999},{"$f":"D_štěpka!H37","v":432.53999999999996},{"$f":"D_štěpka!I37","v":446.95799999999997},{"$f":"D_štěpka!J37","v":446.95799999999997},{"$f":"D_štěpka!K37","v":690.11999999999989},{"$f":"D_štěpka!L37","v":909.9864},{"$f":"D_štěpka!M37","v":1090.4759999999999},{"$f":"D_štěpka!N37","v":1270.4544000000001},{"$f":"SUM(C108:N108)","v":10458.1044},"GJ/rok"]
[]
["Využití instalovaného výkonu",null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["Kotle celkem","h/měsíc",{"$f":"D_štěpka!C38","v":474.46103896103904},{"$f":"D_štěpka!D38","v":415.27272727272725},{"$f":"D_štěpka!E38","v":402.11428571428581},{"$f":"D_štěpka!F38","v":319.09090909090907},{"$f":"D_štěpka!G38","v":254.36103896103896},{"$f":"D_štěpka!H38","v":156.03896103896102},{"$f":"D_štěpka!I38","v":161.24025974025972},{"$f":"D_štěpka!J38","v":161.24025974025972},{"$f":"D_štěpka!K38","v":248.96103896103892},{"$f":"D_štěpka!L38","v":328.27792207792209},{"$f":"D_štěpka!M38","v":393.38961038961031},{"$f":"D_štěpka!N38","v":458.3168831168831}]
[null,"%",{"$f":"100/(24*'A_WAVE+pelety'!C$13)*C111","v":63.771645021645028},{"$f":"100/(24*'A_WAVE+pelety'!D$13)*D111","v":61.796536796536792},{"$f":"100/(24*'A_WAVE+pelety'!E$13)*E111","v":54.047619047619058},{"$f":"100/(24*'A_WAVE+pelety'!F$13)*F111","v":44.318181818181813},{"$f":"100/(24*'A_WAVE+pelety'!G$13)*G111","v":34.188311688311686},{"$f":"100/(24*'A_WAVE+pelety'!H$13)*H111","v":21.672077922077921},{"$f":"100/(24*'A_WAVE+pelety'!I$13)*I111","v":21.672077922077918},{"$f":"100/(24*'A_WAVE+pelety'!J$13)*J111","v":21.672077922077918},{"$f":"100/(24*'A_WAVE+pelety'!K$13)*K111","v":34.577922077922075},{"$f":"100/(24*'A_WAVE+pelety'!L$13)*L111","v":44.123376623376622},{"$f":"100/(24*'A_WAVE+pelety'!M$13)*M111","v":54.637445887445878},{"$f":"100/(24*'A_WAVE+pelety'!N$13)*N111","v":61.601731601731593}]

{"sheet":"CA","index":3,"n_rows":24,"n_cols":29,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["CITLIVOSTNÍ ANALÝZA"]
["Vliv doby hodnocení",null,null,null,null,null,"Vliv diskontni miry",null,null,null,null,null,"Vliv ceny elektřiny",null,null,null,null,null,"Vliv ceny pelet",null,null,null,null,null,"Vliv ceny stepky"]
["T_p (roky)","NPV - varianta A","NPV - varianta B","NPV - varianta C","NPV - varianta D",null,"d [%]","NPV - varianta A","NPV - varianta B","NPV - varianta C","NPV - varianta D",null,"E [Kč/MWh]","NPV - varianta A","NPV - varianta B","NPV - varianta C","NPV - varianta D",null,"P [Kč/GJ]","NPV - varianta A","NPV - varianta B","NPV - varianta C","NPV - varianta D",null,"S [Kč/GJ]","NPV - varianta A","NPV - varianta B","NPV - varianta C","NPV - varianta D"]
[5,-27875.885236873946,-28035.447790545735,-32043.987095504272,-27749.418118372891,null,0,-51183.205333847851,-50542.96529084786,-79075.520187403337,-52892.347521103919,null,1000,-80588.354221907604,-78457.220258290152,-127748.31128653736,-78630.990026507541,null,100,-62736.487512992368,-72944.316265373593,-59849.070603686749,-78958.190347890675,null,60,-43179.754497168404,-40436.285923572919,-127641.26614555958,-47049.280412611341]
[10,-40356.24883359368,-40090.630331394961,-56572.825975421802,-40862.46852826816,null,1,-54752.01099165959,-53950.813198239775,-86492.908667521537,-56857.663185890611,null,1200,-79755.735258548419,-77909.234100969246,-127758.9504557178,-78671.89006668044,null,120,-69011.268854338443,-72944.316265373593,-69226.222884554911,-78958.190347890675,null,80,-52317.379392073512,-49949.654515788767,-127641.26614555958,-56340.927021925447]
[15,-55418.689846925641,-54587.423974970603,-87878.530787393684,-57598.412994550563,null,2,-58760.06536052611,-57822.735261687936,-94920.382806564128,-61362.967890869186,null,1400,-78923.116295189218,-77317.69021513281,-127769.58962489825,-78712.790106853325,null,140,-71158.907199596157,-72944.316265373593,-78603.375165423058,-78958.190347890675,null,100,-61455.004286978641,-59463.023108004651,-127641.26614555958,-65632.573631239517]
[20,-73927.402515034104,-72944.316265373593,-127833.42463998095,-78958.190347890675,null,3,-63176.525837470355,-62225.872356312299,-104504.0788075523,-66486.385651868914,null,1600,-78090.497331830047,-76588.794556839624,-127780.22879407868,-78753.690147026209,null,160,-72184.177131240285,-72944.316265373593,-87980.527446291235,-78958.190347890675,null,120,-70592.629181883778,-68976.391700220527,-127641.26614555958,-74924.220240553623]
[25,-97426.857805780906,-96063.470942078333,-178827.11899568266,-106219.28036306371,null,4,-68202.900868914134,-67237.084042227099,-115411.28618318458,-72317.348986417448,null,1800,-77257.878368470876,-75859.898898546409,-127790.86796325912,-78794.590187199108,null,180,-72762.630888239044,-72944.316265373593,-97357.679727159411,-78958.190347890675,null,140,-79730.254076788915,-78489.76029243636,-127641.26614555958,-84215.866849867729]
[null,null,null,null,null,null,5,-73927.402515034104,-72944.316265373593,-127833.42463998095,-78958.190347890675,null,2000,-76425.259405111661,-75131.003240253209,-127801.50713243961,-78835.490227371993,null,200,-73341.084645237817,-72944.316265373593,-106734.83200802757,-78958.190347890675,null,160,-88867.878971694037,-88003.128884652266,-127641.26614555958,-93507.513459181791]
[null,null,null,null,null,null,6,-80450.919090358671,-79401.932828977384,-141989.42128971789,-86525.947573541023,null,2200,-75592.64044175249,-74402.107581960008,-127812.14630162007,-78876.390267544892,null,220,-73647.98242738242,-72944.316265373593,-116111.98428889574,-78958.190347890675,null,180,-98005.50386659916,-97516.497476868113,-127641.26614555958,-102799.16006849587]
[null,null,null,null,null,null,7,-87888.779385674366,-86702.041227562673,-158129.53900168405,-95154.410511178736,null,2400,-74760.02147839329,-73673.211923666793,-127822.78547080052,-78917.290307717776,null,240,-73871.51849750377,-72944.316265373593,-125489.13656976391,-78958.190347890675,null,200,-107143.12876150428,-107029.866069084,-127641.26614555958,-112090.80667780995]
[null,null,null,null,null,null,8,-96372.750982957834,-95028.886563672713,-176539.71273556966,-104996.43921091566,null,2600,-73927.402515034104,-72944.316265373593,-127833.42463998095,-78958.190347890675,null,260,-74095.054567625106,-72944.316265373593,-134866.28885063209,-78958.190347890675,null,220,-115740.76775773542,-116543.23466129984,-127641.26614555958,-121382.45328712411]
[null,null,null,null,null,null,9,-106053.30193881938,-104530.1501704017,-197546.4573826415,-116226.58764368066,null,2800,-73094.783551674904,-72194.713908281818,-127844.06380916141,-78999.09038806356,null,280,-74318.590637746427,-72944.316265373593,-144243.44113150027,-78958.190347890675,null,240,-124019.01618564287,-126056.60325351573,-127641.26614555958,-130674.09989643816]
[null,null,null,null,null,null,10,-117102.15852947748,-115374.37789043901,-221522.41805888122,-129044.07087280344,null,3000,-72262.164588315718,-71390.193646746207,-127854.70297834187,-79039.990428236444,null,300,-74542.126707867777,-72944.316265373593,-153620.59341236841,-78958.190347890675,null,260,-128626.21890672532,-135569.9718457316,-127641.26614555958,-139965.74650575223]
[null,null,null,null,null,null,11,-129715.19553686779,-127753.81683302113,-248892.64201063721,-143676.11799768166,null,3200,-71429.545624956532,-70585.673385210583,-127865.34214752233,-79080.890468409329,null,320,-74765.662777989113,-72944.316265373593,-162997.74569323659,-78958.190347890675,null,280,-131527.98397882906,-145083.34043794745,-127641.26614555958,-149257.39311506634]
[null,null,null,null,null,null,12,-144115.69974768124,-141887.61843177245,-280141.66039036831,-160381.75805179155,null,3400,-70596.926661597332,-69781.153123674958,-127875.98131670278,-79121.790508582228,null,340,-74989.198848110464,-72944.316265373593,-172374.8979741048,-78958.190347890675,null,300,-134429.74905093282,-154596.7090301633,-127641.26614555958,-158549.03972438039]
[null,null,null,null,null,null,13,-160558.05197472003,-158025.45227367687,-315821.47822361649,-179456.09141725398,null,3600,-69764.307698238132,-68976.632862139333,-127886.62048588324,-79162.690548755127,null,360,-75212.734918231785,-72944.316265373593,-181752.05025497288,-78958.190347890675,null,320,-137331.51412303656,-164110.07762237921,-127641.26614555958,-167840.68633369452]
[null,null,null,null,null,null,14,-179136.19788272245,-176413.72023884871,-356560.58201255812,-201235.10526514237,null,3800,-68931.688734878931,-68172.112600603738,-127897.2596550637,-79203.590588927997,null,380,-75436.270988353121,-72944.316265373593,-191129.20253584109,-78958.190347890675,null,340,-140233.27919514026,-173621.41227429226,-127641.26614555958,-177132.33294300857]
[null,null,null,null,null,null,15,-200186.43385566061,-197327.84317327585,-403074.08670871437,-226101.09809943705,null,4000,-68099.06977151976,-67367.592339068098,-127907.89882424414,-79244.490629100896,null,400,-75659.807058474471,-72944.316265373593,-200506.35481670927,-78958.190347890675,null,360,-143135.04426724403,-183103.51618205855,-127641.26614555958,-186423.97955232265]
[null,null,null,null,null,null,16,-224217.95060974502,-221203.969613939,-456175.15734915162,-254488.78573260736]
[null,null,null,null,null,null,17,-251648.94317054134,-247788.86494509131,-516787.85560759966,-286892.1690168255,null,{"$f":"COUNT(M4:M19)","v":16}]
[null,null,null,null,null,null,18,-282954.3283252028,-277983.727125142,-585961.57799618936,-323872.25246726262]
[null,null,null,null,null,null,19,-318673.08279543434,-312435.39935799793,-664887.27060732397,-366065.71261889883]
[null,null,null,null,null,null,20,-359416.47812011058,-351733.46901911299,-754915.62526368117,-414194.6256387193]

{"sheet":"Velikost zdroje","index":4,"n_rows":128,"n_cols":19,"rows_kept":128,"cut":false,"hidden":false,"merged":[[17,12,20,14],[147,25,158,25],[69,1,69,6],[69,7,69,12],[135,25,146,25],[69,13,69,18],[86,0,86,5]]}
["MĚSÍČNÍ POTŘEBA TEPLA - VYTÁPĚNÍ"]
[{"$f":"VSTUPY!B17","v":"Praha a Středočeský"},null,null,null,"Parametry otopného období (t_em = 15 °C):",null,null,null,null,"dny","t_is=t_i","t_es","t_e","Q [GJ]","Q_v [GJ]","pro stanovení zajištěnéno výkonu:"]
[null,null,null,null,"délka",{"$f":"VLOOKUP(A2,Data!A52:D64,3,FALSE)","v":272},"dny",null,"leden",31,{"$f":"$F$4","v":20},{"$f":"B7","v":-1.2},{"$f":"$F$5","v":-13.090909090909092},{"$f":"24*3.6*$F$10*J3*(K3-L3)/(K3-M3)/1000","v":824.88954613502767},{"$f":"N3/(100-VSTUPY!$B$18)*100","v":868.30478540529225},{"$f":"O3/3.6*1000/(J3*24)","v":324.18786790818854},"kW"]
["Dlouhodobý normál teploty vzduchu 1981-2010:",null,null,null,"t_is = t_i",{"$f":"VSTUPY!B16","v":20},"°C",null,"únor",28,20,-0.2,-13.090909090909092,{"$f":"24*3.6*$F$10*J4*(K4-L4)/(K4-M4)/1000","v":709.91711395917787},{"$f":"N4/(100-VSTUPY!$B$18)*100","v":747.28117258860834}]
[null,null,null,null,"t_e",{"$f":"VLOOKUP(A2,Data!A52:D64,2,FALSE)","v":-13.090909090909092},"°C",null,"březen",31,20,3.7,-13.090909090909092,634.2311133019316,{"$f":"N5/(100-VSTUPY!$B$18)*100","v":667.61169821255953}]
[null,"°C",null,null,"t_es",{"$f":"VLOOKUP(A2,Data!A52:D64,4,FALSE)","v":5.3545454545454545},"°C",null,"duben",30,20,8.6,-13.090909090909092,429.26388432467962,{"$f":"N6/(100-VSTUPY!$B$18)*100","v":451.85672034176798}]
["leden",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,2,FALSE)","v":-1.2},null,null,null,null,null,null,"květen",{"$f":"VLOOKUP(A2,Data!A52:F64,5,FALSE)","v":30},20,13.7,-13.090909090909092,{"$f":"24*3.6*$F$10*J7*(K7-L7)/(K7-M7)/1000","v":237.22477817942826},{"$f":"N7/(100-VSTUPY!$B$18)*100","v":249.71029282045077}]
["únor",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,3,FALSE)","v":-0.2},null,null,null,null,null,null,"červen",0,20,16.5,-13.090909090909092,0,{"$f":"N8/(100-VSTUPY!$B$18)*100","v":0}]
["březen",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,4,FALSE)","v":3.7},null,null,"Náročnost objektů na vytápění:",null,null,null,"červenec",0,20,18.5,-13.090909090909092,0,{"$f":"N9/(100-VSTUPY!$B$18)*100","v":0}]
["duben",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,5,FALSE)","v":8.6},null,null,"Pz*epsilon",{"$f":"VSTUPY!B12*1000/24/3.6/F3/(F4-F6)*(F4-F5)","v":480.72111802166216},"kW",null,"srpen",0,20,18,-13.090909090909092,0,{"$f":"N10/(100-VSTUPY!$B$18)*100","v":0}]
["květen",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,6,FALSE)","v":13.7},null,null,null,null,null,null,"září",{"$f":"VLOOKUP(A2,Data!A52:F64,6,FALSE)","v":30},20,13.5,-13.090909090909092,244.7557235184577,{"$f":"N11/(100-VSTUPY!$B$18)*100","v":257.63760370363968}]
["červen",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,7,FALSE)","v":16.5},null,null,null,null,null,null,"říjen",31,20,8.6999999999999993,-13.090909090909092,439.68169204367041,{"$f":"N12/(100-VSTUPY!$B$18)*100","v":462.82283373017935}]
["červenec",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,8,FALSE)","v":18.5},null,null,null,null,null,null,"listopad",30,20,3.4,-13.090909090909092,625.06846313944584,{"$f":"N13/(100-VSTUPY!$B$18)*100","v":657.96680330467984}]
["srpen",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,9,FALSE)","v":18},null,null,null,null,null,null,"prosinec",31,20,-0.1,-13.090909090909092,782.08867345821034,{"$f":"N14/(100-VSTUPY!$B$18)*100","v":823.25123521916873}]
["září",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,10,FALSE)","v":13.5},null,null,null,null,null,null,null,null,null,null,"celkem:",{"$f":"SUM(N3:N14)","v":4927.120988060029},"GJ/r"]
["říjen",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,11,FALSE)","v":8.6999999999999993},null,null,null,null,null,null,null,null,null,null,"vstupy:",{"$f":"VSTUPY!B12","v":5000},"GJ/r"]
["listopad",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,12,FALSE)","v":3.4},null,null,null,null,null,null,null,null,null,null,"rozdil:",{"$f":"100/N16*(N15-N16)","v":-1.457580238799419},"%"]
["prosinec",{"$f":"VLOOKUP($A$2,Data!$A$32:$M$44,13,FALSE)","v":-0.1},null,null,null,null,null,null,null,null,null,null,"rozdíl daný rozdílem mezi průměrnou teplotou za otop.obd. z tzb-info a měsíčními prům. teplotami z ČHMÚ - po zprůměrování jiná hodnota"]
[]
[]
[]
["MĚSÍČNÍ POTŘEBA TEPLA - OHŘEV TUV",null,null,null,null,null,null,null,"CELKOVÁ POTŘEBA TEPLA SE ZAHRNUTÍM ZTRÁT V ROZVODECH"]
["rovnoměrná potřeba tepla pro ohřev TUV během roku",null,null,null,null,null,null,null,"vytápění",{"$f":"SUM(O3:O14)","v":5186.4431453263469},"GJ/r"]
["roční potřeba",{"$f":"VSTUPY!B13/(100-VSTUPY!B18)*100","v":1578.9473684210525},"GJ/r","se zahrnutím ztrát v rozvodech",null,null,null,null,"ohřev TUV",{"$f":"B24","v":1578.9473684210525},"GJ/r"]
["denní potř.",{"$f":"B24/365","v":4.3258832011535686},"GJ/d","se zahrnutím ztrát v rozvodech",null,null,null,null,"technologie",{"$f":"B30","v":3684.2105263157896},"GJ/r"]
[null,null,null,null,null,null,null,null,"CELKEM",{"$f":"J23+J24+J25","v":10449.601040063189},"GJ/r"]
[]
["MĚSÍČNÍ POTŘEBA TEPLA - TECHNOLOGIE"]
["rovnoměrná potřeba tepla pro technologii během roku"]
["roční potřeba",{"$f":"VSTUPY!B14/(100-VSTUPY!B18)*100","v":3684.2105263157896},"GJ/r","se zahrnutím ztrát v rozvodech"]
["denní potř.",{"$f":"B30/365","v":10.093727469358328},"GJ/d","se zahrnutím ztrát v rozvodech"]
[]
[]
["DENNÍ DIAGRAM"]
[null,"vytápění","tech.: 12h","TUV","tech.: 8h","tech.: 16h","tech.: 24h",null,null,null,null,null,null,null,"vytápění","TUV"]
["hodina","P/P_max","P/P_max","P/P_max","P/P_max","P/P_max","P/P_max",null,null,null,null,null,null,null,"https://www.asb-portal.cz/stavebnictvi/technicka-zarizeni-budov/energie/biomasa-jako-zdroj-pro-vyrobu-elektricke-energie-a-tepla-v-bytovych-domech","https://www.asb-portal.cz/stavebnictvi/technicka-zarizeni-budov/energie/biomasa-jako-zdroj-pro-vyrobu-elektricke-energie-a-tepla-v-bytovych-domech"]
[0,0.75,0,0.25,0,0,1,null,null,null,null,null,null,null,"https://www.tzb-info.cz/2227-integrace-vytapeni-a-ohrevu-tuv-v-nizkoenergetickych-bytovych-domech","https://voda.tzb-info.cz/priprava-teple-vody/14864-priprava-teple-vody-v-obytnych-budovach"]
[1,0.75,0,0.1,0,0,1,null,null,null,null,null,null,null,"https://oze.tzb-info.cz/17501-dum-s-fotovoltaikou-a-domovni-baterii-20-mesicu-provozu","http://panelovedomy.ekowatt.cz/tepla-voda/35-casove-rozlozeni-spotreby-teple-vody.html"]
[2,0.8,0,0.05,0,0,1,null,null,null,null,null,null,null,"Vlach str. 58","Cihelka str. 403 a 438"]
[3,0.85,0,0.05,0,0,1]
[4,0.9,0,0.1,0,0,1]
[5,0.95,0,0.2,0,0,1]
[6,0.97499999999999998,1,0.35,1,1,1]
[7,1,1,0.55000000000000004,1,1,1]
[8,1,1,0.6,1,1,1]
[9,0.9,1,0.55000000000000004,1,1,1]
[10,0.7,1,0.45,1,1,1]
[11,0.6,1,0.4,1,1,1]
[12,0.5,1,0.35,1,1,1]
[13,0.4,1,0.32500000000000001,1,1,1]
[14,0.4,1,0.3,0,1,1]
[15,0.45,1,0.3,0,1,1]
[16,0.5,1,0.35,0,1,1]
[17,0.55000000000000004,1,0.45,0,1,1]
[18,0.6,0,0.6,0,1,1]
[19,0.625,0,0.75,0,1,1]
[20,0.65,0,0.9,0,1,1]
[21,0.67500000000000004,0,1,0,1,1]
[22,0.7,0,0.8,0,0,1]
[23,0.72499999999999998,0,0.55000000000000004,0,0,1]
[24,{"$f":"B37","v":0.75},{"$f":"C37","v":0},{"$f":"D37","v":0.25},{"$f":"E37","v":0},{"$f":"F37","v":0},1]
[]
["(P/P_max)h",{"$f":"SUM(B38:B61)","v":16.95},{"$f":"SUM(C38:C61)","v":12},{"$f":"SUM(D38:D61)","v":10.325000000000001},{"$f":"SUM(E38:E61)","v":8},16,24]
["P_prum/P_max",{"$f":"B63/24","v":0.70624999999999993},{"$f":"C63/24","v":0.5},{"$f":"D63/24","v":0.43020833333333336},{"$f":"E63/24","v":0.33333333333333331},0.66666666666666663,1]
["P_min/P_max",{"$f":"MIN(B38:B61)/MAX(B38:B61)","v":0.4},{"$f":"MIN(C38:C61)/MAX(C38:C61)","v":0},{"$f":"MIN(D38:D61)/MAX(D38:D61)","v":0.05},{"$f":"MIN(E38:E61)/MAX(E38:E61)","v":0},0,1]
["P_max/P_prum",{"$f":"1/B64","v":1.4159292035398232},{"$f":"1/C64","v":2},2.3244552058111378,3,1.5,1]
["P_min/P_prum",{"$f":"MIN(B38:B61)/B64","v":0.56637168141592931},{"$f":"MIN(C38:C61)/C64","v":0},0.11622276029055691,0,0,1]
[]
[]
[null,"vytápění",null,null,null,null,null,"technologie",null,null,null,null,null,"TUV"]
[null,"d","h","Qv [GJ]","Pv_prum [kW]","Pv_max [kW]","Pv_min [kW]","d","h","Qt [GJ]","Pt_prum [kW]","Pt_max [kW]","Pt_min [kW]","d","h","Qt [GJ]","Pt_prum [kW]","Pt_max [kW]","Pt_min [kW]"]
["leden",{"$f":"J3","v":31},{"$f":"B72*24","v":744},{"$f":"O3","v":868.30478540529225},{"$f":"D72/3.6*1000/B72/24","v":324.18786790818854},{"$f":"E72*$B$66","v":459.02706960451479},{"$f":"E72*$B$67","v":183.61082784180593},31,{"$f":"H72*24","v":744},{"$f":"$B$31*H72","v":312.90555155010816},{"$f":"J72/3.6*1000/I72","v":116.82554941386952},{"$f":"K72/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L72*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,{"$f":"N72*24","v":744},{"$f":"$B$25*N72","v":134.10237923576062},{"$f":"P72/3.6*1000/O72","v":50.068092605944081},{"$f":"Q72/$D$64","v":116.38103850292086},{"$f":"R72*$D$65","v":5.8190519251460433}]
["únor",28,{"$f":"B73*24","v":672},{"$f":"O4","v":747.28117258860834},{"$f":"D73/3.6*1000/B73/24","v":308.8959873464816},{"$f":"E73*$B$66","v":437.374849340151},{"$f":"E73*$B$67","v":174.9499397360604},28,{"$f":"H73*24","v":672},{"$f":"$B$31*H73","v":282.62436914203317},{"$f":"J73/3.6*1000/I73","v":116.82554941386954},{"$f":"K73/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773908},{"$f":"L73*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},28,{"$f":"N73*24","v":672},{"$f":"$B$25*N73","v":121.12472963229992},{"$f":"P73/3.6*1000/O73","v":50.068092605944081},{"$f":"Q73/$D$64","v":116.38103850292086},{"$f":"R73*$D$65","v":5.8190519251460433}]
["březen",31,744,667.61169821255953,{"$f":"D74/3.6*1000/B74/24","v":249.25765315582419},352.93119030913164,141.17247612365267,31,744,312.90555155010816,{"$f":"J74/3.6*1000/I74","v":116.82554941386952},{"$f":"K74/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L74*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,744,134.10237923576062,50.068092605944081,116.38103850292086,5.8190519251460433]
["duben",30,720,451.85672034176798,{"$f":"D75/3.6*1000/B75/24","v":174.32743840345987},246.83531101374851,98.734124405499415,30,720,302.81182408074983,116.82554941386952,{"$f":"K75/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L75*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},30,720,129.77649603460705,50.068092605944081,116.38103850292086,5.8190519251460433]
["květen",30,720,249.71029282045077,{"$f":"D76/3.6*1000/B76/24","v":96.338847538754166},136.40898766549265,54.56359506619706,31,744,312.90555155010816,116.82554941386952,{"$f":"K76/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L76*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,744,134.10237923576062,50.068092605944081,116.38103850292086,5.8190519251460433]
["červen",0,0,0,0,0,{"$f":"E77*$B$67","v":0},30,720,302.81182408074983,116.82554941386952,{"$f":"K77/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L77*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},30,720,129.77649603460705,50.068092605944081,116.38103850292086,5.8190519251460433]
["červenec",0,0,0,0,0,0,31,744,312.90555155010816,116.82554941386952,{"$f":"K78/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L78*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,744,134.10237923576062,50.068092605944081,116.38103850292086,5.8190519251460433]
["srpen",0,0,0,0,0,0,31,744,312.90555155010816,116.82554941386952,{"$f":"K79/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L79*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,744,134.10237923576062,50.068092605944081,116.38103850292086,5.8190519251460433]
["září",30,720,257.63760370363968,{"$f":"D80/3.6*1000/B80/24","v":99.397223651095558},140.73943171836541,56.295772687346165,30,720,302.81182408074983,116.82554941386952,{"$f":"K80/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L80*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},30,720,129.77649603460705,50.068092605944081,116.38103850292086,5.8190519251460433]
["říjen",31,744,462.82283373017935,{"$f":"D81/3.6*1000/B81/24","v":172.79825034728916},244.67008898731211,97.868035594924848,31,744,312.90555155010816,116.82554941386952,{"$f":"K81/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L81*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,744,134.10237923576062,50.068092605944081,116.38103850292086,5.8190519251460433]
["listopad",30,720,657.96680330467984,{"$f":"D82/3.6*1000/B82/24","v":253.84521732433635},359.42685638844091,143.77074255537636,30,720,302.81182408074983,116.82554941386952,{"$f":"K82/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L82*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},30,720,129.77649603460705,50.068092605944081,116.38103850292086,5.8190519251460433]
["prosinec",31,744,823.25123521916873,{"$f":"D83/3.6*1000/B83/24","v":307.36679929031089},435.20962731371458,174.08385092548585,31,744,312.90555155010816,116.82554941386952,{"$f":"K83/IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$64,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$64,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$64,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$64,0))))","v":233.65109882773905},{"$f":"L83*IF(VSTUPY!$B$19=12,'Velikost zdroje'!$C$65,IF(VSTUPY!$B$19=8,'Velikost zdroje'!$E$65,IF(VSTUPY!$B$19=16,'Velikost zdroje'!$F$65,IF(VSTUPY!$B$19=24,'Velikost zdroje'!$G$65,0))))","v":0},31,744,134.10237923576062,50.068092605944081,116.38103850292086,5.8190519251460433]
[]
[]
["MĚSÍČNÍ POTŘEBA VÝKONU - CELKOVÁ"]
["celkem"]
[null,"dny","P_prum [kW]","P_max [kW]","P_min [kW]","Q [GJ]"]
["leden",31,{"$f":"E72+K72+Q72","v":491.08150992800211},{"$f":"Pomocné!$E62","v":762.50679153400642},{"$f":"Pomocné!$E63","v":345.24486486446136},{"$f":"D72+J72+P72","v":1315.3127161911611}]
["únor",28,{"$f":"E73+K73+Q73","v":475.78962936629517},{"$f":"Pomocné!$I62","v":740.85457126964263},{"$f":"Pomocné!$I63","v":332.2535327058431},1151.0302713629414]
["březen",31,416.15129517563776,{"$f":"Pomocné!$M62","v":656.41091223862327},{"$f":"Pomocné!$M63","v":276.33649658214085},1114.6196289984282]
["duben",30,{"$f":"E75+K75+Q75","v":341.22108042327346},{"$f":"Pomocné!$Q62","v":550.31503294324011},{"$f":"Pomocné!$Q63","v":196.76458711060346},884.44504045712483]
["květen",31,263.23248955856775,{"$f":"Pomocné!$U62","v":439.88870959498416},{"$f":"Pomocné!$U63","v":113.94484459941157},696.71822360631961]
["červen",30,166.8936420198136,{"$f":"Pomocné!$Y62","v":303.47972192949157},{"$f":"Pomocné!$Y63","v":5.8190519251460433},432.58832011535685]
["červenec",31,166.8936420198136,{"$f":"Pomocné!$AC62","v":303.47972192949157},{"$f":"Pomocné!$AC63","v":5.8190519251460433},447.00793078586878]
["srpen",31,166.8936420198136,{"$f":"Pomocné!$AG62","v":303.47972192949157},{"$f":"Pomocné!$AG63","v":5.8190519251460433},447.00793078586878]
["září",30,266.29086567090917,{"$f":"Pomocné!$AK62","v":444.21915364785696},{"$f":"Pomocné!$AK63","v":117.19267763906615},690.22592381899653]
["říjen",31,339.69189236710275,{"$f":"Pomocné!$AO62","v":548.14981091680374},{"$f":"Pomocné!$AO63","v":195.14067059077618},909.83076451604813]
["listopad",30,420.73885934414994,{"$f":"Pomocné!$AS62","v":662.90657831793249},{"$f":"Pomocné!$AS63","v":281.20824614162279},1090.5551234200368]
["prosinec",31,474.26044131012446,{"$f":"Pomocné!$AW62","v":738.68934924320615},{"$f":"Pomocné!$AW63","v":330.95439948998126},1270.2591660050375]
[null,null,null,null,null,{"$f":"SUM(F89:F100)","v":10449.601040063189},"GJ/r"]
[null,null,null,null,"vstupy:",{"$f":"VSTUPY!B7","v":10000},"GJ/r"]
[null,null,null,null,"rozdil:",{"$f":"100/F102*(F101-F102)","v":4.4960104006318948},"%"]
[]
[]
["DTPV"]
[null,null,null,null,null,null,"hodiny","čas","P_prum [kW]","P_max [kW]","P_min [kW]"]
[null,"dny","P_prum [kW]","P_max [kW]","P_min [kW]",null,0,0,{"$f":"I109","v":491.08150992800211},{"$f":"J109","v":762.50679153400642},{"$f":"K109","v":345.24486486446136}]
["leden",31,491.08150992800211,762.50679153400642,345.24486486446136,null,{"$f":"B109*24","v":744},{"$f":"G109","v":744},{"$f":"C109","v":491.08150992800211},762.50679153400642,345.24486486446136]
["únor",28,475.78962936629517,740.85457126964263,332.2535327058431,null,{"$f":"B110*24","v":672},{"$f":"H109+G110","v":1416},475.78962936629517,740.85457126964263,332.2535327058431]
["prosinec",31,474.26044131012446,738.68934924320615,330.95439948998126,null,{"$f":"B111*24","v":744},{"$f":"H110+G111","v":2160},474.26044131012446,738.68934924320615,330.95439948998126]
["listopad",30,420.73885934414994,662.90657831793249,281.20824614162279,null,720,2880,420.73885934414994,662.90657831793249,281.20824614162279]
["březen",31,416.15129517563776,656.41091223862327,276.33649658214085,null,744,3624,{"$f":"C113","v":416.15129517563776},656.41091223862327,276.33649658214085]
["duben",30,341.22108042327346,550.31503294324011,196.76458711060346,null,720,4344,341.22108042327346,550.31503294324011,196.76458711060346]
["říjen",31,339.69189236710275,548.14981091680374,195.14067059077618,null,744,5088,339.69189236710275,548.14981091680374,195.14067059077618]
["září",30,266.29086567090917,444.21915364785696,117.19267763906615,null,720,5808,266.29086567090917,444.21915364785696,117.19267763906615]
["květen",31,263.23248955856775,439.88870959498416,113.94484459941157,null,744,6552,263.23248955856775,439.88870959498416,113.94484459941157]
["červen",30,166.8936420198136,303.47972192949157,5.8190519251460433,null,720,7272,166.8936420198136,303.47972192949157,5.8190519251460433]
["červenec",31,166.8936420198136,303.47972192949157,5.8190519251460433,null,744,8016,166.8936420198136,303.47972192949157,5.8190519251460433]
["srpen",31,166.8936420198136,303.47972192949157,5.8190519251460433,null,744,8760,166.8936420198136,303.47972192949157,5.8190519251460433]
[]
[]
["VELIKOST INSTALOVANÉHO VÝKONU"]
["Max. potřebný výkon:",{"$f":"MAX(D89:D100)","v":762.50679153400642},"kW"]
["Celková roční potřeba tepla:",{"$f":"VSTUPY!B7","v":10000},"GJ/r"]
["Ztráta rozvodů:",{"$f":"VSTUPY!B18","v":5},"%"]
["Rocni potreba tepla (+ztraty):",{"$f":"ROUNDUP(B125/(100-B126)*100,0)","v":10527},"GJ/r"]
["Doba využití výkonu:",{"$f":"ROUND(B127/3.6*1000/B124,0)","v":3835},"h/r"]

{"sheet":"Pomocné","index":5,"n_rows":521,"n_cols":49,"rows_kept":521,"cut":false,"hidden":false,"merged":[[152,18,154,18],[157,18,159,18],[162,18,164,18],[167,18,169,18],[172,18,174,18],[298,17,340,17],[347,17,394,17],[401,17,453,17],[460,17,517,17],[30,45,30,48],[30,21,30,24],[30,25,30,28],[30,29,30,32],[30,33,30,36],[30,37,30,40],[30,41,30,44],[109,17,121,17],[152,17,174,17],[181,17,208,17],[215,17,247,17],[254,17,291,17],[128,17,145,17],[30,1,30,4],[30,5,30,8],[30,9,30,12],[30,13,30,16],[30,17,30,20]]}
["DENNÍ DIAGRAM PRO JEDNOTLIVÉ MĚSÍCE",null,null,null,null,null,null,null,null,null,"EKONOMIKA - DATA"]
[null,{"$f":"'Velikost zdroje'!B35","v":"vytápění"},{"$f":"'Velikost zdroje'!C35","v":"tech.: 12h"},{"$f":"'Velikost zdroje'!D35","v":"TUV"},{"$f":"'Velikost zdroje'!E35","v":"tech.: 8h"},{"$f":"'Velikost zdroje'!F35","v":"tech.: 16h"},{"$f":"'Velikost zdroje'!G35","v":"tech.: 24h"},null,null,null,"Doba porovnani [roky]",null,"Diskontí míra [%]"]
[{"$f":"'Velikost zdroje'!A36","v":"hodina"},{"$f":"'Velikost zdroje'!B36","v":"P/P_max"},{"$f":"'Velikost zdroje'!C36","v":"P/P_max"},{"$f":"'Velikost zdroje'!D36","v":"P/P_max"},{"$f":"'Velikost zdroje'!E36","v":"P/P_max"},{"$f":"'Velikost zdroje'!F36","v":"P/P_max"},{"$f":"'Velikost zdroje'!G36","v":"P/P_max"},null,null,null,5,null,0]
[{"$f":"'Velikost zdroje'!A37","v":0},{"$f":"'Velikost zdroje'!B37","v":0.75},{"$f":"'Velikost zdroje'!C37","v":0},{"$f":"'Velikost zdroje'!D37","v":0.25},{"$f":"'Velikost zdroje'!E37","v":0},{"$f":"'Velikost zdroje'!F37","v":0},{"$f":"'Velikost zdroje'!G37","v":1},null,null,null,10,null,1]
[{"$f":"'Velikost zdroje'!A38","v":1},{"$f":"'Velikost zdroje'!B38","v":0.75},{"$f":"'Velikost zdroje'!C38","v":0},{"$f":"'Velikost zdroje'!D38","v":0.1},{"$f":"'Velikost zdroje'!E38","v":0},{"$f":"'Velikost zdroje'!F38","v":0},{"$f":"'Velikost zdroje'!G38","v":1},null,null,null,15,null,2]
[{"$f":"'Velikost zdroje'!A39","v":2},{"$f":"'Velikost zdroje'!B39","v":0.8},{"$f":"'Velikost zdroje'!C39","v":0},{"$f":"'Velikost zdroje'!D39","v":0.05},{"$f":"'Velikost zdroje'!E39","v":0},{"$f":"'Velikost zdroje'!F39","v":0},{"$f":"'Velikost zdroje'!G39","v":1},null,null,null,20,null,3]
[{"$f":"'Velikost zdroje'!A40","v":3},{"$f":"'Velikost zdroje'!B40","v":0.85},{"$f":"'Velikost zdroje'!C40","v":0},{"$f":"'Velikost zdroje'!D40","v":0.05},{"$f":"'Velikost zdroje'!E40","v":0},{"$f":"'Velikost zdroje'!F40","v":0},{"$f":"'Velikost zdroje'!G40","v":1},null,null,null,25,null,4]
[{"$f":"'Velikost zdroje'!A41","v":4},{"$f":"'Velikost zdroje'!B41","v":0.9},{"$f":"'Velikost zdroje'!C41","v":0},{"$f":"'Velikost zdroje'!D41","v":0.1},{"$f":"'Velikost zdroje'!E41","v":0},{"$f":"'Velikost zdroje'!F41","v":0},{"$f":"'Velikost zdroje'!G41","v":1},null,null,null,null,null,5]
[{"$f":"'Velikost zdroje'!A42","v":5},{"$f":"'Velikost zdroje'!B42","v":0.95},{"$f":"'Velikost zdroje'!C42","v":0},{"$f":"'Velikost zdroje'!D42","v":0.2},{"$f":"'Velikost zdroje'!E42","v":0},{"$f":"'Velikost zdroje'!F42","v":0},{"$f":"'Velikost zdroje'!G42","v":1},null,null,null,null,null,6]
[{"$f":"'Velikost zdroje'!A43","v":6},{"$f":"'Velikost zdroje'!B43","v":0.97499999999999998},{"$f":"'Velikost zdroje'!C43","v":1},{"$f":"'Velikost zdroje'!D43","v":0.35},{"$f":"'Velikost zdroje'!E43","v":1},{"$f":"'Velikost zdroje'!F43","v":1},{"$f":"'Velikost zdroje'!G43","v":1},null,null,null,null,null,7]
[{"$f":"'Velikost zdroje'!A44","v":7},{"$f":"'Velikost zdroje'!B44","v":1},{"$f":"'Velikost zdroje'!C44","v":1},{"$f":"'Velikost zdroje'!D44","v":0.55000000000000004},{"$f":"'Velikost zdroje'!E44","v":1},{"$f":"'Velikost zdroje'!F44","v":1},{"$f":"'Velikost zdroje'!G44","v":1},null,null,null,null,null,8]
[{"$f":"'Velikost zdroje'!A45","v":8},{"$f":"'Velikost zdroje'!B45","v":1},{"$f":"'Velikost zdroje'!C45","v":1},{"$f":"'Velikost zdroje'!D45","v":0.6},{"$f":"'Velikost zdroje'!E45","v":1},{"$f":"'Velikost zdroje'!F45","v":1},{"$f":"'Velikost zdroje'!G45","v":1},null,null,null,null,null,9]
[{"$f":"'Velikost zdroje'!A46","v":9},{"$f":"'Velikost zdroje'!B46","v":0.9},{"$f":"'Velikost zdroje'!C46","v":1},{"$f":"'Velikost zdroje'!D46","v":0.55000000000000004},{"$f":"'Velikost zdroje'!E46","v":1},{"$f":"'Velikost zdroje'!F46","v":1},{"$f":"'Velikost zdroje'!G46","v":1},null,null,null,null,null,10]
[{"$f":"'Velikost zdroje'!A47","v":10},{"$f":"'Velikost zdroje'!B47","v":0.7},{"$f":"'Velikost zdroje'!C47","v":1},{"$f":"'Velikost zdroje'!D47","v":0.45},{"$f":"'Velikost zdroje'!E47","v":1},{"$f":"'Velikost zdroje'!F47","v":1},{"$f":"'Velikost zdroje'!G47","v":1},null,null,null,null,null,11]
[{"$f":"'Velikost zdroje'!A48","v":11},{"$f":"'Velikost zdroje'!B48","v":0.6},{"$f":"'Velikost zdroje'!C48","v":1},{"$f":"'Velikost zdroje'!D48","v":0.4},{"$f":"'Velikost zdroje'!E48","v":1},{"$f":"'Velikost zdroje'!F48","v":1},{"$f":"'Velikost zdroje'!G48","v":1},null,null,null,null,null,12]
[{"$f":"'Velikost zdroje'!A49","v":12},{"$f":"'Velikost zdroje'!B49","v":0.5},{"$f":"'Velikost zdroje'!C49","v":1},{"$f":"'Velikost zdroje'!D49","v":0.35},{"$f":"'Velikost zdroje'!E49","v":1},{"$f":"'Velikost zdroje'!F49","v":1},{"$f":"'Velikost zdroje'!G49","v":1},null,null,null,null,null,13]
[{"$f":"'Velikost zdroje'!A50","v":13},{"$f":"'Velikost zdroje'!B50","v":0.4},{"$f":"'Velikost zdroje'!C50","v":1},{"$f":"'Velikost zdroje'!D50","v":0.32500000000000001},{"$f":"'Velikost zdroje'!E50","v":1},{"$f":"'Velikost zdroje'!F50","v":1},{"$f":"'Velikost zdroje'!G50","v":1},null,null,null,null,null,14]
[{"$f":"'Velikost zdroje'!A51","v":14},{"$f":"'Velikost zdroje'!B51","v":0.4},{"$f":"'Velikost zdroje'!C51","v":1},{"$f":"'Velikost zdroje'!D51","v":0.3},{"$f":"'Velikost zdroje'!E51","v":0},{"$f":"'Velikost zdroje'!F51","v":1},{"$f":"'Velikost zdroje'!G51","v":1},null,null,null,null,null,15]
[{"$f":"'Velikost zdroje'!A52","v":15},{"$f":"'Velikost zdroje'!B52","v":0.45},{"$f":"'Velikost zdroje'!C52","v":1},{"$f":"'Velikost zdroje'!D52","v":0.3},{"$f":"'Velikost zdroje'!E52","v":0},{"$f":"'Velikost zdroje'!F52","v":1},{"$f":"'Velikost zdroje'!G52","v":1},null,null,null,null,null,16]
[{"$f":"'Velikost zdroje'!A53","v":16},{"$f":"'Velikost zdroje'!B53","v":0.5},{"$f":"'Velikost zdroje'!C53","v":1},{"$f":"'Velikost zdroje'!D53","v":0.35},{"$f":"'Velikost zdroje'!E53","v":0},{"$f":"'Velikost zdroje'!F53","v":1},{"$f":"'Velikost zdroje'!G53","v":1},null,null,null,null,null,17]
[{"$f":"'Velikost zdroje'!A54","v":17},{"$f":"'Velikost zdroje'!B54","v":0.55000000000000004},{"$f":"'Velikost zdroje'!C54","v":1},{"$f":"'Velikost zdroje'!D54","v":0.45},{"$f":"'Velikost zdroje'!E54","v":0},{"$f":"'Velikost zdroje'!F54","v":1},{"$f":"'Velikost zdroje'!G54","v":1},null,null,null,null,null,18]
[{"$f":"'Velikost zdroje'!A55","v":18},{"$f":"'Velikost zdroje'!B55","v":0.6},{"$f":"'Velikost zdroje'!C55","v":0},{"$f":"'Velikost zdroje'!D55","v":0.6},{"$f":"'Velikost zdroje'!E55","v":0},{"$f":"'Velikost zdroje'!F55","v":1},{"$f":"'Velikost zdroje'!G55","v":1},null,null,null,null,null,19]
[{"$f":"'Velikost zdroje'!A56","v":19},{"$f":"'Velikost zdroje'!B56","v":0.625},{"$f":"'Velikost zdroje'!C56","v":0},{"$f":"'Velikost zdroje'!D56","v":0.75},{"$f":"'Velikost zdroje'!E56","v":0},{"$f":"'Velikost zdroje'!F56","v":1},{"$f":"'Velikost zdroje'!G56","v":1},null,null,null,null,null,20]
[{"$f":"'Velikost zdroje'!A57","v":20},{"$f":"'Velikost zdroje'!B57","v":0.65},{"$f":"'Velikost zdroje'!C57","v":0},{"$f":"'Velikost zdroje'!D57","v":0.9},{"$f":"'Velikost zdroje'!E57","v":0},{"$f":"'Velikost zdroje'!F57","v":1},{"$f":"'Velikost zdroje'!G57","v":1}]
[{"$f":"'Velikost zdroje'!A58","v":21},{"$f":"'Velikost zdroje'!B58","v":0.67500000000000004},{"$f":"'Velikost zdroje'!C58","v":0},{"$f":"'Velikost zdroje'!D58","v":1},{"$f":"'Velikost zdroje'!E58","v":0},{"$f":"'Velikost zdroje'!F58","v":1},{"$f":"'Velikost zdroje'!G58","v":1}]
[{"$f":"'Velikost zdroje'!A59","v":22},{"$f":"'Velikost zdroje'!B59","v":0.7},{"$f":"'Velikost zdroje'!C59","v":0},{"$f":"'Velikost zdroje'!D59","v":0.8},{"$f":"'Velikost zdroje'!E59","v":0},{"$f":"'Velikost zdroje'!F59","v":0},{"$f":"'Velikost zdroje'!G59","v":1}]
[{"$f":"'Velikost zdroje'!A60","v":23},{"$f":"'Velikost zdroje'!B60","v":0.72499999999999998},{"$f":"'Velikost zdroje'!C60","v":0},{"$f":"'Velikost zdroje'!D60","v":0.55000000000000004},{"$f":"'Velikost zdroje'!E60","v":0},{"$f":"'Velikost zdroje'!F60","v":0},{"$f":"'Velikost zdroje'!G60","v":1}]
[{"$f":"'Velikost zdroje'!A61","v":24},{"$f":"'Velikost zdroje'!B61","v":0.75},{"$f":"'Velikost zdroje'!C61","v":0},{"$f":"'Velikost zdroje'!D61","v":0.25},{"$f":"'Velikost zdroje'!E61","v":0},{"$f":"'Velikost zdroje'!F61","v":0},{"$f":"'Velikost zdroje'!G61","v":1}]
[]
[]
[null,"LEDEN",null,null,null,"ÚNOR",null,null,null,"BŘEZEN",null,null,null,"DUBEN",null,null,null,"KVĚTEN",null,null,null,"ČERVEN",null,null,null,"ČERVENEC",null,null,null,"SRPEN",null,null,null,"ZÁŘÍ",null,null,null,"ŘÍJEN",null,null,null,"LISTOPAD",null,null,null,"PROSINEC"]
[null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV",null,"vytapeni","technologie","TUV"]
["Px_max [kW]",{"$f":"'Velikost zdroje'!$F72","v":459.02706960451479},{"$f":"'Velikost zdroje'!$L72","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R72","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F73","v":437.374849340151},{"$f":"'Velikost zdroje'!$L73","v":233.65109882773908},{"$f":"'Velikost zdroje'!$R73","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F74","v":352.93119030913164},{"$f":"'Velikost zdroje'!$L74","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R74","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F75","v":246.83531101374851},{"$f":"'Velikost zdroje'!$L75","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R75","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F76","v":136.40898766549265},{"$f":"'Velikost zdroje'!$L76","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R76","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F77","v":0},{"$f":"'Velikost zdroje'!$L77","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R77","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F78","v":0},{"$f":"'Velikost zdroje'!$L78","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R78","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F79","v":0},{"$f":"'Velikost zdroje'!$L79","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R79","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F80","v":140.73943171836541},{"$f":"'Velikost zdroje'!$L80","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R80","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F81","v":244.67008898731211},{"$f":"'Velikost zdroje'!$L81","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R81","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F82","v":359.42685638844091},{"$f":"'Velikost zdroje'!$L82","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R82","v":116.38103850292086},null,{"$f":"'Velikost zdroje'!$F83","v":435.20962731371458},{"$f":"'Velikost zdroje'!$L83","v":233.65109882773905},{"$f":"'Velikost zdroje'!$R83","v":116.38103850292086}]
[]
["hodina","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]","vytápění [kW]","tech. [kW]","TUV [kW]","CELKEM [kW]"]
[0,{"$f":"B$33*$B4","v":344.27030220338611},{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"D$33*$D4","v":29.095259625730215},{"$f":"B36+C36+D36","v":373.3655618291163},{"$f":"F$33*$B4","v":328.03113700511324},{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"H$33*$D4","v":29.095259625730215},{"$f":"F36+G36+H36","v":357.12639663084343},{"$f":"J$33*$B4","v":264.69839273184874},{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"L$33*$D4","v":29.095259625730215},{"$f":"J36+K36+L36","v":293.79365235757894},{"$f":"N$33*$B4","v":185.12648326031137},{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"P$33*$D4","v":29.095259625730215},{"$f":"N36+O36+P36","v":214.2217428860416},{"$f":"R$33*$B4","v":102.30674074911948},{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"T$33*$D4","v":29.095259625730215},{"$f":"R36+S36+T36","v":131.40200037484971},{"$f":"V$33*$B4","v":0},{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"X$33*$D4","v":29.095259625730215},{"$f":"V36+W36+X36","v":29.095259625730215},{"$f":"Z$33*$B4","v":0},{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"AB$33*$D4","v":29.095259625730215},{"$f":"Z36+AA36+AB36","v":29.095259625730215},{"$f":"AD$33*$B4","v":0},{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"AF$33*$D4","v":29.095259625730215},{"$f":"AD36+AE36+AF36","v":29.095259625730215},{"$f":"AH$33*$B4","v":105.55457378877406},{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"AJ$33*$D4","v":29.095259625730215},{"$f":"AH36+AI36+AJ36","v":134.64983341450429},{"$f":"AL$33*$B4","v":183.5025667404841},{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"AN$33*$D4","v":29.095259625730215},{"$f":"AL36+AM36+AN36","v":212.59782636621432},{"$f":"AP$33*$B4","v":269.57014229133068},{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"AR$33*$D4","v":29.095259625730215},{"$f":"AP36+AQ36+AR36","v":298.66540191706088},{"$f":"AT$33*$B4","v":326.40722048528596},{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E4,IF(VSTUPY!$B$19=12,Pomocné!$C4,IF(VSTUPY!$B$19=16,Pomocné!$F4,Pomocné!$G4)))","v":0},{"$f":"AV$33*$D4","v":29.095259625730215},{"$f":"AT36+AU36+AV36","v":355.50248011101615}]
[1,{"$f":"B$33*$B5","v":344.27030220338611},{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"D$33*$D5","v":11.638103850292087},{"$f":"B37+C37+D37","v":355.90840605367822},{"$f":"F$33*$B5","v":328.03113700511324},{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"H$33*$D5","v":11.638103850292087},{"$f":"F37+G37+H37","v":339.66924085540535},{"$f":"J$33*$B5","v":264.69839273184874},{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"L$33*$D5","v":11.638103850292087},{"$f":"J37+K37+L37","v":276.33649658214085},{"$f":"N$33*$B5","v":185.12648326031137},{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"P$33*$D5","v":11.638103850292087},{"$f":"N37+O37+P37","v":196.76458711060346},{"$f":"R$33*$B5","v":102.30674074911948},{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"T$33*$D5","v":11.638103850292087},{"$f":"R37+S37+T37","v":113.94484459941157},{"$f":"V$33*$B5","v":0},{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"X$33*$D5","v":11.638103850292087},{"$f":"V37+W37+X37","v":11.638103850292087},{"$f":"Z$33*$B5","v":0},{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"AB$33*$D5","v":11.638103850292087},{"$f":"Z37+AA37+AB37","v":11.638103850292087},{"$f":"AD$33*$B5","v":0},{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"AF$33*$D5","v":11.638103850292087},{"$f":"AD37+AE37+AF37","v":11.638103850292087},{"$f":"AH$33*$B5","v":105.55457378877406},{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"AJ$33*$D5","v":11.638103850292087},{"$f":"AH37+AI37+AJ37","v":117.19267763906615},{"$f":"AL$33*$B5","v":183.5025667404841},{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"AN$33*$D5","v":11.638103850292087},{"$f":"AL37+AM37+AN37","v":195.14067059077618},{"$f":"AP$33*$B5","v":269.57014229133068},{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"AR$33*$D5","v":11.638103850292087},{"$f":"AP37+AQ37+AR37","v":281.20824614162279},{"$f":"AT$33*$B5","v":326.40722048528596},{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E5,IF(VSTUPY!$B$19=12,Pomocné!$C5,IF(VSTUPY!$B$19=16,Pomocné!$F5,Pomocné!$G5)))","v":0},{"$f":"AV$33*$D5","v":11.638103850292087},{"$f":"AT37+AU37+AV37","v":338.04532433557807}]
[2,367.22165568361186,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,373.04070760875788,349.8998794721208,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,355.71893139726683,282.34495224730534,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,288.16400417245137,197.46824881099883,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,203.28730073614489,109.12719013239412,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,114.94624205754016,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,5.8190519251460433,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,5.8190519251460433,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,5.8190519251460433,112.59154537469233,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,118.41059729983837,195.7360711898497,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,201.55512311499575,287.54148511075272,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,293.36053703589874,348.1677018509717,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E6,IF(VSTUPY!$B$19=12,Pomocné!$C6,IF(VSTUPY!$B$19=16,Pomocné!$F6,Pomocné!$G6)))","v":0},5.8190519251460433,353.98675377611772]
[3,390.17300916383755,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,395.99206108898358,{"$f":"F$33*$B7","v":371.76862193912837},{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,377.58767386427439,{"$f":"J$33*$B7","v":299.99151176276189},{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,305.81056368790792,{"$f":"N$33*$B7","v":209.81001436168623},{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,215.62906628683228,{"$f":"R$33*$B7","v":115.94763951566874},{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,121.76669144081478,{"$f":"V$33*$B7","v":0},{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,5.8190519251460433,{"$f":"Z$33*$B7","v":0},{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,5.8190519251460433,{"$f":"AD$33*$B7","v":0},{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,5.8190519251460433,{"$f":"AH$33*$B7","v":119.6285169606106},{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,125.44756888575664,{"$f":"AL$33*$B7","v":207.96957563921529},{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,213.78862756436135,{"$f":"AP$33*$B7","v":305.51282793017475},{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,311.33187985532078,{"$f":"AT$33*$B7","v":369.92818321665737},{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E7,IF(VSTUPY!$B$19=12,Pomocné!$C7,IF(VSTUPY!$B$19=16,Pomocné!$F7,Pomocné!$G7)))","v":0},5.8190519251460433,375.7472351418034]
[4,413.1243626440633,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,424.76246649435541,393.63736440613593,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,405.27546825642804,317.63807127821849,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,329.2761751285106,222.15177991237366,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,233.78988376266574,122.76808889894339,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,134.40619274923549,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,11.638103850292087,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,11.638103850292087,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,11.638103850292087,126.66548854652888,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,138.30359239682096,220.20308008858092,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,231.841183938873,323.48417074959684,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,335.12227459988895,391.68866458234311,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E8,IF(VSTUPY!$B$19=12,Pomocné!$C8,IF(VSTUPY!$B$19=16,Pomocné!$F8,Pomocné!$G8)))","v":0},11.638103850292087,403.32676843263522]
[5,436.07571612428904,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,459.35192382487321,415.50610687314344,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,438.7823145737276,335.28463079367503,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,358.5608384942592,234.49354546306108,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,257.76975316364525,129.588538282218,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,152.86474598280216,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,23.276207700584173,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,23.276207700584173,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,23.276207700584173,133.70246013244713,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,156.9786678330313,232.43658453794649,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,255.71279223853065,341.45551356901888,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,364.73172126960304,413.44914594802884,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E9,IF(VSTUPY!$B$19=12,Pomocné!$C9,IF(VSTUPY!$B$19=16,Pomocné!$F9,Pomocné!$G9)))","v":0},23.276207700584173,436.72535364861301]
[6,447.55139286440192,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,721.93585516816324,426.44047810664722,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773908},40.733363476022298,700.82494041040854,344.10791055140334,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,618.49237285516472,240.66442823840478,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,515.04889054216608,132.99876297385532,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,407.3832252776167,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,274.38446230376132,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,274.38446230376132,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,274.38446230376132,137.22094592540628,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,411.60540822916767,238.5533367626293,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,512.93779906639065,350.44118497872989,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,624.82564728249122,424.32938663087168,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E10,IF(VSTUPY!$B$19=12,Pomocné!$C10,IF(VSTUPY!$B$19=16,Pomocné!$F10,Pomocné!$G10)))","v":233.65109882773905},40.733363476022298,698.71384893463301]
[7,459.02706960451479,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,756.68773960886028,437.374849340151,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773908},64.009571176606471,735.03551934449661,352.93119030913164,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,650.59186031347713,246.83531101374851,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,544.49598101809397,136.40898766549265,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,434.06965766983814,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,297.66067000434555,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,297.66067000434555,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,297.66067000434555,140.73943171836541,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,438.40010172271093,244.67008898731211,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,542.3307589916576,359.42685638844091,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,657.08752639278646,435.20962731371458,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E11,IF(VSTUPY!$B$19=12,Pomocné!$C11,IF(VSTUPY!$B$19=16,Pomocné!$F11,Pomocné!$G11)))","v":233.65109882773905},64.009571176606471,732.87029731806001]
[8,459.02706960451479,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,762.50679153400642,437.374849340151,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773908},69.828623101752513,740.85457126964263,352.93119030913164,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,656.41091223862327,246.83531101374851,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,550.31503294324011,136.40898766549265,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,439.88870959498416,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,303.47972192949157,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,303.47972192949157,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,303.47972192949157,140.73943171836541,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,444.21915364785696,244.67008898731211,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,548.14981091680374,359.42685638844091,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,662.90657831793249,435.20962731371458,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E12,IF(VSTUPY!$B$19=12,Pomocné!$C12,IF(VSTUPY!$B$19=16,Pomocné!$F12,Pomocné!$G12)))","v":233.65109882773905},69.828623101752513,738.68934924320615]
[9,413.1243626440633,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,710.78503264840879,393.63736440613593,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773908},64.009571176606471,691.29803441048148,317.63807127821849,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,615.29874128256392,222.15177991237366,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,519.81244991671917,122.76808889894339,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,420.42875890328889,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,297.66067000434555,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,297.66067000434555,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,297.66067000434555,126.66548854652888,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,424.32615855087437,220.20308008858092,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,517.86375009292647,323.48417074959684,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,621.14484075394239,391.68866458234311,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E13,IF(VSTUPY!$B$19=12,Pomocné!$C13,IF(VSTUPY!$B$19=16,Pomocné!$F13,Pomocné!$G13)))","v":233.65109882773905},64.009571176606471,689.34933458668866]
[10,321.31894872316036,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,607.34151487721374,306.16239453810567,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773908},52.371467326314388,592.18496069215917,247.05183321639214,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,533.07439937044558,172.78471770962395,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,458.80728386367741,95.486291365844849,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,381.50885751989824,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,286.02256615405344,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,286.02256615405344,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,286.02256615405344,98.517602202855784,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,384.54016835690925,171.26906229111847,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,457.29162844517191,251.59879947190862,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,537.62136562596208,304.64673911960017,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E14,IF(VSTUPY!$B$19=12,Pomocné!$C14,IF(VSTUPY!$B$19=16,Pomocné!$F14,Pomocné!$G14)))","v":233.65109882773905},52.371467326314388,590.66930527365355]
[11,275.41624176270886,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,555.61975599161622,262.4249096040906,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773908},46.552415401168346,542.62842383299801,211.75871418547896,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,491.96222841438635,148.10118660824909,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,428.30470083715647,81.845392599295579,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,362.04890682820297,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,280.20351422890741,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,280.20351422890741,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,280.20351422890741,84.443659031019237,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,364.6471732599266,146.80205339238725,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,427.00556762129463,215.65611383306455,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,495.85962806197193,261.12577638822876,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E15,IF(VSTUPY!$B$19=12,Pomocné!$C15,IF(VSTUPY!$B$19=16,Pomocné!$F15,Pomocné!$G15)))","v":233.65109882773905},46.552415401168346,541.32929061713617]
[12,229.5135348022574,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,503.89799710601875,218.6874246700755,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773908},40.733363476022298,493.07188697383685,176.46559515456582,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,450.85005745832717,123.41765550687425,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,397.80211781063559,68.204493832746323,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,342.5889561365077,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,274.38446230376132,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,274.38446230376132,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,274.38446230376132,70.369715859182705,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,344.75417816294407,122.33504449365606,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,396.71950679741741,179.71342819422046,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,454.09789049798178,217.60481365685729,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E16,IF(VSTUPY!$B$19=12,Pomocné!$C16,IF(VSTUPY!$B$19=16,Pomocné!$F16,Pomocné!$G16)))","v":233.65109882773905},40.733363476022298,491.98927596061867]
[13,183.61082784180593,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,455.0857641829943,174.9499397360604,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773908},37.823837513449277,446.42487607724877,141.17247612365267,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,412.64741246484101,98.734124405499415,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,370.20906074668773,54.56359506619706,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,326.03853140738539,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,271.47493634118831,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,271.47493634118831,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,271.47493634118831,56.295772687346165,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,327.7707090285345,97.868035594924848,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,369.3429719361132,143.77074255537636,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,415.2456788965647,174.08385092548585,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E17,IF(VSTUPY!$B$19=12,Pomocné!$C17,IF(VSTUPY!$B$19=16,Pomocné!$F17,Pomocné!$G17)))","v":233.65109882773905},37.823837513449277,445.55878726667419]
[14,183.61082784180593,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,452.17623822042128,174.9499397360604,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773908},34.914311550876256,443.51535011467575,141.17247612365267,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,409.737886502268,98.734124405499415,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,367.29953478411471,54.56359506619706,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,323.12900544481238,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,268.5654103786153,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,268.5654103786153,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,268.5654103786153,56.295772687346165,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,324.86118306596148,97.868035594924848,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,366.43344597354019,143.77074255537636,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,412.33615293399168,174.08385092548585,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E18,IF(VSTUPY!$B$19=12,Pomocné!$C18,IF(VSTUPY!$B$19=16,Pomocné!$F18,Pomocné!$G18)))","v":233.65109882773905},34.914311550876256,442.64926130410117]
[15,206.56218132203165,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,475.12759170064697,196.81868220306797,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773908},34.914311550876256,465.38409258168332,158.81903563910925,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,427.3844460177246,111.07588995618683,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,379.64130033480217,61.384044449471695,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,329.94945482808703,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,268.5654103786153,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,268.5654103786153,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,268.5654103786153,63.332744273264439,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,331.89815465187974,110.10154004429046,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,378.66695042290576,161.74208537479842,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,430.30749575341372,195.84433229117155,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E19,IF(VSTUPY!$B$19=12,Pomocné!$C19,IF(VSTUPY!$B$19=16,Pomocné!$F19,Pomocné!$G19)))","v":233.65109882773905},34.914311550876256,464.40974266978685]
[16,229.5135348022574,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,503.89799710601875,218.6874246700755,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773908},40.733363476022298,493.07188697383685,176.46559515456582,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,450.85005745832717,123.41765550687425,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,397.80211781063559,68.204493832746323,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,342.5889561365077,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,274.38446230376132,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,274.38446230376132,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,274.38446230376132,70.369715859182705,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,344.75417816294407,122.33504449365606,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,396.71950679741741,179.71342819422046,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,454.09789049798178,217.60481365685729,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E20,IF(VSTUPY!$B$19=12,Pomocné!$C20,IF(VSTUPY!$B$19=16,Pomocné!$F20,Pomocné!$G20)))","v":233.65109882773905},40.733363476022298,491.98927596061867]
[17,252.46488828248314,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,538.48745443653661,240.55616713708307,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773908},52.371467326314388,526.57873329113647,194.11215467002242,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,480.13472082407588,135.7594210575617,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,421.78198721161516,75.024943216020958,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,361.04750937007441,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,286.02256615405344,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,286.02256615405344,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,286.02256615405344,77.406687445100985,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,363.42925359915444,134.56854894302168,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,420.59111509707509,197.68477101364252,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,483.70733716769598,239.36529502254302,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E21,IF(VSTUPY!$B$19=12,Pomocné!$C21,IF(VSTUPY!$B$19=16,Pomocné!$F21,Pomocné!$G21)))","v":233.65109882773905},52.371467326314388,525.3878611765964]
[18,275.41624176270886,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,345.24486486446136,262.4249096040906,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,332.2535327058431,211.75871418547896,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,281.58733728723149,148.10118660824909,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,217.92980971000162,81.845392599295579,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,151.67401570104809,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,69.828623101752513,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,69.828623101752513,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,69.828623101752513,84.443659031019237,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,154.27228213277175,146.80205339238725,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,216.63067649413978,215.65611383306455,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,285.48473693481708,261.12577638822876,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E22,IF(VSTUPY!$B$19=12,Pomocné!$C22,IF(VSTUPY!$B$19=16,Pomocné!$F22,Pomocné!$G22)))","v":0},69.828623101752513,330.95439948998126]
[19,286.89191850282174,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,374.17769738001238,273.35928083759438,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,360.64505971478502,220.58199394320727,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,307.86777282039793,154.27206938359282,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,241.55784826078346,85.255617290932904,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,172.54139616812353,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,87.285778877190637,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,87.285778877190637,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,87.285778877190637,87.962144823978377,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,175.24792370116901,152.91880561707006,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,240.2045844942607,224.64178524277557,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,311.92756411996618,272.0060170710716,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E23,IF(VSTUPY!$B$19=12,Pomocné!$C23,IF(VSTUPY!$B$19=16,Pomocné!$F23,Pomocné!$G23)))","v":0},87.285778877190637,359.29179594826223]
[20,298.36759524293461,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,403.11052989556339,284.29365207109817,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,389.03658672372694,229.40527370093557,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,334.14820835356431,160.44295215893655,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,265.1858868115653,88.665841982570228,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,193.40877663519899,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,104.74293465262878,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,104.74293465262878,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,104.74293465262878,91.480630616937518,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,196.22356526956628,159.03555784175288,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,263.77849249438168,233.62745665248659,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,338.37039130511539,282.88625775391449,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E24,IF(VSTUPY!$B$19=12,Pomocné!$C24,IF(VSTUPY!$B$19=16,Pomocné!$F24,Pomocné!$G24)))","v":0},104.74293465262878,387.62919240654327]
[21,309.84327198304749,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,426.22431048596832,295.22802330460195,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,411.60906180752283,238.22855345866387,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,354.60959196158473,166.61383493428025,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,282.99487343720114,92.076066674207539,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,208.4571051771284,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,116.38103850292086,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,116.38103850292086,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,116.38103850292086,94.999116409896658,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,211.38015491281752,165.15231006643569,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,281.53334856935658,242.61312806219763,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,358.99416656511846,293.76649843675733,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E25,IF(VSTUPY!$B$19=12,Pomocné!$C25,IF(VSTUPY!$B$19=16,Pomocné!$F25,Pomocné!$G25)))","v":0},116.38103850292086,410.14753693967816]
[22,321.31894872316036,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,414.42377952549703,306.16239453810567,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,399.26722534044234,247.05183321639214,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,340.15666401872886,172.78471770962395,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,265.88954851196064,95.486291365844849,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,188.59112216818153,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,93.104830802336693,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,93.104830802336693,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,93.104830802336693,98.517602202855784,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,191.62243300519248,171.26906229111847,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,264.37389309345519,251.59879947190862,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,344.70363027424531,304.64673911960017,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E26,IF(VSTUPY!$B$19=12,Pomocné!$C26,IF(VSTUPY!$B$19=16,Pomocné!$F26,Pomocné!$G26)))","v":0},93.104830802336693,397.75156992193683]
[23,332.79462546327323,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,396.80419663987971,317.09676577160945,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,381.10633694821593,255.87511297412044,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,319.88468415072691,178.95560048496768,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,242.96517166157415,98.89651605748216,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,162.90608723408863,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,64.009571176606471,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,64.009571176606471,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,64.009571176606471,102.03608799581492,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,166.04565917242138,177.38581451580129,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,241.39538569240776,260.58447088161967,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,324.59404205822614,315.52697980244307,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E27,IF(VSTUPY!$B$19=12,Pomocné!$C27,IF(VSTUPY!$B$19=16,Pomocné!$F27,Pomocné!$G27)))","v":0},64.009571176606471,379.53655097904954]
[24,344.27030220338611,{"$f":"C$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,373.3655618291163,328.03113700511324,{"$f":"G$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,357.12639663084343,264.69839273184874,{"$f":"K$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,293.79365235757894,185.12648326031137,{"$f":"O$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,214.2217428860416,102.30674074911948,{"$f":"S$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,131.40200037484971,0,{"$f":"W$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,29.095259625730215,0,{"$f":"AA$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,29.095259625730215,0,{"$f":"AE$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,29.095259625730215,105.55457378877406,{"$f":"AI$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,134.64983341450429,183.5025667404841,{"$f":"AM$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,212.59782636621432,269.57014229133068,{"$f":"AQ$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,298.66540191706088,326.40722048528596,{"$f":"AU$33*IF(VSTUPY!$B$19=8,Pomocné!$E28,IF(VSTUPY!$B$19=12,Pomocné!$C28,IF(VSTUPY!$B$19=16,Pomocné!$F28,Pomocné!$G28)))","v":0},29.095259625730215,355.50248011101615]
[]
[null,null,null,"MAXIMUM",{"$f":"MAX(E36:E60)","v":762.50679153400642},null,null,null,{"$f":"MAX(I36:I60)","v":740.85457126964263},null,null,null,{"$f":"MAX(M36:M60)","v":656.41091223862327},null,null,null,{"$f":"MAX(Q36:Q60)","v":550.31503294324011},null,null,null,{"$f":"MAX(U36:U60)","v":439.88870959498416},null,null,null,{"$f":"MAX(Y36:Y60)","v":303.47972192949157},null,null,null,{"$f":"MAX(AC36:AC60)","v":303.47972192949157},null,null,null,{"$f":"MAX(AG36:AG60)","v":303.47972192949157},null,null,null,{"$f":"MAX(AK36:AK60)","v":444.21915364785696},null,null,null,{"$f":"MAX(AO36:AO60)","v":548.14981091680374},null,null,null,{"$f":"MAX(AS36:AS60)","v":662.90657831793249},null,null,null,{"$f":"MAX(AW36:AW60)","v":738.68934924320615}]
[null,null,null,"MINIMUM",{"$f":"MIN(E36:E60)","v":345.24486486446136},null,null,null,{"$f":"MIN(I36:I60)","v":332.2535327058431},null,null,null,{"$f":"MIN(M36:M60)","v":276.33649658214085},null,null,null,{"$f":"MIN(Q36:Q60)","v":196.76458711060346},null,null,null,{"$f":"MIN(U36:U60)","v":113.94484459941157},null,null,null,{"$f":"MIN(Y36:Y60)","v":5.8190519251460433},null,null,null,{"$f":"MIN(AC36:AC60)","v":5.8190519251460433},null,null,null,{"$f":"MIN(AG36:AG60)","v":5.8190519251460433},null,null,null,{"$f":"MIN(AK36:AK60)","v":117.19267763906615},null,null,null,{"$f":"MIN(AO36:AO60)","v":195.14067059077618},null,null,null,{"$f":"MIN(AS36:AS60)","v":281.20824614162279},null,null,null,{"$f":"MIN(AW36:AW60)","v":330.95439948998126}]
[null,null,null,"PRŮMĚR",{"$f":"AVERAGE(E36:E60)","v":486.37287200404666},null,null,null,{"$f":"AVERAGE(I36:I60)","v":471.04310005687722},null,null,null,{"$f":"AVERAGE(M36:M60)","v":411.2569894629155},null,null,null,{"$f":"AVERAGE(Q36:Q60)","v":336.14110692178429},null,null,null,{"$f":"AVERAGE(U36:U60)","v":257.95926999121906},null,null,null,{"$f":"AVERAGE(Y36:Y60)","v":161.3817067240503},null,null,null,{"$f":"AVERAGE(AC36:AC60)","v":161.3817067240503},null,null,null,{"$f":"AVERAGE(AG36:AG60)","v":161.3817067240503},null,null,null,{"$f":"AVERAGE(AK36:AK60)","v":261.02522438065301},null,null,null,{"$f":"AVERAGE(AO36:AO60)","v":334.60812972706719},null,null,null,{"$f":"AVERAGE(AS36:AS60)","v":415.85592104706643},null,null,null,{"$f":"AVERAGE(AW36:AW60)","v":469.51012286216013}]
[null,null,null,null,31,null,null,null,28,null,null,null,31,null,null,null,30,null,null,null,31,null,null,null,30,null,null,null,31,null,null,null,31,null,null,null,30,null,null,null,31,null,null,null,30,null,null,null,31]
[" CELÝ ROK"]
["MAXIMUM",{"$f":"MAX(E62,I62,M62,Q62,U62,Y62,AC62,AG62,AK62,AO62,AS62,AW62)","v":762.50679153400642},"kW"]
["MINIMUM",{"$f":"ROUNDUP(D69,0)","v":6},"kW"]
["PRŮMĚR",{"$f":"(E64*E65+I64*I65+M64*M65+Q64*Q65+U64*U65+Y64*Y65+AC64*AC65+AG64*AG65+AK64*AK65+AO64*AO65+AS64*AS65+AW64*AW65)/SUM(E65:AW65)","v":326.51485012646566},"kW",{"$f":"(MIN(IF(E63:AW63>0,E63:AW63)))","v":5.8190519251460433}]
[]
[null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,"CELKEM:","hodiny pro 1 den v mesici (v ramci jednoho mesice se uvazuje, ze je prubeh stejny všechny dny)"]
["hodina","LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","kontrola"]
[1,{"$f":"ROUND(E37,0)","v":356},{"$f":"ROUND(I37,0)","v":340},{"$f":"ROUND(M37,0)","v":276},{"$f":"ROUND(Q37,0)","v":197},{"$f":"ROUND(U37,0)","v":114},{"$f":"ROUND(Y37,0)","v":12},{"$f":"ROUND(AC37,0)","v":12},{"$f":"ROUND(AG37,0)","v":12},{"$f":"ROUND(AK37,0)","v":117},{"$f":"ROUND(AO37,0)","v":195},{"$f":"ROUND(AS37,0)","v":281},{"$f":"ROUND(AW37,0)","v":338},{"$f":"B74*$B$71+C74*$C$71+D74*$D$71+E74*$E$71+F74*$F$71+G74*$G$71+H74*$H$71+I74*$I$71+J74*$J$71+K74*$K$71+L74*$L$71+M74*$M$71","v":68123},null,null,{"$f":"(Q75-P75)/1000*3.6","v":0},"GJ/r"]
[2,373,356,288,203,115,6,6,6,118,202,293,354,{"$f":"B75*$B$71+C75*$C$71+D75*$D$71+E75*$E$71+F75*$F$71+G75*$G$71+H75*$H$71+I75*$I$71+J75*$J$71+K75*$K$71+L75*$L$71+M75*$M$71","v":70232},null,{"$f":"N98","v":2905029},{"$f":"O125","v":2905029},"kWh"]
[3,396,378,306,216,122,6,6,6,125,214,311,376,74530,null,{"$f":"P75/1000*3.6","v":10458.1044},{"$f":"Q75/1000*3.6","v":10458.1044},"GJ/r"]
[4,425,405,329,234,134,12,12,12,138,232,335,403,80867,"vstupy:",{"$f":"VSTUPY!B7","v":10000},{"$f":"'Velikost zdroje'!J26","v":10449.601040063189},"GJ/r"]
[5,459,439,359,258,153,23,23,23,157,256,365,437,89392,"rozdil:",{"$f":"100/P77*(P76-P77)","v":4.5810440000000021},{"$f":"100/Q77*(Q76-Q77)","v":8.1374972156442432E-2},"%"]
[6,722,701,618,515,407,274,274,274,412,513,625,699,183125]
[7,757,735,651,544,434,298,298,298,438,542,657,733,193793]
[8,763,741,656,550,440,303,303,303,444,548,663,739,195860]
[9,711,691,615,520,420,298,298,298,424,518,621,689,185257]
[10,607,592,533,459,382,286,286,286,385,457,538,591,164018]
[11,556,543,492,428,362,280,280,280,365,427,496,541,153352]
[12,504,493,451,398,343,274,274,274,345,397,454,492,142719]
[13,455,446,413,370,326,271,271,271,328,369,415,446,133089]
[14,452,444,410,367,323,269,269,269,325,366,412,443,{"$f":"B87*$B$71+C87*$C$71+D87*$D$71+E87*$E$71+F87*$F$71+G87*$G$71+H87*$H$71+I87*$I$71+J87*$J$71+K87*$K$71+L87*$L$71+M87*$M$71","v":132114}]
[15,475,465,427,380,330,269,269,269,332,379,430,464,136353]
[16,504,493,451,398,343,274,274,274,345,397,454,492,142719]
[17,538,527,480,422,361,286,286,286,363,421,484,525,151213]
[18,345,332,282,218,152,70,70,70,154,217,285,331,76583]
[19,374,361,308,242,173,87,87,87,175,240,312,359,85056]
[20,403,389,334,265,193,105,105,105,196,264,338,388,93564]
[21,426,412,355,283,208,116,116,116,211,282,359,410,99909]
[22,414,399,340,266,189,93,93,93,192,264,345,398,93573]
[23,397,381,320,243,163,64,64,64,166,241,325,380,85107]
[24,373,357,294,214,131,29,29,29,135,213,299,356,74481]
[null,{"$f":"SUM(B74:B97)","v":11785},11420,9988,8190,6318,4005,4005,4005,6390,8154,10097,11384,2905029]
[]
[null,{"$f":"B461+B466+B471+B476+B481+B486+B491+B496+B501+B506+B511+B516","v":11785},{"$f":"C461+C466+C471+C476+C481+C486+C491+C496+C501+C506+C511+C516","v":11420},9988,8190,6318,4005,4005,4005,6390,8154,10097,11384,{"$f":"B98*B71+C98*C71+D98*D71+E98*E71+F98*F71+G98*G71+H98*H71+I98*I71+J98*J71+K98*K71+L98*L71+M98*M71","v":2905029}]
[]
[]
[null,"GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/mesic","GJ/rok"]
[null,{"$f":"B98/1000*3.6*B71","v":1315.2060000000001},1151.136,1114.6608000000001,884.52,705.08879999999999,432.53999999999996,446.95799999999997,446.95799999999997,690.11999999999989,909.9864,1090.4759999999999,1270.4544000000001,{"$f":"SUM(B104:M104)","v":10458.1044}]
[]
["PRŮMĚRNÝ VÝKON PRO WAVY, KTERÉ JSOU V BĚHU (PODLE POČTU INSTALOVANÝCH WAVŮ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROVOZNÍ PARAMETRY JEDNOTLIVÝCH WAVŮ (PODLE POČTU INSTALOVANÝCH WAVŮ)"]
[null,31,28,31,30,31,30,31,31,30,31,30,31,null,null,null,null,null,null,null,31,28,31,30,31,30,31,31,30,31,30,31]
["WAVE:",1,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI110:AI120)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A$111)","v":0},0,0,0,0,222,222,222,0,0,0,0,"kWh/den",null,null,null,"1x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B114","v":0},{"$f":"C114","v":0},0,0,{"$f":"F114","v":0},6660,6882,6882,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U110:AF110)/1000*3.6","v":73.526399999999995},"GJ/rok"]
[{"$f":"A117-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A111)-COUNTIF(B$74:B$97,\"<=\"&$A112)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A111)-COUNTIF(C$74:C$97,\"<=\"&$A112)","v":0},0,0,0,{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A111)-COUNTIF(G$74:G$97,\"<=\"&$A112)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A111)-COUNTIF(H$74:H$97,\"<=\"&$A112)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A111)-COUNTIF(I$74:I$97,\"<=\"&$A112)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A111)-COUNTIF(J$74:J$97,\"<=\"&$A112)","v":0},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A111)-COUNTIF(K$74:K$97,\"<=\"&$A112)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A111)-COUNTIF(L$74:L$97,\"<=\"&$A112)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A111)-COUNTIF(M$74:M$97,\"<=\"&$A112)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B112","v":0},0,0,0,{"$f":"F112","v":0},240,248,248,0,0,0,0,{"$f":"SUM(U111:AF111)","v":736},"h/r"]
[0,{"$f":"B111*B$107","v":0},{"$f":"C111*C$107","v":0},0,0,0,240,248,248,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U110/U111,0)","v":0},0,0,0,{"$f":"IFERROR(Y110/Y111,0)","v":0},27.75,27.75,27.75,0,0,0,0,{"$f":"IFERROR((U111*U112+V111*V112+W111*W112+X111*X112+Y111*Y112+Z111*Z112+AA111*AA112+AB111*AB112+AC111*AC112+AD111*AD112+AE111*AE112+AF111*AF112)/AG111,0)","v":27.75},"kW"]
[null,{"$f":"IFERROR(B110/B111,0)","v":0},{"$f":"IFERROR(C110/C111,0)","v":0},0,0,0,27.75,27.75,27.75,0,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B113*B112","v":0},{"$f":"C113*C112","v":0},0,0,0,6660,6882,6882,0,0,0,0,"kWh/mesic",{"$f":"SUM(B114:M114)","v":20424},{"$f":"F110*F107","v":0}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A$117)-SUMIF(B$74:B$97,\">\"&$A$116)+COUNTIF(B$74:B$97,\">\"&$A$116)*$A$116","v":2880},2880,2880,2880,2869,1841,1841,1841,2875,2880,2880,2880,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B119","v":89280},{"$f":"C119","v":80640},89280,86400,88939,55230,57071,57071,86250,89280,86400,89280,"CELKEM ZA ROK",null,{"$f":"SUM(U115:AF115)/1000*3.6","v":3438.4355999999998},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A$117)","v":24},24,24,24,24,16,16,16,24,24,24,24,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B117","v":744},{"$f":"C117","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U116:AF116)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B116*B$107","v":744},{"$f":"C116*C$107","v":672},744,720,744,480,496,496,720,744,720,744,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U115/U116,0)","v":120},{"$f":"IFERROR(V115/V116,0)","v":120},120,120,119.54166666666667,115.0625,115.0625,115.0625,119.79166666666667,120,120,120,{"$f":"IFERROR((U116*U117+V116*V117+W116*W117+X116*X117+Y116*Y117+Z116*Z117+AA116*AA117+AB116*AB117+AC116*AC117+AD116*AD117+AE116*AE117+AF116*AF117)/AG116,0)","v":119.03302592223331},"kW"]
[null,{"$f":"IFERROR(B115/B116,0)","v":120},{"$f":"IFERROR(C115/C116,0)","v":120},120,120,119.54166666666667,115.0625,115.0625,115.0625,119.79166666666667,120,120,120,"prum vykon [kW]"]
[null,{"$f":"B118*B117","v":89280},{"$f":"C118*C117","v":80640},89280,86400,88939,55230,57071,57071,86250,89280,86400,89280,"kWh/mesic",{"$f":"SUM(B119:M119)","v":955121}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A$122)-COUNTIF(B$74:B$97,\">=\"&$A$122)*$A$116","v":8905},8540,7108,5310,3449,1942,1942,1942,3515,5274,7217,8504,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B124","v":276055},{"$f":"C124","v":239120},220348,159300,106919,58260,60202,60202,105450,163494,216510,263624,"CELKEM ZA ROK",null,{"$f":"SUM(U120:AF120)/1000*3.6","v":6946.1423999999997},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A$122)","v":24},24,24,24,22,12,12,12,22,24,24,24,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B122","v":744},{"$f":"C122","v":672},744,720,682,360,372,372,660,744,720,744,{"$f":"SUM(U121:AF121)","v":7534},"h/r"]
[{"$f":"A116+1","v":121},{"$f":"B121*B$107","v":744},{"$f":"C121*C$107","v":672},744,720,682,360,372,372,660,744,720,744,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U120/U121,0)","v":371.04166666666669},{"$f":"IFERROR(V120/V121,0)","v":355.83333333333331},296.16666666666669,221.25,156.77272727272728,161.83333333333334,161.83333333333334,161.83333333333334,159.77272727272728,219.75,300.70833333333331,354.33333333333331,{"$f":"IFERROR((U121*U122+V121*V122+W121*W122+X121*X122+Y121*Y122+Z121*Z122+AA121*AA122+AB121*AB122+AC121*AC122+AD121*AD122+AE121*AE122+AF121*AF122)/AG121,0)","v":256.10353066100345},"kW"]
[null,{"$f":"IFERROR(B120/B121,0)","v":371.04166666666669},{"$f":"IFERROR(C120/C121,0)","v":355.83333333333331},296.16666666666669,221.25,156.77272727272728,161.83333333333334,161.83333333333334,161.83333333333334,159.77272727272728,219.75,300.70833333333331,354.33333333333331,"prum vykon [kW]"]
[null,{"$f":"B123*B122","v":276055},{"$f":"C123*C122","v":239120},220348,159300,106919,58260,60202,60202,105450,163494,216510,263624,"kWh/mesic",{"$f":"SUM(B124:M124)","v":1929484}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O110:O124)","v":2905029}]
[]
["WAVE:",2,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI129:AI144)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A130)+SUMIF(B$74:B$97,\">\"&$A135)-SUMIF(B$74:B$97,\">=\"&$A141)-COUNTIF(B$74:B$97,\">\"&$A135)*$A135+COUNTIF(B$74:B$97,\">=\"&$A141)*$A135","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A130)+SUMIF(C$74:C$97,\">\"&$A135)-SUMIF(C$74:C$97,\">=\"&$A141)-COUNTIF(C$74:C$97,\">\"&$A135)*$A135+COUNTIF(C$74:C$97,\">=\"&$A141)*$A135","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"2x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B133","v":0},{"$f":"C133","v":0},{"$f":"D133","v":0},{"$f":"E133","v":0},{"$f":"F133","v":837},{"$f":"G133","v":6660},{"$f":"H133","v":6882},{"$f":"I133","v":6882},{"$f":"J133","v":1140},{"$f":"K133","v":0},{"$f":"L133","v":0},{"$f":"M133","v":0},"CELKEM ZA ROK",null,{"$f":"SUM(U129:AF129)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A136-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A130)-COUNTIF(B$74:B$97,\"<=\"&$A131)+COUNTIF(B$74:B$97,\">\"&$A135)-COUNTIF(B$74:B$97,\">=\"&$A141)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A130)-COUNTIF(C$74:C$97,\"<=\"&$A131)+COUNTIF(C$74:C$97,\">\"&$A135)-COUNTIF(C$74:C$97,\">=\"&$A141)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A130)-COUNTIF(D$74:D$97,\"<=\"&$A131)+COUNTIF(D$74:D$97,\">\"&$A135)-COUNTIF(D$74:D$97,\">=\"&$A141)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A130)-COUNTIF(E$74:E$97,\"<=\"&$A131)+COUNTIF(E$74:E$97,\">\"&$A135)-COUNTIF(E$74:E$97,\">=\"&$A141)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A130)-COUNTIF(F$74:F$97,\"<=\"&$A131)+COUNTIF(F$74:F$97,\">\"&$A135)-COUNTIF(F$74:F$97,\">=\"&$A141)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A130)-COUNTIF(G$74:G$97,\"<=\"&$A131)+COUNTIF(G$74:G$97,\">\"&$A135)-COUNTIF(G$74:G$97,\">=\"&$A141)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A130)-COUNTIF(H$74:H$97,\"<=\"&$A131)+COUNTIF(H$74:H$97,\">\"&$A135)-COUNTIF(H$74:H$97,\">=\"&$A141)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A130)-COUNTIF(I$74:I$97,\"<=\"&$A131)+COUNTIF(I$74:I$97,\">\"&$A135)-COUNTIF(I$74:I$97,\">=\"&$A141)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A130)-COUNTIF(J$74:J$97,\"<=\"&$A131)+COUNTIF(J$74:J$97,\">\"&$A135)-COUNTIF(J$74:J$97,\">=\"&$A141)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A130)-COUNTIF(K$74:K$97,\"<=\"&$A131)+COUNTIF(K$74:K$97,\">\"&$A135)-COUNTIF(K$74:K$97,\">=\"&$A141)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A130)-COUNTIF(L$74:L$97,\"<=\"&$A131)+COUNTIF(L$74:L$97,\">\"&$A135)-COUNTIF(L$74:L$97,\">=\"&$A141)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A130)-COUNTIF(M$74:M$97,\"<=\"&$A131)+COUNTIF(M$74:M$97,\">\"&$A135)-COUNTIF(M$74:M$97,\">=\"&$A141)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B131","v":0},{"$f":"C131","v":0},{"$f":"D131","v":0},{"$f":"E131","v":0},{"$f":"F131","v":93},{"$f":"G131","v":240},{"$f":"H131","v":248},{"$f":"I131","v":248},{"$f":"J131","v":90},{"$f":"K131","v":0},{"$f":"L131","v":0},{"$f":"M131","v":0},{"$f":"SUM(U130:AF130)","v":919},"h/r"]
[0,{"$f":"B130*B$107","v":0},{"$f":"C130*C$107","v":0},0,{"$f":"E130*E$107","v":0},93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U129/U130,0)","v":0},{"$f":"IFERROR(V129/V130,0)","v":0},{"$f":"IFERROR(W129/W130,0)","v":0},{"$f":"IFERROR(X129/X130,0)","v":0},{"$f":"IFERROR(Y129/Y130,0)","v":9},{"$f":"IFERROR(Z129/Z130,0)","v":27.75},{"$f":"IFERROR(AA129/AA130,0)","v":27.75},{"$f":"IFERROR(AB129/AB130,0)","v":27.75},{"$f":"IFERROR(AC129/AC130,0)","v":12.666666666666666},{"$f":"IFERROR(AD129/AD130,0)","v":0},{"$f":"IFERROR(AE129/AE130,0)","v":0},{"$f":"IFERROR(AF129/AF130,0)","v":0},{"$f":"IFERROR((U130*U131+V130*V131+W130*W131+X130*X131+Y130*Y131+Z130*Z131+AA130*AA131+AB130*AB131+AC130*AC131+AD130*AD131+AE130*AE131+AF130*AF131)/AG130,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B129/B130,0)","v":0},{"$f":"IFERROR(C129/C130,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B132","v":0},{"$f":"C132","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B132*B131","v":0},{"$f":"C132*C131","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B133:M133)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A136)-SUMIF(B$74:B$97,\">\"&$A135)+(COUNTIF(B$74:B$97,\">\"&$A135)-COUNTIF(B$74:B$97,\">=\"&$A141))*$A135","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A136)-SUMIF(C$74:C$97,\">\"&$A135)+(COUNTIF(C$74:C$97,\">\"&$A135)-COUNTIF(C$74:C$97,\">=\"&$A141))*$A135","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B138+B143/2","v":89280},80640,89280,84030,81979.5,55230,57071,57071,79815,86691.5,86400,89280,"CELKEM ZA ROK",null,{"$f":"SUM(U134:AF134)/1000*3.6","v":3372.3648000000003},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A136)-COUNTIF(B$74:B$97,\">\"&$A135)+(COUNTIF(B$74:B$97,\">\"&$A135)-COUNTIF(B$74:B$97,\">=\"&$A141))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A136)-COUNTIF(C$74:C$97,\">\"&$A135)+(COUNTIF(C$74:C$97,\">\"&$A135)-COUNTIF(C$74:C$97,\">=\"&$A141))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B136+B141","v":744},{"$f":"C136+C141","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U135:AF135)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B135*B$107","v":0},{"$f":"C135*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U134/U135,0)","v":120},{"$f":"IFERROR(V134/V135,0)","v":120},120,116.70833333333333,110.1875,115.0625,115.0625,115.0625,110.85416666666667,116.52083333333333,120,120,{"$f":"IFERROR((U135*U136+V135*V136+W135*W136+X135*X136+Y135*Y136+Z135*Z136+AA135*AA136+AB135*AB136+AC135*AC136+AD135*AD136+AE135*AE136+AF135*AF136)/AG135,0)","v":116.7457627118644},"kW"]
[null,{"$f":"IFERROR(B134/B135,0)","v":0},{"$f":"IFERROR(C134/C135,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"IFERROR((IFERROR(B138/B136,0)*B136+IFERROR(B143/2/B141,0)*B141)/(B141+B136),0)","v":120},120,120,116.70833333333333,110.1875,115.0625,115.0625,115.0625,110.85416666666667,116.52083333333333,120,120]
[null,{"$f":"B137*B136","v":0},{"$f":"C137*C136","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B138:M138)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A141)-SUMIF(B$74:B$97,\">\"&$A140)+COUNTIF(B$74:B$97,\">\"&$A140)*$A140","v":5760},{"$f":"SUMIF(C$74:C$97,\">=\"&$A141)-SUMIF(C$74:C$97,\">\"&$A140)+COUNTIF(C$74:C$97,\">\"&$A140)*$A140","v":5760},5760,5602,4111,2880,2880,2880,4131,5593,5760,5760,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B143/2","v":89280},{"$f":"C143/2","v":80640},89280,84030,63720.5,43200,44640,44640,61965,86691.5,86400,89280,"CELKEM ZA ROK",null,{"$f":"SUM(U139:AF139)/1000*3.6","v":3109.5612000000001},"GJ/rok"]
[{"$f":"120*B127","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A141)","v":24},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A141)","v":24},24,24,19,12,12,12,19,24,24,24,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B141","v":744},{"$f":"C141","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U140:AF140)","v":7351},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23*B127","v":144},{"$f":"B140*B$107","v":744},{"$f":"C140*C$107","v":672},744,720,589,360,372,372,570,744,720,744,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U139/U140,0)","v":120},{"$f":"IFERROR(V139/V140,0)","v":120},120,116.70833333333333,108.18421052631579,120,120,120,108.71052631578948,116.52083333333333,120,120,{"$f":"IFERROR((U140*U141+V140*V141+W140*W141+X140*X141+Y140*Y141+Z140*Z141+AA140*AA141+AB140*AB141+AC140*AC141+AD140*AD141+AE140*AE141+AF140*AF141)/AG140,0)","v":117.50333287988029},"kW"]
[null,{"$f":"IFERROR(B139/B140,0)","v":240},{"$f":"IFERROR(C139/C140,0)","v":240},240,233.41666666666666,216.36842105263159,240,240,240,217.42105263157896,233.04166666666666,240,240,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B142/2","v":120},{"$f":"C142/2","v":120},120,116.70833333333333,108.18421052631579,120,120,120,108.71052631578948,116.52083333333333,120,120]
[null,{"$f":"B142*B141","v":178560},{"$f":"C142*C141","v":161280},178560,168060,127441,86400,89280,89280,123930,173383,172800,178560,"kWh/mesic",{"$f":"SUM(B143:M143)","v":1727534}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A146)-COUNTIF(B$74:B$97,\">=\"&$A146)*$A140","v":6025},{"$f":"SUMIF(C$74:C$97,\">=\"&$A146)-COUNTIF(C$74:C$97,\">=\"&$A146)*$A140","v":5660},4228,2588,1591,502,502,502,1626,2561,4337,5624,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B148","v":186775},{"$f":"C148","v":158480},131068,77640,49321,15060,15562,15562,48780,79391,130110,174344,"CELKEM ZA ROK",null,{"$f":"SUM(U144:AF144)/1000*3.6","v":3895.5348000000004},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A146)","v":24},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A146)","v":24},24,18,12,12,12,12,12,17,24,24,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B146","v":744},{"$f":"C146","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U145:AF145)","v":6527},"h/r"]
[{"$f":"A140+1","v":241},{"$f":"B145*B$107","v":744},{"$f":"C145*C$107","v":672},744,540,372,360,372,372,360,527,720,744,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U144/U145,0)","v":251.04166666666666},{"$f":"IFERROR(V144/V145,0)","v":235.83333333333334},176.16666666666666,143.77777777777777,132.58333333333334,41.833333333333336,41.833333333333336,41.833333333333336,135.5,150.64705882352942,180.70833333333334,234.33333333333334,{"$f":"IFERROR((U145*U146+V145*V146+W145*W146+X145*X146+Y145*Y146+Z145*Z146+AA145*AA146+AB145*AB146+AC145*AC146+AD145*AD146+AE145*AE146+AF145*AF146)/AG145,0)","v":165.78719166538991},"kW"]
[null,{"$f":"IFERROR(B144/B145,0)","v":251.04166666666666},{"$f":"IFERROR(C144/C145,0)","v":235.83333333333334},176.16666666666666,143.77777777777777,132.58333333333334,41.833333333333336,41.833333333333336,41.833333333333336,135.5,150.64705882352942,180.70833333333334,234.33333333333334,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B147","v":251.04166666666666},{"$f":"C147","v":235.83333333333334},176.16666666666666,143.77777777777777,132.58333333333334,41.833333333333336,41.833333333333336,41.833333333333336,135.5,150.64705882352942,180.70833333333334,234.33333333333334]
[null,{"$f":"B147*B146","v":186775},{"$f":"C147*C146","v":158480},131068,77640,49321,15060,15562,15562,48780,79391,130110,174344,"kWh/mesic",1082093]
[null,{"$f":"B148+B143+B138+B133","v":365335},{"$f":"C148+C143+C138+C133","v":319760},309628,245700,195858,120150,124155,124155,191700,252774,302910,352904,null,{"$f":"SUM(O133:O148)","v":2905029}]
[]
["WAVE:",3,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC"]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A154)+SUMIF(B$74:B$97,\">\"&$A159)-SUMIF(B$74:B$97,\">=\"&$A165)-COUNTIF(B$74:B$97,\">\"&$A159)*$A159+COUNTIF(B$74:B$97,\">=\"&$A165)*$A159","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A154)+SUMIF(C$74:C$97,\">\"&$A159)-SUMIF(C$74:C$97,\">=\"&$A165)-COUNTIF(C$74:C$97,\">\"&$A159)*$A159+COUNTIF(C$74:C$97,\">=\"&$A165)*$A159","v":0},0,0,{"$f":"SUMIF(F$74:F$97,\"<=\"&$A154)+SUMIF(F$74:F$97,\">\"&$A159)-SUMIF(F$74:F$97,\">=\"&$A165)-COUNTIF(F$74:F$97,\">\"&$A159)*$A159+COUNTIF(F$74:F$97,\">=\"&$A165)*$A159","v":27},222,222,222,38,0,0,0,"kWh/den",null,null,null,"3x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B157","v":0},{"$f":"C157","v":0},{"$f":"D157","v":0},{"$f":"E157","v":0},{"$f":"F157","v":837},{"$f":"G157","v":6660},{"$f":"H157","v":6882},{"$f":"I157","v":6882},{"$f":"J157","v":1140},{"$f":"K157","v":0},{"$f":"L157","v":0},{"$f":"M157","v":0},"CELKEM ZA ROK",null,{"$f":"SUM(U153:AF153)/1000*3.6","v":80.643600000000006},"GJ/r"]
[{"$f":"A160-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A154)-COUNTIF(B$74:B$97,\"<=\"&$A155)+COUNTIF(B$74:B$97,\">\"&$A159)-COUNTIF(B$74:B$97,\">=\"&$A165)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A154)-COUNTIF(C$74:C$97,\"<=\"&$A155)+COUNTIF(C$74:C$97,\">\"&$A159)-COUNTIF(C$74:C$97,\">=\"&$A165)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A154)-COUNTIF(D$74:D$97,\"<=\"&$A155)+COUNTIF(D$74:D$97,\">\"&$A159)-COUNTIF(D$74:D$97,\">=\"&$A165)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A154)-COUNTIF(E$74:E$97,\"<=\"&$A155)+COUNTIF(E$74:E$97,\">\"&$A159)-COUNTIF(E$74:E$97,\">=\"&$A165)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A154)-COUNTIF(F$74:F$97,\"<=\"&$A155)+COUNTIF(F$74:F$97,\">\"&$A159)-COUNTIF(F$74:F$97,\">=\"&$A165)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A154)-COUNTIF(G$74:G$97,\"<=\"&$A155)+COUNTIF(G$74:G$97,\">\"&$A159)-COUNTIF(G$74:G$97,\">=\"&$A165)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A154)-COUNTIF(H$74:H$97,\"<=\"&$A155)+COUNTIF(H$74:H$97,\">\"&$A159)-COUNTIF(H$74:H$97,\">=\"&$A165)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A154)-COUNTIF(I$74:I$97,\"<=\"&$A155)+COUNTIF(I$74:I$97,\">\"&$A159)-COUNTIF(I$74:I$97,\">=\"&$A165)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A154)-COUNTIF(J$74:J$97,\"<=\"&$A155)+COUNTIF(J$74:J$97,\">\"&$A159)-COUNTIF(J$74:J$97,\">=\"&$A165)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A154)-COUNTIF(K$74:K$97,\"<=\"&$A155)+COUNTIF(K$74:K$97,\">\"&$A159)-COUNTIF(K$74:K$97,\">=\"&$A165)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A154)-COUNTIF(L$74:L$97,\"<=\"&$A155)+COUNTIF(L$74:L$97,\">\"&$A159)-COUNTIF(L$74:L$97,\">=\"&$A165)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A154)-COUNTIF(M$74:M$97,\"<=\"&$A155)+COUNTIF(M$74:M$97,\">\"&$A159)-COUNTIF(M$74:M$97,\">=\"&$A165)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B155","v":0},{"$f":"C155","v":0},{"$f":"D155","v":0},{"$f":"E155","v":0},{"$f":"F155","v":93},{"$f":"G155","v":240},{"$f":"H155","v":248},{"$f":"I155","v":248},{"$f":"J155","v":90},{"$f":"K155","v":0},{"$f":"L155","v":0},{"$f":"M155","v":0},{"$f":"SUM(U154:AF154)","v":919},"h/r"]
[0,{"$f":"B154*B$107","v":0},{"$f":"C154*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U153/U154,0)","v":0},{"$f":"IFERROR(V153/V154,0)","v":0},{"$f":"IFERROR(W153/W154,0)","v":0},{"$f":"IFERROR(X153/X154,0)","v":0},{"$f":"IFERROR(Y153/Y154,0)","v":9},{"$f":"IFERROR(Z153/Z154,0)","v":27.75},{"$f":"IFERROR(AA153/AA154,0)","v":27.75},{"$f":"IFERROR(AB153/AB154,0)","v":27.75},{"$f":"IFERROR(AC153/AC154,0)","v":12.666666666666666},{"$f":"IFERROR(AD153/AD154,0)","v":0},{"$f":"IFERROR(AE153/AE154,0)","v":0},{"$f":"IFERROR(AF153/AF154,0)","v":0},{"$f":"IFERROR((U154*U155+V154*V155+W154*W155+X154*X155+Y154*Y155+Z154*Z155+AA154*AA155+AB154*AB155+AC154*AC155+AD154*AD155+AE154*AE155+AF154*AF155)/AG154,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B153/B154,0)","v":0},{"$f":"IFERROR(C153/C154,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B156","v":0},{"$f":"C156","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B156*B155","v":0},{"$f":"C156*C155","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B157:M157)","v":22401},"kWh/r"]
["1x WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A160)-SUMIF(B$74:B$97,\">\"&$A159)+(COUNTIF(B$74:B$97,\">\"&$A159)-COUNTIF(B$74:B$97,\">=\"&$A165))*$A159","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A160)-SUMIF(C$74:C$97,\">\"&$A159)+(COUNTIF(C$74:C$97,\">\"&$A159)-COUNTIF(C$74:C$97,\">=\"&$A165))*$A159","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B162+B167/2+B172/3","v":89083.666666666672},{"$f":"C162+C167/2+C172/3","v":80126.666666666672},83813.666666666672,78000,80584.5,45850,47378.333333333336,47378.333333333336,78565,81597.166666666657,81630,88639.333333333328,"CELKEM ZA ROK",null,{"$f":"SUM(U158:AF158)/1000*3.6","v":3177.5279999999998},"GJ/r"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A160)-COUNTIF(B$74:B$97,\">\"&$A159)+(COUNTIF(B$74:B$97,\">\"&$A159)-COUNTIF(B$74:B$97,\">=\"&$A165))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A160)-COUNTIF(C$74:C$97,\">\"&$A159)+(COUNTIF(C$74:C$97,\">\"&$A159)-COUNTIF(C$74:C$97,\">=\"&$A165))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B160+B165+B170","v":744},{"$f":"C160+C165+C170","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U159:AF159)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B159*B$107","v":0},{"$f":"C159*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U158/U159,0)","v":119.73611111111111},{"$f":"IFERROR(V158/V159,0)","v":119.23611111111111},112.65277777777779,108.33333333333333,108.3125,95.520833333333329,95.520833333333343,95.520833333333343,109.11805555555556,109.6736111111111,113.375,119.13888888888889,{"$f":"IFERROR((U159*U160+V159*V160+W159*W160+X159*X160+Y159*Y160+Z159*Z160+AA159*AA160+AB159*AB160+AC159*AC160+AD159*AD160+AE159*AE160+AF159*AF160)/AG159,0)","v":110.00083084081089},"kW"]
[null,{"$f":"IFERROR(B158/B159,0)","v":0},{"$f":"IFERROR(C158/C159,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B161*B160","v":0},{"$f":"C161*C160","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B162:M162)","v":73001},"kWh/r"]
["2x WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A165)-SUMIF(B$74:B$97,\">\"&$A164)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A165)-SUMIF(C$74:C$97,\">\"&$A164)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B167/2+B172/3","v":89083.666666666672},{"$f":"C167/2+C172/3","v":80126.666666666672},83813.666666666672,78000,62325.5,33820,34947.333333333336,34947.333333333336,60715,81597.166666666657,81630,88639.333333333328,"CELKEM ZA ROK",null,{"$f":"SUM(U163:AF163)/1000*3.6","v":2914.7244000000001},"GJ/r"]
[{"$f":"A159*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A165)-COUNTIF(B$74:B$97,\">\"&$A164)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A165)-COUNTIF(C$74:C$97,\">\"&$A164)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B165+B170","v":744},{"$f":"C165+C170","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U164:AF164)","v":7351},"h/r"]
[{"$f":"A160*2","v":144},{"$f":"B164*B$107","v":0},{"$f":"C164*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U163/U164,0)","v":119.73611111111111},{"$f":"IFERROR(V163/V164,0)","v":119.23611111111111},112.65277777777779,108.33333333333333,105.81578947368421,93.944444444444443,93.944444444444457,93.944444444444457,106.51754385964912,109.6736111111111,113.375,119.13888888888889,{"$f":"IFERROR((U164*U165+V164*V165+W164*W165+X164*X165+Y164*Y165+Z164*Z165+AA164*AA165+AB164*AB165+AC164*AC165+AD164*AD165+AE164*AE165+AF164*AF165)/AG164,0)","v":110.14088786106198},"kW"]
[null,{"$f":"IFERROR(B163/B164,0)","v":0},{"$f":"IFERROR(C163/C164,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B166*B165","v":0},{"$f":"C166*C165","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B167:M167)","v":161054},"kWh/r"]
["3x WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A170)-SUMIF(B$74:B$97,\">\"&$A169)+COUNTIF(B$74:B$97,\">\"&$A169)*$A169","v":8621},{"$f":"SUMIF(C$74:C$97,\">=\"&$A170)-SUMIF(C$74:C$97,\">\"&$A169)+COUNTIF(C$74:C$97,\">\"&$A169)*$A169","v":8585},8111,5877,4185,3382,3382,3382,4195,{"$f":"SUMIF(K$74:K$97,\">=\"&$A170)-SUMIF(K$74:K$97,\">\"&$A169)+COUNTIF(K$74:K$97,\">\"&$A169)*$A169","v":5627},8163,8578,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B172/3","v":89083.666666666672},{"$f":"C172/3","v":80126.666666666672},83813.666666666672,58770,43245,33820,34947.333333333336,34947.333333333336,41950,58145.666666666664,81630,88639.333333333328,"CELKEM ZA ROK",null,{"$f":"SUM(U168:AF168)/1000*3.6","v":2624.8271999999997},"GJ/r"]
[{"$f":"120*B151","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A170)","v":24},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A170)","v":24},24,18,12,12,12,12,12,17,24,24,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B170","v":744},{"$f":"C170","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U169:AF169)","v":6527},"h/r"]
[{"$f":"A164+1","v":241},{"$f":"B169*B$107","v":744},{"$f":"C169*C$107","v":672},744,540,372,360,372,372,{"$f":"J169*J$107","v":360},{"$f":"K169*K$107","v":527},720,744,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U168/U169,0)","v":119.73611111111111},{"$f":"IFERROR(V168/V169,0)","v":119.23611111111111},112.65277777777779,108.83333333333333,116.25,93.944444444444443,93.944444444444457,93.944444444444457,116.52777777777777,110.33333333333333,113.375,119.13888888888889,{"$f":"IFERROR((U169*U170+V169*V170+W169*W170+X169*X170+Y169*Y170+Z169*Z170+AA169*AA170+AB169*AB170+AC169*AC170+AD169*AD170+AE169*AE170+AF169*AF170)/AG169,0)","v":111.7080843674991},"kW"]
[null,{"$f":"IFERROR(B168/B169,0)","v":359.20833333333331},{"$f":"IFERROR(C168/C169,0)","v":357.70833333333331},337.95833333333331,326.5,348.75,281.83333333333331,281.83333333333331,281.83333333333331,349.58333333333331,{"$f":"IFERROR(K168/K169,0)","v":331},340.125,357.41666666666669,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B171/3","v":119.7361111111111},{"$f":"C171/3","v":119.2361111111111},112.65277777777777,108.83333333333333,116.25,93.944444444444443,93.944444444444443,93.944444444444443,116.52777777777777,110.33333333333333,113.375,119.1388888888889]
[null,{"$f":"B171*B170","v":267251},{"$f":"C171*C170","v":240380},251441,176310,129735,101460,104842,104842,125850,{"$f":"K171*K170","v":174437},244890,265918,"kWh/mesic",{"$f":"SUM(B172:M172)","v":2187356},"kWh/r"]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A175)-COUNTIF(B$74:B$97,\">=\"&$A175)*$A169","v":3164},{"$f":"SUMIF(C$74:C$97,\">=\"&$A175)-COUNTIF(C$74:C$97,\">=\"&$A175)*$A169","v":2835},1877,1031,286,0,0,0,311,{"$f":"SUMIF(K$74:K$97,\">=\"&$A175)-COUNTIF(K$74:K$97,\">=\"&$A175)*$A169","v":1014},1934,2806,"kWh/den",null,null,null,null,"kotle nad WAVE","vyroba tepla [kWh/m]",{"$f":"B177","v":98084},{"$f":"C177","v":79380},58187,30930,8866,0,0,0,9330,31434,58020,86986,"CELKEM ZA ROK",null,{"$f":"SUM(U173:AF173)/1000*3.6","v":1660.3812},"GJ/r"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A175)","v":22},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A175)","v":20},12,12,7,0,0,0,7,{"$f":"COUNTIF(K$74:K$97,\">=\"&$A175)","v":12},13,19,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B175","v":682},{"$f":"C175","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U174:AF174)","v":3752},"h/r"]
[{"$f":"A169+1","v":361},{"$f":"B174*B$107","v":682},{"$f":"C174*C$107","v":560},372,360,217,0,0,0,210,372,390,589,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U173/U174,0)","v":143.81818181818181},{"$f":"IFERROR(V173/V174,0)","v":141.75},156.41666666666666,85.916666666666671,40.857142857142854,0,0,0,44.428571428571431,84.5,148.76923076923077,147.68421052631578,{"$f":"IFERROR((U174*U175+V174*V175+W174*W175+X174*X175+Y174*Y175+Z174*Z175+AA174*AA175+AB174*AB175+AC174*AC175+AD174*AD175+AE174*AE175+AF174*AF175)/AG174,0)","v":122.92563965884861},"kW"]
[null,{"$f":"IFERROR(B173/B174,0)","v":143.81818181818181},{"$f":"IFERROR(C173/C174,0)","v":141.75},156.41666666666666,85.916666666666671,40.857142857142854,0,0,0,44.428571428571431,84.5,148.76923076923077,147.68421052631578,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B176","v":143.81818181818181},{"$f":"C176","v":141.75},156.41666666666666,85.916666666666671,40.857142857142854,0,0,0,44.428571428571431,84.5,148.76923076923077,147.68421052631578,null,null,{"$f":"SUM(AI153:AI173)","v":10458.1044},"GJ/r"]
[null,{"$f":"B176*B175","v":98084},{"$f":"C176*C175","v":79380},58187,30930,8866,0,0,0,9330,31434,58020,86986,"kWh/mesic",{"$f":"SUM(B177:M177)","v":461217},"kWh/r"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM:",{"$f":"O157+O162+O167+O172+O177","v":2905029},"kWh/r"]
[]
["WAVE:",4,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI182:AI213)","v":10458.104399999998}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A183)+SUMIF(B$74:B$97,\">\"&$A188)-SUMIF(B$74:B$97,\">=\"&$A194)-COUNTIF(B$74:B$97,\">\"&$A188)*$A188+COUNTIF(B$74:B$97,\">=\"&$A194)*$A188","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A183)+SUMIF(C$74:C$97,\">\"&$A188)-SUMIF(C$74:C$97,\">=\"&$A194)-COUNTIF(C$74:C$97,\">\"&$A188)*$A188+COUNTIF(C$74:C$97,\">=\"&$A194)*$A188","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"4x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B186","v":0},{"$f":"C186","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U182:AF182)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A189-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A183)-COUNTIF(B$74:B$97,\"<=\"&$A184)+COUNTIF(B$74:B$97,\">\"&$A188)-COUNTIF(B$74:B$97,\">=\"&$A194)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A183)-COUNTIF(C$74:C$97,\"<=\"&$A184)+COUNTIF(C$74:C$97,\">\"&$A188)-COUNTIF(C$74:C$97,\">=\"&$A194)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A183)-COUNTIF(D$74:D$97,\"<=\"&$A184)+COUNTIF(D$74:D$97,\">\"&$A188)-COUNTIF(D$74:D$97,\">=\"&$A194)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A183)-COUNTIF(E$74:E$97,\"<=\"&$A184)+COUNTIF(E$74:E$97,\">\"&$A188)-COUNTIF(E$74:E$97,\">=\"&$A194)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A183)-COUNTIF(F$74:F$97,\"<=\"&$A184)+COUNTIF(F$74:F$97,\">\"&$A188)-COUNTIF(F$74:F$97,\">=\"&$A194)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A183)-COUNTIF(G$74:G$97,\"<=\"&$A184)+COUNTIF(G$74:G$97,\">\"&$A188)-COUNTIF(G$74:G$97,\">=\"&$A194)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A183)-COUNTIF(H$74:H$97,\"<=\"&$A184)+COUNTIF(H$74:H$97,\">\"&$A188)-COUNTIF(H$74:H$97,\">=\"&$A194)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A183)-COUNTIF(I$74:I$97,\"<=\"&$A184)+COUNTIF(I$74:I$97,\">\"&$A188)-COUNTIF(I$74:I$97,\">=\"&$A194)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A183)-COUNTIF(J$74:J$97,\"<=\"&$A184)+COUNTIF(J$74:J$97,\">\"&$A188)-COUNTIF(J$74:J$97,\">=\"&$A194)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A183)-COUNTIF(K$74:K$97,\"<=\"&$A184)+COUNTIF(K$74:K$97,\">\"&$A188)-COUNTIF(K$74:K$97,\">=\"&$A194)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A183)-COUNTIF(L$74:L$97,\"<=\"&$A184)+COUNTIF(L$74:L$97,\">\"&$A188)-COUNTIF(L$74:L$97,\">=\"&$A194)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A183)-COUNTIF(M$74:M$97,\"<=\"&$A184)+COUNTIF(M$74:M$97,\">\"&$A188)-COUNTIF(M$74:M$97,\">=\"&$A194)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B184","v":0},{"$f":"C184","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U183:AF183)","v":919},"h/r"]
[0,{"$f":"B183*B$107","v":0},{"$f":"C183*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U182/U183,0)","v":0},{"$f":"IFERROR(V182/V183,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U183*U184+V183*V184+W183*W184+X183*X184+Y183*Y184+Z183*Z184+AA183*AA184+AB183*AB184+AC183*AC184+AD183*AD184+AE183*AE184+AF183*AF184)/AG183,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B182/B183,0)","v":0},{"$f":"IFERROR(C182/C183,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B185","v":0},{"$f":"C185","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B185*B184","v":0},{"$f":"C185*C184","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B186:M186)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A189)-SUMIF(B$74:B$97,\">\"&$A188)+(COUNTIF(B$74:B$97,\">\"&$A188)-COUNTIF(B$74:B$97,\">=\"&$A194))*$A188","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A189)-SUMIF(C$74:C$97,\">\"&$A188)+(COUNTIF(C$74:C$97,\">\"&$A188)-COUNTIF(C$74:C$97,\">=\"&$A194))*$A188","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B191+B196/2+B201/3+B206/4","v":82744.166666666672},{"$f":"C191+C196/2+C201/3+C206/4","v":74799.666666666672},81891.666666666657,73365,76291,45850,47378.333333333336,47378.333333333336,74597.5,76737.916666666657,79005,83563.083333333328,"CELKEM ZA ROK",null,{"$f":"SUM(U187:AF187)/1000*3.6","v":3036.9659999999999},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A189)-COUNTIF(B$74:B$97,\">\"&$A188)+(COUNTIF(B$74:B$97,\">\"&$A188)-COUNTIF(B$74:B$97,\">=\"&$A194))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A189)-COUNTIF(C$74:C$97,\">\"&$A188)+(COUNTIF(C$74:C$97,\">\"&$A188)-COUNTIF(C$74:C$97,\">=\"&$A194))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B189+B194+B199+B204","v":744},{"$f":"C189+C194+C199+C204","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U188:AF188)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B188*B$107","v":0},{"$f":"C188*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U187/U188,0)","v":111.21527777777779},{"$f":"IFERROR(V187/V188,0)","v":111.30902777777779},110.06944444444443,101.89583333333333,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,103.1423611111111,109.72916666666667,112.31597222222221,{"$f":"IFERROR((U188*U189+V188*V189+W188*W189+X188*X189+Y188*Y189+Z188*Z189+AA188*AA189+AB188*AB189+AC188*AC189+AD188*AD189+AE188*AE189+AF188*AF189)/AG188,0)","v":105.13480392156862},"kW"]
[null,{"$f":"IFERROR(B187/B188,0)","v":0},{"$f":"IFERROR(C187/C188,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B190*B189","v":0},{"$f":"C190*C189","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B191:M191)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A194)-SUMIF(B$74:B$97,\">\"&$A193)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A194)-SUMIF(C$74:C$97,\">\"&$A193)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B196/2+B201/3+B206/4","v":82744.166666666672},{"$f":"C196/2+C201/3+C206/4","v":74799.666666666672},81891.666666666657,73365,58032,33820,34947.333333333336,34947.333333333336,56747.5,76737.916666666657,79005,83563.083333333328,"CELKEM ZA ROK",null,{"$f":"SUM(U192:AF192)/1000*3.6","v":2774.1623999999997},"GJ/rok"]
[{"$f":"A188*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A194)-COUNTIF(B$74:B$97,\">\"&$A193)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A194)-COUNTIF(C$74:C$97,\">\"&$A193)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B194+B199+B204","v":744},{"$f":"C194+C199+C204","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U193:AF193)","v":7351},"h/r"]
[{"$f":"A189*2","v":144},{"$f":"B193*B$107","v":0},{"$f":"C193*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U192/U193,0)","v":111.21527777777779},{"$f":"IFERROR(V192/V193,0)","v":111.30902777777779},110.06944444444443,101.89583333333333,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,103.1423611111111,109.72916666666667,112.31597222222221,{"$f":"IFERROR((U193*U194+V193*V194+W193*W194+X193*X194+Y193*Y194+Z193*Z194+AA193*AA194+AB193*AB194+AC193*AC194+AD193*AD194+AE193*AE194+AF193*AF194)/AG193,0)","v":104.82936561919013},"kW"]
[null,{"$f":"IFERROR(B192/B193,0)","v":0},{"$f":"IFERROR(C192/C193,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B195*B194","v":0},{"$f":"C195*C194","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B196:M196)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A199)-SUMIF(B$74:B$97,\">\"&$A198)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A199)-SUMIF(C$74:C$97,\">\"&$A198)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B201/3+B206/4","v":82744.166666666672},{"$f":"C201/3+C206/4","v":74799.666666666672},81891.666666666657,54135,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,53286.416666666664,79005,83563.083333333328,"CELKEM ZA ROK",null,{"$f":"SUM(U197:AF197)/1000*3.6","v":2484.2652000000003},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A199)-COUNTIF(B$74:B$97,\">\"&$A198)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A199)-COUNTIF(C$74:C$97,\">\"&$A198)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B199+B204","v":744},{"$f":"C199+C204","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U198:AF198)","v":6527},"h/r"]
[{"$f":"A193+1","v":241},{"$f":"B198*B$107","v":62},{"$f":"C198*C$107","v":112},372,180,155,360,372,372,{"$f":"J198*J$107","v":150},155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U197/U198,0)","v":111.21527777777779},{"$f":"IFERROR(V197/V198,0)","v":111.30902777777779},110.06944444444443,100.25,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,101.11274509803921,109.72916666666667,112.31597222222221,{"$f":"IFERROR((U198*U199+V198*V199+W198*W199+X198*X199+Y198*Y199+Z198*Z199+AA198*AA199+AB198*AB199+AC198*AC199+AD198*AD199+AE198*AE199+AF198*AF199)/AG198,0)","v":105.72600990756345},"kW"]
[null,{"$f":"IFERROR(B197/B198,0)","v":350.5},{"$f":"IFERROR(C197/C198,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B200*B199","v":21731},{"$f":"C200*C199","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B201:M201)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A204)-SUMIF(B$74:B$97,\">\"&$A203)+COUNTIF(B$74:B$97,\">\"&$A203)*$A203","v":9742},{"$f":"SUMIF(C$74:C$97,\">=\"&$A204)-SUMIF(C$74:C$97,\">\"&$A203)+COUNTIF(C$74:C$97,\">\"&$A203)*$A203","v":8839},5512,5142,2806,0,0,0,2831,5133,5890,8465,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B206/4","v":75500.5},{"$f":"C206/4","v":61873},42718,38565,21746.5,0,0,0,21232.5,39780.75,44175,65603.75,"CELKEM ZA ROK",null,{"$f":"SUM(U202:AF202)/1000*3.6","v":1480.3019999999999},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A204)","v":22},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A204)","v":20},12,12,7,0,0,0,7,12,13,19,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B204","v":682},{"$f":"C204","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U203:AF203)","v":3752},"h/r"]
[{"$f":"A198+1","v":361},{"$f":"B203*B$107","v":682},{"$f":"C203*C$107","v":560},372,360,217,0,0,0,210,372,390,589,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U202/U203,0)","v":110.70454545454545},{"$f":"IFERROR(V202/V203,0)","v":110.4875},114.83333333333333,107.125,100.21428571428571,0,0,0,101.10714285714286,106.9375,113.26923076923077,111.38157894736842,{"$f":"IFERROR((U203*U204+V203*V204+W203*W204+X203*X204+Y203*Y204+Z203*Z204+AA203*AA204+AB203*AB204+AC203*AC204+AD203*AD204+AE203*AE204+AF203*AF204)/AG203,0)","v":109.59355010660981},"kW"]
[null,{"$f":"IFERROR(B202/B203,0)","v":442.81818181818181},{"$f":"IFERROR(C202/C203,0)","v":441.95},459.33333333333331,428.5,400.85714285714283,0,0,0,404.42857142857144,427.75,453.07692307692309,445.5263157894737,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B205/4","v":110.70454545454545},{"$f":"C205/4","v":110.4875},114.83333333333333,107.125,100.21428571428571,0,0,0,101.10714285714286,106.9375,113.26923076923077,111.38157894736842]
[null,{"$f":"B205*B204","v":302002},{"$f":"C205*C204","v":247492},170872,154260,86986,0,0,0,84930,159123,176700,262415,"kWh/mesic",{"$f":"SUM(B206:M206)","v":1644780}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A209)-COUNTIF(B$74:B$97,\">=\"&$A209)*($A209-1)","v":1342},{"$f":"SUMIF(C$74:C$97,\">=\"&$A209)-COUNTIF(C$74:C$97,\">=\"&$A209)*($A209-1)","v":1196},685,209,0,0,0,0,0,201,724,1181,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B211","v":41602},{"$f":"C211","v":33488},21235,6270,0,0,0,0,0,6231,21720,36611,"CELKEM ZA ROK",null,{"$f":"SUM(U207:AF207)/1000*3.6","v":601.76520000000005},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A209)","v":9},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A209)","v":9},6,4,0,0,0,0,0,4,7,9,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B209","v":279},{"$f":"C209","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U208:AF208)","v":1450},"h/r"]
[{"$f":"A203+1","v":481},{"$f":"B208*B$107","v":279},{"$f":"C208*C$107","v":252},186,120,0,0,0,0,0,124,210,279,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U207/U208,0)","v":149.11111111111111},{"$f":"IFERROR(V207/V208,0)","v":132.88888888888889},114.16666666666667,52.25,0,0,0,0,0,50.25,103.42857142857143,131.22222222222223,{"$f":"IFERROR((U208*U209+V208*V209+W208*W209+X208*X209+Y208*Y209+Z208*Z209+AA208*AA209+AB208*AB209+AC208*AC209+AD208*AD209+AE208*AE209+AF208*AF209)/AG208,0)","v":115.28068965517241},"kW"]
[null,{"$f":"IFERROR(B207/B208,0)","v":149.11111111111111},{"$f":"IFERROR(C207/C208,0)","v":132.88888888888889},114.16666666666667,52.25,0,0,0,0,0,50.25,103.42857142857143,131.22222222222223,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B210","v":149.11111111111111},{"$f":"C210","v":132.88888888888889},114.16666666666667,52.25,0,0,0,0,0,50.25,103.42857142857143,131.22222222222223]
[null,{"$f":"B210*B209","v":41602},{"$f":"C210*C209","v":33488},21235,6270,0,0,0,0,0,6231,21720,36611,"kWh/mesic",167157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O186:O211)","v":2905029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O212/1000*3.6","v":10458.1044}]
["WAVE:",5,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI216:AI251)","v":10458.104399999998}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A217)+SUMIF(B$74:B$97,\">\"&$A222)-SUMIF(B$74:B$97,\">=\"&$A228)-COUNTIF(B$74:B$97,\">\"&$A222)*$A222+COUNTIF(B$74:B$97,\">=\"&$A228)*$A222","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A217)+SUMIF(C$74:C$97,\">\"&$A222)-SUMIF(C$74:C$97,\">=\"&$A228)-COUNTIF(C$74:C$97,\">\"&$A222)*$A222+COUNTIF(C$74:C$97,\">=\"&$A228)*$A222","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"5x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B220","v":0},{"$f":"C220","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U216:AF216)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A223-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A217)-COUNTIF(B$74:B$97,\"<=\"&$A218)+COUNTIF(B$74:B$97,\">\"&$A222)-COUNTIF(B$74:B$97,\">=\"&$A228)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A217)-COUNTIF(C$74:C$97,\"<=\"&$A218)+COUNTIF(C$74:C$97,\">\"&$A222)-COUNTIF(C$74:C$97,\">=\"&$A228)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A217)-COUNTIF(D$74:D$97,\"<=\"&$A218)+COUNTIF(D$74:D$97,\">\"&$A222)-COUNTIF(D$74:D$97,\">=\"&$A228)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A217)-COUNTIF(E$74:E$97,\"<=\"&$A218)+COUNTIF(E$74:E$97,\">\"&$A222)-COUNTIF(E$74:E$97,\">=\"&$A228)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A217)-COUNTIF(F$74:F$97,\"<=\"&$A218)+COUNTIF(F$74:F$97,\">\"&$A222)-COUNTIF(F$74:F$97,\">=\"&$A228)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A217)-COUNTIF(G$74:G$97,\"<=\"&$A218)+COUNTIF(G$74:G$97,\">\"&$A222)-COUNTIF(G$74:G$97,\">=\"&$A228)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A217)-COUNTIF(H$74:H$97,\"<=\"&$A218)+COUNTIF(H$74:H$97,\">\"&$A222)-COUNTIF(H$74:H$97,\">=\"&$A228)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A217)-COUNTIF(I$74:I$97,\"<=\"&$A218)+COUNTIF(I$74:I$97,\">\"&$A222)-COUNTIF(I$74:I$97,\">=\"&$A228)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A217)-COUNTIF(J$74:J$97,\"<=\"&$A218)+COUNTIF(J$74:J$97,\">\"&$A222)-COUNTIF(J$74:J$97,\">=\"&$A228)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A217)-COUNTIF(K$74:K$97,\"<=\"&$A218)+COUNTIF(K$74:K$97,\">\"&$A222)-COUNTIF(K$74:K$97,\">=\"&$A228)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A217)-COUNTIF(L$74:L$97,\"<=\"&$A218)+COUNTIF(L$74:L$97,\">\"&$A222)-COUNTIF(L$74:L$97,\">=\"&$A228)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A217)-COUNTIF(M$74:M$97,\"<=\"&$A218)+COUNTIF(M$74:M$97,\">\"&$A222)-COUNTIF(M$74:M$97,\">=\"&$A228)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B218","v":0},{"$f":"C218","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U217:AF217)","v":919},"h/r"]
[0,{"$f":"B217*B$107","v":0},{"$f":"C217*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U216/U217,0)","v":0},{"$f":"IFERROR(V216/V217,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U217*U218+V217*V218+W217*W218+X217*X218+Y217*Y218+Z217*Z218+AA217*AA218+AB217*AB218+AC217*AC218+AD217*AD218+AE217*AE218+AF217*AF218)/AG217,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B216/B217,0)","v":0},{"$f":"IFERROR(C216/C217,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B219","v":0},{"$f":"C219","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B219*B218","v":0},{"$f":"C219*C218","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B220:M220)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A223)-SUMIF(B$74:B$97,\">\"&$A222)+(COUNTIF(B$74:B$97,\">\"&$A222)-COUNTIF(B$74:B$97,\">=\"&$A228))*$A222","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A223)-SUMIF(C$74:C$97,\">\"&$A222)+(COUNTIF(C$74:C$97,\">\"&$A222)-COUNTIF(C$74:C$97,\">=\"&$A228))*$A222","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B225+B230/2+B235/3+B240/4+B245/5","v":80896.566666666666},{"$f":"C225+C230/2+C235/3+C240/4+C245/5","v":72828.46666666666},80806.666666666657,71739,76291,45850,47378.333333333336,47378.333333333336,74597.5,75008.116666666669,77313,81337.283333333326,"CELKEM ZA ROK",null,{"$f":"SUM(U221:AF221)/1000*3.6","v":2993.12736},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A223)-COUNTIF(B$74:B$97,\">\"&$A222)+(COUNTIF(B$74:B$97,\">\"&$A222)-COUNTIF(B$74:B$97,\">=\"&$A228))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A223)-COUNTIF(C$74:C$97,\">\"&$A222)+(COUNTIF(C$74:C$97,\">\"&$A222)-COUNTIF(C$74:C$97,\">=\"&$A228))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B223+B228+B233+B238+B243","v":744},{"$f":"C223+C228+C233+C238+C243","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U222:AF222)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B222*B$107","v":0},{"$f":"C222*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U221/U222,0)","v":108.73194444444444},{"$f":"IFERROR(V221/V222,0)","v":108.37569444444443},108.6111111111111,99.637500000000003,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,100.81736111111111,107.37916666666666,109.32430555555554,{"$f":"IFERROR((U222*U223+V222*V223+W222*W223+X222*X223+Y222*Y223+Z222*Z223+AA222*AA223+AB222*AB223+AC222*AC223+AD222*AD223+AE222*AE223+AF222*AF223)/AG222,0)","v":103.61718178796941},"kW"]
[null,{"$f":"IFERROR(B221/B222,0)","v":0},{"$f":"IFERROR(C221/C222,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B224*B223","v":0},{"$f":"C224*C223","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B225:M225)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A228)-SUMIF(B$74:B$97,\">\"&$A227)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A228)-SUMIF(C$74:C$97,\">\"&$A227)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B230/2+B235/3+B240/4+B245/5","v":80896.566666666666},{"$f":"C230/2+C235/3+C240/4+C245/5","v":72828.46666666666},80806.666666666657,71739,58032,33820,34947.333333333336,34947.333333333336,56747.5,75008.116666666669,77313,81337.283333333326,"CELKEM ZA ROK",null,{"$f":"SUM(U226:AF226)/1000*3.6","v":2730.3237599999998},"GJ/rok"]
[{"$f":"A222*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A228)-COUNTIF(B$74:B$97,\">\"&$A227)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A228)-COUNTIF(C$74:C$97,\">\"&$A227)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B228+B233+B238+B243","v":744},{"$f":"C228+C233+C238+C243","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U227:AF227)","v":7351},"h/r"]
[{"$f":"A223*2","v":144},{"$f":"B227*B$107","v":0},{"$f":"C227*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U226/U227,0)","v":108.73194444444444},{"$f":"IFERROR(V226/V227,0)","v":108.37569444444443},108.6111111111111,99.637500000000003,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,100.81736111111111,107.37916666666666,109.32430555555554,{"$f":"IFERROR((U227*U228+V227*V228+W227*W228+X227*X228+Y227*Y228+Z227*Z228+AA227*AA228+AB227*AB228+AC227*AC228+AD227*AD228+AE227*AE228+AF227*AF228)/AG227,0)","v":103.17280188636465},"kW"]
[null,{"$f":"IFERROR(B226/B227,0)","v":0},{"$f":"IFERROR(C226/C227,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B229*B228","v":0},{"$f":"C229*C228","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B230:M230)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A233)-SUMIF(B$74:B$97,\">\"&$A232)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A233)-SUMIF(C$74:C$97,\">\"&$A232)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B235/3+B240/4+B245/5","v":80896.566666666666},{"$f":"C235/3+C240/4+C245/5","v":72828.46666666666},80806.666666666657,52509,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,51556.616666666669,77313,81337.283333333326,"CELKEM ZA ROK",null,{"$f":"SUM(U231:AF231)/1000*3.6","v":2440.4265599999999},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A233)-COUNTIF(B$74:B$97,\">\"&$A232)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A233)-COUNTIF(C$74:C$97,\">\"&$A232)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B233+B238+B243","v":744},{"$f":"C233+C238+C243","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U232:AF232)","v":6527},"h/r"]
[{"$f":"A227+1","v":241},{"$f":"B232*B$107","v":62},{"$f":"C232*C$107","v":112},372,180,155,360,372,372,150,155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U231/U232,0)","v":108.73194444444444},{"$f":"IFERROR(V231/V232,0)","v":108.37569444444443},108.6111111111111,97.238888888888894,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,97.830392156862743,107.37916666666666,109.32430555555554,{"$f":"IFERROR((U232*U233+V232*V233+W232*W233+X232*X233+Y232*Y233+Z232*Z233+AA232*AA233+AB232*AB233+AC232*AC233+AD232*AD233+AE232*AE233+AF232*AF233)/AG232,0)","v":103.86031356927633},"kW"]
[null,{"$f":"IFERROR(B231/B232,0)","v":350.5},{"$f":"IFERROR(C231/C232,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B234*B233","v":21731},{"$f":"C234*C233","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B235:M235)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A238)-SUMIF(B$74:B$97,\">\"&$A237)","v":5422},{"$f":"SUMIF(C$74:C$97,\">=\"&$A238)-SUMIF(C$74:C$97,\">\"&$A237)","v":4519},2632,3222,2806,0,0,0,2831,3213,2530,4145,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B240/4+B245/5","v":73652.899999999994},{"$f":"C240/4+C245/5","v":59901.8},41633,36939,21746.5,0,0,0,21232.5,38050.949999999997,42483,63377.95,"CELKEM ZA ROK",null,{"$f":"SUM(U236:AF236)/1000*3.6","v":1436.4633600000002},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A238)-COUNTIF(B$74:B$97,\">\"&$A237)","v":13},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A238)-COUNTIF(C$74:C$97,\">\"&$A237)","v":11},6,8,7,0,0,0,7,8,6,10,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B238+B243","v":682},{"$f":"C238+C243","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U237:AF237)","v":3752},"h/r"]
[{"$f":"A232+1","v":361},{"$f":"B237*B$107","v":403},{"$f":"C237*C$107","v":308},186,240,217,0,0,0,210,248,180,310,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U236/U237,0)","v":107.99545454545454},{"$f":"IFERROR(V236/V237,0)","v":106.9675},111.91666666666667,102.60833333333333,100.21428571428571,0,0,0,101.10714285714286,102.28749999999999,108.93076923076923,107.60263157894737,{"$f":"IFERROR((U237*U238+V237*V238+W237*W238+X237*X238+Y237*Y238+Z237*Z238+AA237*AA238+AB237*AB238+AC237*AC238+AD237*AD238+AE237*AE238+AF237*AF238)/AG237,0)","v":106.34797441364607},"kW"]
[null,{"$f":"IFERROR(B236/B237,0)","v":417.07692307692309},{"$f":"IFERROR(C236/C237,0)","v":410.81818181818181},438.66666666666669,402.75,400.85714285714283,0,0,0,404.42857142857144,401.625,421.66666666666669,414.5,"prum vykon [kW]"]
[null,{"$f":"B239*B238","v":168082},{"$f":"C239*C238","v":126532},81592,96660,86986,0,0,0,84930,99603,75900,128495,"kWh/mesic",{"$f":"SUM(B240:M240)","v":948780}]
["5 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A243)-SUMIF(B$74:B$97,\">\"&$A242)+COUNTIF(B$74:B$97,\">\"&$A242)*$A242","v":5102},{"$f":"SUMIF(C$74:C$97,\">=\"&$A243)-SUMIF(C$74:C$97,\">\"&$A242)+COUNTIF(C$74:C$97,\">\"&$A242)*$A242","v":5048},3425,2129,0,0,0,0,0,2121,3918,5041,"kWh/den",null,null,null,null,"5. WAVE","vyroba tepla [kWh/m]",{"$f":"+B245/5","v":31632.400000000001},{"$f":"+C245/5","v":28268.799999999999},21235,12774,0,0,0,0,0,13150.2,23507.999999999996,31254.2,"CELKEM ZA ROK",null,{"$f":"SUM(U241:AF241)/1000*3.6","v":582.56136000000004},"GJ/rok"]
[{"$f":"120*5","v":600},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A243)","v":9},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A243)","v":9},6,4,0,0,0,0,0,4,7,9,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B243","v":279},{"$f":"C243","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U242:AF242)","v":1450},"h/r"]
[{"$f":"A237+1","v":481},{"$f":"B242*B$107","v":279},{"$f":"C242*C$107","v":252},186,120,0,0,0,0,0,124,210,279,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U241/U242,0)","v":113.37777777777778},{"$f":"IFERROR(V241/V242,0)","v":112.17777777777778},114.16666666666667,106.45,0,0,0,0,0,106.05000000000001,111.94285714285712,112.02222222222223,{"$f":"IFERROR((U242*U243+V242*V243+W242*W243+X242*X243+Y242*Y243+Z242*Z243+AA242*AA243+AB242*AB243+AC242*AC243+AD242*AD243+AE242*AE243+AF242*AF243)/AG242,0)","v":111.60179310344827},"kW"]
[null,{"$f":"IFERROR(B241/B242,0)","v":566.88888888888891},{"$f":"IFERROR(C241/C242,0)","v":560.88888888888891},570.83333333333337,532.25,0,0,0,0,0,530.25,559.71428571428567,560.11111111111109,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B244/5","v":113.37777777777778},{"$f":"C244/5","v":112.17777777777778},114.16666666666667,106.45,0,0,0,0,0,106.05,111.94285714285714,112.02222222222221]
[null,{"$f":"B244*B243","v":158162},{"$f":"C244*C243","v":141344},106175,63870,0,0,0,0,0,65751,117539.99999999999,156271,"kWh/mesic",{"$f":"SUM(B245:M245)","v":809113}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A248)-COUNTIF(B$74:B$97,\">=\"&$A248)*($A248-1)","v":560},{"$f":"SUMIF(C$74:C$97,\">=\"&$A248)-COUNTIF(C$74:C$97,\">=\"&$A248)*($A248-1)","v":468},140,0,0,0,0,0,0,0,166,460,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B250","v":17360},{"$f":"C250","v":13104},4340,0,0,0,0,0,0,0,4980,14260,"CELKEM ZA ROK",null,{"$f":"SUM(U246:AF246)/1000*3.6","v":194.55840000000001},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A248)","v":5},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A248)","v":4},4,0,0,0,0,0,0,0,4,4,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B248","v":155},{"$f":"C248","v":112},124,0,0,0,0,0,0,0,120,124,{"$f":"SUM(U247:AF247)","v":635},"h/r"]
[{"$f":"A242+1","v":601},{"$f":"B247*B$107","v":155},{"$f":"C247*C$107","v":112},124,0,0,0,0,0,0,0,120,124,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U246/U247,0)","v":112},{"$f":"IFERROR(V246/V247,0)","v":117},35,0,0,0,0,0,0,0,41.5,115,{"$f":"IFERROR((U247*U248+V247*V248+W247*W248+X247*X248+Y247*Y248+Z247*Z248+AA247*AA248+AB247*AB248+AC247*AC248+AD247*AD248+AE247*AE248+AF247*AF248)/AG247,0)","v":85.108661417322836},"kW"]
[null,{"$f":"IFERROR(B246/B247,0)","v":112},{"$f":"IFERROR(C246/C247,0)","v":117},35,0,0,0,0,0,0,0,41.5,115,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B249","v":112},{"$f":"C249","v":117},35,0,0,0,0,0,0,0,41.5,115]
[null,{"$f":"B249*B248","v":17360},{"$f":"C249*C248","v":13104},4340,0,0,0,0,0,0,0,4980,14260,"kWh/mesic",{"$f":"SUM(B250:M250)","v":54044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O216:O250)","v":2905029}]
[]
["WAVE:",6,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI255:AI296)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A256)+SUMIF(B$74:B$97,\">\"&$A261)-SUMIF(B$74:B$97,\">=\"&$A267)-COUNTIF(B$74:B$97,\">\"&$A261)*$A261+COUNTIF(B$74:B$97,\">=\"&$A267)*$A261","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A256)+SUMIF(C$74:C$97,\">\"&$A261)-SUMIF(C$74:C$97,\">=\"&$A267)-COUNTIF(C$74:C$97,\">\"&$A261)*$A261+COUNTIF(C$74:C$97,\">=\"&$A267)*$A261","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"6x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B259","v":0},{"$f":"C259","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U255:AF255)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A262-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A256)-COUNTIF(B$74:B$97,\"<=\"&$A257)+COUNTIF(B$74:B$97,\">\"&$A261)-COUNTIF(B$74:B$97,\">=\"&$A267)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A256)-COUNTIF(C$74:C$97,\"<=\"&$A257)+COUNTIF(C$74:C$97,\">\"&$A261)-COUNTIF(C$74:C$97,\">=\"&$A267)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A256)-COUNTIF(D$74:D$97,\"<=\"&$A257)+COUNTIF(D$74:D$97,\">\"&$A261)-COUNTIF(D$74:D$97,\">=\"&$A267)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A256)-COUNTIF(E$74:E$97,\"<=\"&$A257)+COUNTIF(E$74:E$97,\">\"&$A261)-COUNTIF(E$74:E$97,\">=\"&$A267)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A256)-COUNTIF(F$74:F$97,\"<=\"&$A257)+COUNTIF(F$74:F$97,\">\"&$A261)-COUNTIF(F$74:F$97,\">=\"&$A267)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A256)-COUNTIF(G$74:G$97,\"<=\"&$A257)+COUNTIF(G$74:G$97,\">\"&$A261)-COUNTIF(G$74:G$97,\">=\"&$A267)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A256)-COUNTIF(H$74:H$97,\"<=\"&$A257)+COUNTIF(H$74:H$97,\">\"&$A261)-COUNTIF(H$74:H$97,\">=\"&$A267)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A256)-COUNTIF(I$74:I$97,\"<=\"&$A257)+COUNTIF(I$74:I$97,\">\"&$A261)-COUNTIF(I$74:I$97,\">=\"&$A267)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A256)-COUNTIF(J$74:J$97,\"<=\"&$A257)+COUNTIF(J$74:J$97,\">\"&$A261)-COUNTIF(J$74:J$97,\">=\"&$A267)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A256)-COUNTIF(K$74:K$97,\"<=\"&$A257)+COUNTIF(K$74:K$97,\">\"&$A261)-COUNTIF(K$74:K$97,\">=\"&$A267)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A256)-COUNTIF(L$74:L$97,\"<=\"&$A257)+COUNTIF(L$74:L$97,\">\"&$A261)-COUNTIF(L$74:L$97,\">=\"&$A267)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A256)-COUNTIF(M$74:M$97,\"<=\"&$A257)+COUNTIF(M$74:M$97,\">\"&$A261)-COUNTIF(M$74:M$97,\">=\"&$A267)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B257","v":0},{"$f":"C257","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U256:AF256)","v":919},"h/r"]
[0,{"$f":"B256*B$107","v":0},{"$f":"C256*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U255/U256,0)","v":0},{"$f":"IFERROR(V255/V256,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U256*U257+V256*V257+W256*W257+X256*X257+Y256*Y257+Z256*Z257+AA256*AA257+AB256*AB257+AC256*AC257+AD256*AD257+AE256*AE257+AF256*AF257)/AG256,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B255/B256,0)","v":0},{"$f":"IFERROR(C255/C256,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B258","v":0},{"$f":"C258","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B258*B257","v":0},{"$f":"C258*C257","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B259:M259)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A262)-SUMIF(B$74:B$97,\">\"&$A261)+(COUNTIF(B$74:B$97,\">\"&$A261)-COUNTIF(B$74:B$97,\">=\"&$A267))*$A261","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A262)-SUMIF(C$74:C$97,\">\"&$A261)+(COUNTIF(C$74:C$97,\">\"&$A261)-COUNTIF(C$74:C$97,\">=\"&$A267))*$A261","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B264+B269/2+B274/3+B279/4+B284/5+B289/6","v":80266.233333333337},{"$f":"C264+C269/2+C274/3+C279/4+C284/5+C289/6","v":72604.46666666666},79049.999999999985,71739,76291,45850,47378.333333333336,47378.333333333336,74597.5,75008.116666666669,75743,81068.616666666654,"CELKEM ZA ROK",null,{"$f":"SUM(U260:AF260)/1000*3.6","v":2977.1085600000006},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A262)-COUNTIF(B$74:B$97,\">\"&$A261)+(COUNTIF(B$74:B$97,\">\"&$A261)-COUNTIF(B$74:B$97,\">=\"&$A267))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A262)-COUNTIF(C$74:C$97,\">\"&$A261)+(COUNTIF(C$74:C$97,\">\"&$A261)-COUNTIF(C$74:C$97,\">=\"&$A267))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B262+B267+B272+B277+B282+B287","v":744},{"$f":"C262+C267+C272+C277+C282+C287","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U261:AF261)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B261*B$107","v":0},{"$f":"C261*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U260/U261,0)","v":107.88472222222222},{"$f":"IFERROR(V260/V261,0)","v":108.04236111111111},106.24999999999999,99.637500000000003,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,100.81736111111111,105.19861111111111,108.96319444444443,{"$f":"IFERROR((U261*U262+V261*V262+W261*W262+X261*X262+Y261*Y262+Z261*Z262+AA261*AA262+AB261*AB262+AC261*AC262+AD261*AD262+AE261*AE262+AF261*AF262)/AG261,0)","v":103.06263708873381},"kW"]
[null,{"$f":"IFERROR(B260/B261,0)","v":0},{"$f":"IFERROR(C260/C261,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B263*B262","v":0},{"$f":"C263*C262","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B264:M264)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A267)-SUMIF(B$74:B$97,\">\"&$A266)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A267)-SUMIF(C$74:C$97,\">\"&$A266)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B269/2+B274/3+B279/4+B284/5+B289/6","v":80266.233333333337},{"$f":"C269/2+C274/3+C279/4+C284/5+C289/6","v":72604.46666666666},79049.999999999985,71739,58032,33820,34947.333333333336,34947.333333333336,56747.5,75008.116666666669,75743,81068.616666666654,"CELKEM ZA ROK",null,{"$f":"SUM(U265:AF265)/1000*3.6","v":2714.3049600000004},"GJ/rok"]
[{"$f":"A261*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A267)-COUNTIF(B$74:B$97,\">\"&$A266)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A267)-COUNTIF(C$74:C$97,\">\"&$A266)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B267+B272+B277+B282+B287","v":744},{"$f":"C267+C272+C277+C282+C287","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U266:AF266)","v":7351},"h/r"]
[{"$f":"A262*2","v":144},{"$f":"B266*B$107","v":0},{"$f":"C266*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U265/U266,0)","v":107.88472222222222},{"$f":"IFERROR(V265/V266,0)","v":108.04236111111111},106.24999999999999,99.637500000000003,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,100.81736111111111,105.19861111111111,108.96319444444443,{"$f":"IFERROR((U266*U267+V266*V267+W266*W267+X266*X267+Y266*Y267+Z266*Z267+AA266*AA267+AB266*AB267+AC266*AC267+AD266*AD267+AE266*AE267+AF266*AF267)/AG266,0)","v":102.56748741667801},"kW"]
[null,{"$f":"IFERROR(B265/B266,0)","v":0},{"$f":"IFERROR(C265/C266,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B268*B267","v":0},{"$f":"C268*C267","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B269:M269)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A272)-SUMIF(B$74:B$97,\">\"&$A271)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A272)-SUMIF(C$74:C$97,\">\"&$A271)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B274/3+B279/4+B284/5+B289/6","v":80266.233333333337},{"$f":"C274/3+C279/4+C284/5+C289/6","v":72604.46666666666},79049.999999999985,52509,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,51556.616666666669,75743,81068.616666666654,"CELKEM ZA ROK",null,{"$f":"SUM(U270:AF270)/1000*3.6","v":2424.4077600000001},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A272)-COUNTIF(B$74:B$97,\">\"&$A271)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A272)-COUNTIF(C$74:C$97,\">\"&$A271)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B272+B277+B282+B287","v":744},{"$f":"C272+C277+C282+C287","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U271:AF271)","v":6527},"h/r"]
[{"$f":"A266+1","v":241},{"$f":"B271*B$107","v":62},{"$f":"C271*C$107","v":112},372,180,155,360,372,372,150,155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U270/U271,0)","v":107.88472222222222},{"$f":"IFERROR(V270/V271,0)","v":108.04236111111111},106.24999999999999,97.238888888888894,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,97.830392156862743,105.19861111111111,108.96319444444443,{"$f":"IFERROR((U271*U272+V271*V272+W271*W272+X271*X272+Y271*Y272+Z271*Z272+AA271*AA272+AB271*AB272+AC271*AC272+AD271*AD272+AE271*AE272+AF271*AF272)/AG271,0)","v":103.17858127776927},"kW"]
[null,{"$f":"IFERROR(B270/B271,0)","v":350.5},{"$f":"IFERROR(C270/C271,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B273*B272","v":21731},{"$f":"C273*C272","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B274:M274)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A277)-SUMIF(B$74:B$97,\">\"&$A276)","v":5422},{"$f":"SUMIF(C$74:C$97,\">=\"&$A277)-SUMIF(C$74:C$97,\">\"&$A276)","v":4519},2632,3222,2806,0,0,0,2831,3213,2530,4145,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B279/4+B284/5+B289/6","v":73022.566666666666},{"$f":"C279/4+C284/5+C289/6","v":59677.8},39876.333333333336,36939,21746.5,0,0,0,21232.5,38050.949999999997,40913,63109.283333333333,"CELKEM ZA ROK",null,{"$f":"SUM(U275:AF275)/1000*3.6","v":1420.4445600000001},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A277)-COUNTIF(B$74:B$97,\">\"&$A276)","v":13},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A277)-COUNTIF(C$74:C$97,\">\"&$A276)","v":11},6,8,7,0,0,0,7,8,6,10,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B277+B282+B287","v":682},{"$f":"C277+C282+C287","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U276:AF276)","v":3752},"h/r"]
[{"$f":"A271+1","v":361},{"$f":"B276*B$107","v":403},{"$f":"C276*C$107","v":308},186,240,217,0,0,0,210,248,180,310,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U275/U276,0)","v":107.07121212121211},{"$f":"IFERROR(V275/V276,0)","v":106.56750000000001},107.19444444444446,102.60833333333333,100.21428571428571,0,0,0,101.10714285714286,102.28749999999999,104.90512820512821,107.14649122807018,{"$f":"IFERROR((U276*U277+V276*V277+W276*W277+X276*X277+Y276*Y277+Z276*Z277+AA276*AA277+AB276*AB277+AC276*AC277+AD276*AD277+AE276*AE277+AF276*AF277)/AG276,0)","v":105.16202914001421},"kW"]
[null,{"$f":"IFERROR(B275/B276,0)","v":417.07692307692309},{"$f":"IFERROR(C275/C276,0)","v":410.81818181818181},438.66666666666669,402.75,400.85714285714283,0,0,0,404.42857142857144,401.625,421.66666666666669,414.5,"prum vykon [kW]"]
[null,{"$f":"B278*B277","v":168082},{"$f":"C278*C277","v":126532},81592,96660,86986,0,0,0,84930,99603,75900,128495,"kWh/mesic",{"$f":"SUM(B279:M279)","v":948780}]
["5 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A282)-SUMIF(B$74:B$97,\">\"&$A281)","v":2102},{"$f":"SUMIF(C$74:C$97,\">=\"&$A282)-SUMIF(C$74:C$97,\">\"&$A281)","v":2648},1025,2129,0,0,0,0,0,2121,1518,2641,"kWh/den",null,null,null,null,"5. WAVE","vyroba tepla [kWh/m]",{"$f":"+B284/5+B289/6","v":31002.066666666666},{"$f":"+C284/5+C289/6","v":28044.799999999999},19478.333333333336,12774,0,0,0,0,0,13150.2,21938,30985.533333333333,"CELKEM ZA ROK",null,{"$f":"SUM(U280:AF280)/1000*3.6","v":566.54256000000009},"GJ/rok"]
[{"$f":"120*5","v":600},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A282)-COUNTIF(B$74:B$97,\">\"&$A281)","v":4},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A282)-COUNTIF(C$74:C$97,\">\"&$A281)","v":5},2,4,0,0,0,0,0,4,3,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B282+B287","v":279},{"$f":"C282+C287","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U281:AF281)","v":1450},"h/r"]
[{"$f":"A276+1","v":481},{"$f":"B281*B$107","v":124},{"$f":"C281*C$107","v":140},62,120,0,0,0,0,0,124,90,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U280/U281,0)","v":111.11851851851851},{"$f":"IFERROR(V280/V281,0)","v":111.28888888888889},104.72222222222223,106.45,0,0,0,0,0,106.05000000000001,104.46666666666667,111.05925925925926,{"$f":"IFERROR((U281*U282+V281*V282+W281*W282+X281*X282+Y281*Y282+Z281*Z282+AA281*AA282+AB281*AB282+AC281*AC282+AD281*AD282+AE281*AE282+AF281*AF282)/AG281,0)","v":108.53305747126439},"kW"]
[null,{"$f":"IFERROR(B280/B281,0)","v":525.5},{"$f":"IFERROR(C280/C281,0)","v":529.6},512.5,532.25,0,0,0,0,0,530.25,506,528.20000000000005,"prum vykon [kW]"]
[null,{"$f":"B283*B282","v":65162},{"$f":"C283*C282","v":74144},31775,63870,0,0,0,0,0,65751,45540,81871,"kWh/mesic",{"$f":"SUM(B284:M284)","v":428113}]
["6 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A287)-SUMIF(B$74:B$97,\">\"&$A286)+COUNTIF(B$74:B$97,\">\"&$A286)*$A286","v":3478},{"$f":"SUMIF(C$74:C$97,\">=\"&$A287)-SUMIF(C$74:C$97,\">\"&$A286)+COUNTIF(C$74:C$97,\">\"&$A286)*$A286","v":2832},2540,0,0,0,0,0,0,0,2566,2828,"kWh/den",null,null,null,null,"6. WAVE","vyroba tepla [kWh/m]",{"$f":"+B289/6","v":17969.666666666668},{"$f":"+C289/6","v":13216},13123.333333333334,0,0,0,0,0,0,0,12830,14611.333333333334,"CELKEM ZA ROK",null,{"$f":"SUM(U285:AF285)/1000*3.6","v":258.30119999999999},"GJ/rok"]
[{"$f":"120*6","v":720},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A287)","v":5},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A287)","v":4},4,0,0,0,0,0,0,0,4,4,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B287","v":155},{"$f":"C287","v":112},124,0,0,0,0,0,0,0,120,124,{"$f":"SUM(U286:AF286)","v":635},"h/r"]
[{"$f":"A281+1","v":601},{"$f":"B286*B$107","v":155},{"$f":"C286*C$107","v":112},124,0,0,0,0,0,0,0,120,124,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U285/U286,0)","v":115.93333333333334},{"$f":"IFERROR(V285/V286,0)","v":118},105.83333333333334,0,0,0,0,0,0,0,106.91666666666667,117.83333333333334,{"$f":"IFERROR((U286*U287+V286*V287+W286*W287+X286*X287+Y286*Y287+Z286*Z287+AA286*AA287+AB286*AB287+AC286*AC287+AD286*AD287+AE286*AE287+AF286*AF287)/AG286,0)","v":112.99265091863516},"kW"]
[null,{"$f":"IFERROR(B285/B286,0)","v":695.6},{"$f":"IFERROR(C285/C286,0)","v":708},635,0,0,0,0,0,0,0,641.5,707,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B288/6","v":115.93333333333334},{"$f":"C288/6","v":118},105.83333333333333,0,0,0,0,0,0,0,106.91666666666667,117.83333333333333]
[null,{"$f":"B288*B287","v":107818},{"$f":"C288*C287","v":79296},78740,0,0,0,0,0,0,0,76980,87668,"kWh/mesic",{"$f":"SUM(B289:M289)","v":430502}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A292)-COUNTIF(B$74:B$97,\">=\"&$A292)*($A292-1)","v":82},{"$f":"SUMIF(C$74:C$97,\">=\"&$A292)-COUNTIF(C$74:C$97,\">=\"&$A292)*($A292-1)","v":36},0,0,0,0,0,0,0,0,0,32,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B294","v":2542},{"$f":"C294","v":1008},0,0,0,0,0,0,0,0,0,992,"CELKEM ZA ROK",null,{"$f":"SUM(U290:AF290)/1000*3.6","v":16.351199999999999},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A292)","v":3},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A292)","v":2},0,0,0,0,0,0,0,0,0,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B292","v":93},{"$f":"C292","v":56},0,0,0,0,0,0,0,0,0,62,{"$f":"SUM(U291:AF291)","v":211},"h/r"]
[{"$f":"A286+1","v":721},{"$f":"B291*B$107","v":93},{"$f":"C291*C$107","v":56},0,0,0,0,0,0,0,0,0,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U290/U291,0)","v":27.333333333333332},{"$f":"IFERROR(V290/V291,0)","v":18},0,0,0,0,0,0,0,0,0,16,{"$f":"IFERROR((U291*U292+V291*V292+W291*W292+X291*X292+Y291*Y292+Z291*Z292+AA291*AA292+AB291*AB292+AC291*AC292+AD291*AD292+AE291*AE292+AF291*AF292)/AG291,0)","v":21.526066350710902},"kW"]
[null,{"$f":"IFERROR(B290/B291,0)","v":27.333333333333332},{"$f":"IFERROR(C290/C291,0)","v":18},0,0,0,0,0,0,0,0,0,16,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B293","v":27.333333333333332},{"$f":"C293","v":18},0,0,0,0,0,0,0,0,0,16]
[null,{"$f":"B293*B292","v":2542},{"$f":"C293*C292","v":1008},0,0,0,0,0,0,0,0,0,992,"kWh/mesic",4542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O259:O294)","v":2905029}]
[]
["WAVE:",7,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI299:AI340)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A300)+SUMIF(B$74:B$97,\">\"&$A305)-SUMIF(B$74:B$97,\">=\"&$A311)-COUNTIF(B$74:B$97,\">\"&$A305)*$A305+COUNTIF(B$74:B$97,\">=\"&$A311)*$A305","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A300)+SUMIF(C$74:C$97,\">\"&$A305)-SUMIF(C$74:C$97,\">=\"&$A311)-COUNTIF(C$74:C$97,\">\"&$A305)*$A305+COUNTIF(C$74:C$97,\">=\"&$A311)*$A305","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"7x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B303","v":0},{"$f":"C303","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U299:AF299)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A306-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A300)-COUNTIF(B$74:B$97,\"<=\"&$A301)+COUNTIF(B$74:B$97,\">\"&$A305)-COUNTIF(B$74:B$97,\">=\"&$A311)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A300)-COUNTIF(C$74:C$97,\"<=\"&$A301)+COUNTIF(C$74:C$97,\">\"&$A305)-COUNTIF(C$74:C$97,\">=\"&$A311)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A300)-COUNTIF(D$74:D$97,\"<=\"&$A301)+COUNTIF(D$74:D$97,\">\"&$A305)-COUNTIF(D$74:D$97,\">=\"&$A311)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A300)-COUNTIF(E$74:E$97,\"<=\"&$A301)+COUNTIF(E$74:E$97,\">\"&$A305)-COUNTIF(E$74:E$97,\">=\"&$A311)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A300)-COUNTIF(F$74:F$97,\"<=\"&$A301)+COUNTIF(F$74:F$97,\">\"&$A305)-COUNTIF(F$74:F$97,\">=\"&$A311)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A300)-COUNTIF(G$74:G$97,\"<=\"&$A301)+COUNTIF(G$74:G$97,\">\"&$A305)-COUNTIF(G$74:G$97,\">=\"&$A311)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A300)-COUNTIF(H$74:H$97,\"<=\"&$A301)+COUNTIF(H$74:H$97,\">\"&$A305)-COUNTIF(H$74:H$97,\">=\"&$A311)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A300)-COUNTIF(I$74:I$97,\"<=\"&$A301)+COUNTIF(I$74:I$97,\">\"&$A305)-COUNTIF(I$74:I$97,\">=\"&$A311)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A300)-COUNTIF(J$74:J$97,\"<=\"&$A301)+COUNTIF(J$74:J$97,\">\"&$A305)-COUNTIF(J$74:J$97,\">=\"&$A311)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A300)-COUNTIF(K$74:K$97,\"<=\"&$A301)+COUNTIF(K$74:K$97,\">\"&$A305)-COUNTIF(K$74:K$97,\">=\"&$A311)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A300)-COUNTIF(L$74:L$97,\"<=\"&$A301)+COUNTIF(L$74:L$97,\">\"&$A305)-COUNTIF(L$74:L$97,\">=\"&$A311)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A300)-COUNTIF(M$74:M$97,\"<=\"&$A301)+COUNTIF(M$74:M$97,\">\"&$A305)-COUNTIF(M$74:M$97,\">=\"&$A311)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B301","v":0},{"$f":"C301","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U300:AF300)","v":919},"h/r"]
[0,{"$f":"B300*B$107","v":0},{"$f":"C300*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U299/U300,0)","v":0},{"$f":"IFERROR(V299/V300,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U300*U301+V300*V301+W300*W301+X300*X301+Y300*Y301+Z300*Z301+AA300*AA301+AB300*AB301+AC300*AC301+AD300*AD301+AE300*AE301+AF300*AF301)/AG300,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B299/B300,0)","v":0},{"$f":"IFERROR(C299/C300,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B302","v":0},{"$f":"C302","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B302*B301","v":0},{"$f":"C302*C301","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B303:M303)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A306)-SUMIF(B$74:B$97,\">\"&$A305)+(COUNTIF(B$74:B$97,\">\"&$A305)-COUNTIF(B$74:B$97,\">=\"&$A311))*$A305","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A306)-SUMIF(C$74:C$97,\">\"&$A305)+(COUNTIF(C$74:C$97,\">\"&$A305)-COUNTIF(C$74:C$97,\">=\"&$A311))*$A305","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B308+B313/2+B318/3+B323/4+B328/5+B333/6+B338/7","v":79035.090476190482},{"$f":"C308+C313/2+C318/3+C323/4+C328/5+C333/6+C338/7","v":71788.46666666666},79049.999999999985,71739,76291,45850,47378.333333333336,47378.333333333336,74597.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U304:AF304)/1000*3.6","v":2966.4227314285713},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A306)-COUNTIF(B$74:B$97,\">\"&$A305)+(COUNTIF(B$74:B$97,\">\"&$A305)-COUNTIF(B$74:B$97,\">=\"&$A311))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A306)-COUNTIF(C$74:C$97,\">\"&$A305)+(COUNTIF(C$74:C$97,\">\"&$A305)-COUNTIF(C$74:C$97,\">=\"&$A311))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B306+B311+B316+B321+B326+B331+B336","v":744},{"$f":"C306+C311+C316+C321+C326+C331+C336","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U305:AF305)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B305*B$107","v":0},{"$f":"C305*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U304/U305,0)","v":106.22996031746032},{"$f":"IFERROR(V304/V305,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U305*U306+V305*V306+W305*W306+X305*X306+Y305*Y306+Z305*Z306+AA305*AA306+AB305*AB306+AC305*AC306+AD305*AD306+AE305*AE306+AF305*AF306)/AG305,0)","v":102.6927111522575},"kW"]
[null,{"$f":"IFERROR(B304/B305,0)","v":0},{"$f":"IFERROR(C304/C305,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B307*B306","v":0},{"$f":"C307*C306","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B308:M308)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A311)-SUMIF(B$74:B$97,\">\"&$A310)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A311)-SUMIF(C$74:C$97,\">\"&$A310)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B313/2+B318/3+B323/4+B328/5+B333/6+B338/7","v":79035.090476190482},{"$f":"C313/2+C318/3+C323/4+C328/5+C333/6+C338/7","v":71788.46666666666},79049.999999999985,71739,58032,33820,34947.333333333336,34947.333333333336,56747.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U309:AF309)/1000*3.6","v":2703.6191314285711},"GJ/rok"]
[{"$f":"A305*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A311)-COUNTIF(B$74:B$97,\">\"&$A310)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A311)-COUNTIF(C$74:C$97,\">\"&$A310)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B311+B316+B321+B326+B331+B336","v":744},{"$f":"C311+C316+C321+C326+C331+C336","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U310:AF310)","v":7351},"h/r"]
[{"$f":"A306*2","v":144},{"$f":"B310*B$107","v":0},{"$f":"C310*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U309/U310,0)","v":106.22996031746032},{"$f":"IFERROR(V309/V310,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U310*U311+V310*V311+W310*W311+X310*X311+Y310*Y311+Z310*Z311+AA310*AA311+AB310*AB311+AC310*AC311+AD310*AD311+AE310*AE311+AF310*AF311)/AG310,0)","v":102.16369395806205},"kW"]
[null,{"$f":"IFERROR(B309/B310,0)","v":0},{"$f":"IFERROR(C309/C310,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B312*B311","v":0},{"$f":"C312*C311","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B313:M313)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A316)-SUMIF(B$74:B$97,\">\"&$A315)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A316)-SUMIF(C$74:C$97,\">\"&$A315)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B318/3+B323/4+B328/5+B333/6+B338/7","v":79035.090476190482},{"$f":"C318/3+C323/4+C328/5+C333/6+C338/7","v":71788.46666666666},79049.999999999985,52509,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,51556.616666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U314:AF314)/1000*3.6","v":2413.7219314285712},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A316)-COUNTIF(B$74:B$97,\">\"&$A315)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A316)-COUNTIF(C$74:C$97,\">\"&$A315)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B316+B321+B326+B331+B336","v":744},{"$f":"C316+C321+C326+C331+C336","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U315:AF315)","v":6527},"h/r"]
[{"$f":"A310+1","v":241},{"$f":"B315*B$107","v":62},{"$f":"C315*C$107","v":112},372,180,155,360,372,372,150,155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U314/U315,0)","v":106.22996031746032},{"$f":"IFERROR(V314/V315,0)","v":106.82807539682538},106.24999999999999,97.238888888888894,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,97.830392156862743,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U315*U316+V315*V316+W315*W316+X315*X316+Y315*Y316+Z315*Z316+AA315*AA316+AB315*AB316+AC315*AC316+AD315*AD316+AE315*AE316+AF315*AF316)/AG315,0)","v":102.72381098294993},"kW"]
[null,{"$f":"IFERROR(B314/B315,0)","v":350.5},{"$f":"IFERROR(C314/C315,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B317*B316","v":21731},{"$f":"C317*C316","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B318:M318)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A321)-SUMIF(B$74:B$97,\">\"&$A320)","v":5422},{"$f":"SUMIF(C$74:C$97,\">=\"&$A321)-SUMIF(C$74:C$97,\">\"&$A320)","v":4519},2632,3222,2806,0,0,0,2831,3213,2530,4145,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B323/4+B328/5+B333/6+B338/7","v":71791.423809523811},{"$f":"C323/4+C328/5+C333/6+C338/7","v":58861.8},39876.333333333336,36939,21746.5,0,0,0,21232.5,38050.949999999997,40913,62188.140476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U319:AF319)/1000*3.6","v":1409.7587314285715},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A321)-COUNTIF(B$74:B$97,\">\"&$A320)","v":13},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A321)-COUNTIF(C$74:C$97,\">\"&$A320)","v":11},6,8,7,0,0,0,7,8,6,10,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B321+B326+B331+B336","v":682},{"$f":"C321+C326+C331+C336","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U320:AF320)","v":3752},"h/r"]
[{"$f":"A315+1","v":361},{"$f":"B320*B$107","v":403},{"$f":"C320*C$107","v":308},186,240,217,0,0,0,210,248,180,310,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U319/U320,0)","v":105.26601731601731},{"$f":"IFERROR(V319/V320,0)","v":105.11035714285715},107.19444444444446,102.60833333333333,100.21428571428571,0,0,0,101.10714285714286,102.28749999999999,104.90512820512821,105.58258145363409,{"$f":"IFERROR((U320*U321+V320*V321+W320*W321+X320*X321+Y320*Y321+Z320*Z321+AA320*AA321+AB320*AB321+AC320*AC321+AD320*AD321+AE320*AE321+AF320*AF321)/AG320,0)","v":104.37090821403189},"kW"]
[null,{"$f":"IFERROR(B319/B320,0)","v":417.07692307692309},{"$f":"IFERROR(C319/C320,0)","v":410.81818181818181},438.66666666666669,402.75,400.85714285714283,0,0,0,404.42857142857144,401.625,421.66666666666669,414.5,"prum vykon [kW]"]
[null,{"$f":"B322*B321","v":168082},{"$f":"C322*C321","v":126532},81592,96660,86986,0,0,0,84930,99603,75900,128495,"kWh/mesic",{"$f":"SUM(B323:M323)","v":948780}]
["5 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A326)-SUMIF(B$74:B$97,\">\"&$A325)","v":2102},{"$f":"SUMIF(C$74:C$97,\">=\"&$A326)-SUMIF(C$74:C$97,\">\"&$A325)","v":2648},1025,2129,0,0,0,0,0,2121,1518,2641,"kWh/den",null,null,null,null,"5. WAVE","vyroba tepla [kWh/m]",{"$f":"+B328/5+B333/6+B338/7","v":29770.923809523811},{"$f":"+C328/5+C333/6+C338/7","v":27228.799999999999},19478.333333333336,12774,0,0,0,0,0,13150.2,21938,30064.390476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U324:AF324)/1000*3.6","v":555.85673142857138},"GJ/rok"]
[{"$f":"120*5","v":600},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A326)-COUNTIF(B$74:B$97,\">\"&$A325)","v":4},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A326)-COUNTIF(C$74:C$97,\">\"&$A325)","v":5},2,4,0,0,0,0,0,4,3,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B326+B331+B336","v":279},{"$f":"C326+C331+C336","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U325:AF325)","v":1450},"h/r"]
[{"$f":"A320+1","v":481},{"$f":"B325*B$107","v":124},{"$f":"C325*C$107","v":140},62,120,0,0,0,0,0,124,90,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U324/U325,0)","v":106.70582010582011},{"$f":"IFERROR(V324/V325,0)","v":108.05079365079365},104.72222222222223,106.45,0,0,0,0,0,106.05000000000001,104.46666666666667,107.75767195767196,{"$f":"IFERROR((U325*U326+V325*V326+W325*W326+X325*X326+Y325*Y326+Z325*Z326+AA325*AA326+AB325*AB326+AC325*AC326+AD325*AD326+AE325*AE326+AF325*AF326)/AG325,0)","v":106.48596387520524},"kW"]
[null,{"$f":"IFERROR(B324/B325,0)","v":525.5},{"$f":"IFERROR(C324/C325,0)","v":529.6},512.5,532.25,0,0,0,0,0,530.25,506,528.20000000000005,"prum vykon [kW]"]
[null,{"$f":"B327*B326","v":65162},{"$f":"C327*C326","v":74144},31775,63870,0,0,0,0,0,65751,45540,81871,"kWh/mesic",{"$f":"SUM(B328:M328)","v":428113}]
["6 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A331)-SUMIF(B$74:B$97,\">\"&$A330)","v":1318},{"$f":"SUMIF(C$74:C$97,\">=\"&$A331)-SUMIF(C$74:C$97,\">\"&$A330)","v":1392},2540,0,0,0,0,0,0,0,2566,1388,"kWh/den",null,null,null,null,"6. WAVE","vyroba tepla [kWh/m]",{"$f":"B333/6+B338/7","v":16738.523809523809},{"$f":"C333/6+C338/7","v":12400},13123.333333333334,0,0,0,0,0,0,0,12830,13690.190476190477,"CELKEM ZA ROK",null,{"$f":"SUM(U329:AF329)/1000*3.6","v":247.61537142857142},"GJ/rok"]
[{"$f":"120*6","v":720},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A331)-COUNTIF(B$74:B$97,\">\"&$A330)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A331)-COUNTIF(C$74:C$97,\">\"&$A330)","v":2},4,0,0,0,0,0,0,0,4,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B331+B336","v":155},{"$f":"C331+C336","v":112},124,0,0,0,0,0,0,0,120,124,{"$f":"SUM(U330:AF330)","v":635},"h/r"]
[{"$f":"A325+1","v":601},{"$f":"B330*B$107","v":62},{"$f":"C330*C$107","v":56},124,0,0,0,0,0,0,0,120,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U329/U330,0)","v":107.99047619047619},{"$f":"IFERROR(V329/V330,0)","v":110.71428571428571},105.83333333333334,0,0,0,0,0,0,0,106.91666666666667,110.40476190476191,{"$f":"IFERROR((U330*U331+V330*V331+W330*W331+X330*X331+Y330*Y331+Z330*Z331+AA330*AA331+AB330*AB331+AC330*AC331+AD330*AD331+AE330*AE331+AF330*AF331)/AG330,0)","v":108.31818522684664},"kW"]
[null,{"$f":"IFERROR(B329/B330,0)","v":659},{"$f":"IFERROR(C329/C330,0)","v":696},635,0,0,0,0,0,0,0,641.5,694,"prum vykon [kW]"]
[null,{"$f":"B332*B331","v":40858},{"$f":"C332*C331","v":38976},78740,0,0,0,0,0,0,0,76980,43028,"kWh/mesic",{"$f":"SUM(B333:M333)","v":278582}]
["7 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A336)-SUMIF(B$74:B$97,\">\"&$A335)+COUNTIF(B$74:B$97,\">\"&$A335)*$A335","v":2242},{"$f":"SUMIF(C$74:C$97,\">=\"&$A336)-SUMIF(C$74:C$97,\">\"&$A335)+COUNTIF(C$74:C$97,\">\"&$A335)*$A335","v":1476},0,0,0,0,0,0,0,0,0,1472,"kWh/den",null,null,null,null,"7. WAVE","vyroba tepla [kWh/m]",{"$f":"B338/7","v":9928.8571428571431},{"$f":"C338/7","v":5904},0,0,0,0,0,0,0,0,0,6518.8571428571431,"CELKEM ZA ROK",null,{"$f":"SUM(U334:AF334)/1000*3.6","v":80.466171428571442},"GJ/rok"]
[{"$f":"120*7","v":840},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A336)","v":3},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A336)","v":2},0,0,0,0,0,0,0,0,0,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B336","v":93},{"$f":"C336","v":56},0,0,0,0,0,0,0,0,0,62,{"$f":"SUM(U335:AF335)","v":211},"h/r"]
[{"$f":"A330+1","v":721},{"$f":"B335*B$107","v":93},{"$f":"C335*C$107","v":56},0,0,0,0,0,0,0,0,0,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U334/U335,0)","v":106.76190476190476},{"$f":"IFERROR(V334/V335,0)","v":105.42857142857143},0,0,0,0,0,0,0,0,0,105.14285714285715,{"$f":"IFERROR((U335*U336+V335*V336+W335*W336+X335*X336+Y335*Y336+Z335*Z336+AA335*AA336+AB335*AB336+AC335*AC336+AD335*AD336+AE335*AE336+AF335*AF336)/AG335,0)","v":105.9322951929587},"kW"]
[null,{"$f":"IFERROR(B334/B335,0)","v":747.33333333333337},{"$f":"IFERROR(C334/C335,0)","v":738},0,0,0,0,0,0,0,0,0,736,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B337/7","v":106.76190476190477},{"$f":"C337/7","v":105.42857142857143},0,0,0,0,0,0,0,0,0,105.14285714285714]
[null,{"$f":"B337*B336","v":69502},{"$f":"C337*C336","v":41328},0,0,0,0,0,0,0,0,0,45632,"kWh/mesic",{"$f":"SUM(B338:M338)","v":156462}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A341)-COUNTIF(B$74:B$97,\">=\"&$A341)*($A341-1)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A341)-COUNTIF(C$74:C$97,\">=\"&$A341)*($A341-1)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B343","v":0},{"$f":"C343","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U339:AF339)/1000*3.6","v":0},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A341)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A341)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B341","v":0},{"$f":"C341","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U340:AF340)","v":0},"h/r"]
[{"$f":"A335+1","v":841},{"$f":"B340*B$107","v":0},{"$f":"C340*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U339/U340,0)","v":0},{"$f":"IFERROR(V339/V340,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U340*U341+V340*V341+W340*W341+X340*X341+Y340*Y341+Z340*Z341+AA340*AA341+AB340*AB341+AC340*AC341+AD340*AD341+AE340*AE341+AF340*AF341)/AG340,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B339/B340,0)","v":0},{"$f":"IFERROR(C339/C340,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B342","v":0},{"$f":"C342","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342*B341","v":0},{"$f":"C342*C341","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O303:O343)","v":2905029}]
[]
["WAVE:",8,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI348:AI399)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A349)+SUMIF(B$74:B$97,\">\"&$A354)-SUMIF(B$74:B$97,\">=\"&$A360)-COUNTIF(B$74:B$97,\">\"&$A354)*$A354+COUNTIF(B$74:B$97,\">=\"&$A360)*$A354","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A349)+SUMIF(C$74:C$97,\">\"&$A354)-SUMIF(C$74:C$97,\">=\"&$A360)-COUNTIF(C$74:C$97,\">\"&$A354)*$A354+COUNTIF(C$74:C$97,\">=\"&$A360)*$A354","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"8x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B352","v":0},{"$f":"C352","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U348:AF348)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A355-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A349)-COUNTIF(B$74:B$97,\"<=\"&$A350)+COUNTIF(B$74:B$97,\">\"&$A354)-COUNTIF(B$74:B$97,\">=\"&$A360)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A349)-COUNTIF(C$74:C$97,\"<=\"&$A350)+COUNTIF(C$74:C$97,\">\"&$A354)-COUNTIF(C$74:C$97,\">=\"&$A360)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A349)-COUNTIF(D$74:D$97,\"<=\"&$A350)+COUNTIF(D$74:D$97,\">\"&$A354)-COUNTIF(D$74:D$97,\">=\"&$A360)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A349)-COUNTIF(E$74:E$97,\"<=\"&$A350)+COUNTIF(E$74:E$97,\">\"&$A354)-COUNTIF(E$74:E$97,\">=\"&$A360)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A349)-COUNTIF(F$74:F$97,\"<=\"&$A350)+COUNTIF(F$74:F$97,\">\"&$A354)-COUNTIF(F$74:F$97,\">=\"&$A360)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A349)-COUNTIF(G$74:G$97,\"<=\"&$A350)+COUNTIF(G$74:G$97,\">\"&$A354)-COUNTIF(G$74:G$97,\">=\"&$A360)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A349)-COUNTIF(H$74:H$97,\"<=\"&$A350)+COUNTIF(H$74:H$97,\">\"&$A354)-COUNTIF(H$74:H$97,\">=\"&$A360)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A349)-COUNTIF(I$74:I$97,\"<=\"&$A350)+COUNTIF(I$74:I$97,\">\"&$A354)-COUNTIF(I$74:I$97,\">=\"&$A360)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A349)-COUNTIF(J$74:J$97,\"<=\"&$A350)+COUNTIF(J$74:J$97,\">\"&$A354)-COUNTIF(J$74:J$97,\">=\"&$A360)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A349)-COUNTIF(K$74:K$97,\"<=\"&$A350)+COUNTIF(K$74:K$97,\">\"&$A354)-COUNTIF(K$74:K$97,\">=\"&$A360)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A349)-COUNTIF(L$74:L$97,\"<=\"&$A350)+COUNTIF(L$74:L$97,\">\"&$A354)-COUNTIF(L$74:L$97,\">=\"&$A360)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A349)-COUNTIF(M$74:M$97,\"<=\"&$A350)+COUNTIF(M$74:M$97,\">\"&$A354)-COUNTIF(M$74:M$97,\">=\"&$A360)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B350","v":0},{"$f":"C350","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U349:AF349)","v":919},"h/r"]
[0,{"$f":"B349*B$107","v":0},{"$f":"C349*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U348/U349,0)","v":0},{"$f":"IFERROR(V348/V349,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U349*U350+V349*V350+W349*W350+X349*X350+Y349*Y350+Z349*Z350+AA349*AA350+AB349*AB350+AC349*AC350+AD349*AD350+AE349*AE350+AF349*AF350)/AG349,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B348/B349,0)","v":0},{"$f":"IFERROR(C348/C349,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B351","v":0},{"$f":"C351","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B351*B350","v":0},{"$f":"C351*C350","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B352:M352)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A355)-SUMIF(B$74:B$97,\">\"&$A354)+(COUNTIF(B$74:B$97,\">\"&$A354)-COUNTIF(B$74:B$97,\">=\"&$A360))*$A354","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A355)-SUMIF(C$74:C$97,\">\"&$A354)+(COUNTIF(C$74:C$97,\">\"&$A354)-COUNTIF(C$74:C$97,\">=\"&$A360))*$A354","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B357+B362/2+B367/3+B372/4+B377/5+B382/6+B387/7+B392/8","v":79035.090476190482},{"$f":"C357+C362/2+C367/3+C372/4+C377/5+C382/6+C387/7+C392/8","v":71788.46666666666},79049.999999999985,71739,76291,45850,47378.333333333336,47378.333333333336,74597.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U353:AF353)/1000*3.6","v":2966.4227314285713},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A355)-COUNTIF(B$74:B$97,\">\"&$A354)+(COUNTIF(B$74:B$97,\">\"&$A354)-COUNTIF(B$74:B$97,\">=\"&$A360))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A355)-COUNTIF(C$74:C$97,\">\"&$A354)+(COUNTIF(C$74:C$97,\">\"&$A354)-COUNTIF(C$74:C$97,\">=\"&$A360))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B355+B360+B365+B370+B375+B380+B385+B390","v":744},{"$f":"C355+C360+C365+C370+C375+C380+C385+C390","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U354:AF354)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B354*B$107","v":0},{"$f":"C354*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U353/U354,0)","v":106.22996031746032},{"$f":"IFERROR(V353/V354,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U354*U355+V354*V355+W354*W355+X354*X355+Y354*Y355+Z354*Z355+AA354*AA355+AB354*AB355+AC354*AC355+AD354*AD355+AE354*AE355+AF354*AF355)/AG354,0)","v":102.6927111522575},"kW"]
[null,{"$f":"IFERROR(B353/B354,0)","v":0},{"$f":"IFERROR(C353/C354,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B356*B355","v":0},{"$f":"C356*C355","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B357:M357)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A360)-SUMIF(B$74:B$97,\">\"&$A359)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A360)-SUMIF(C$74:C$97,\">\"&$A359)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B362/2+B367/3+B372/4+B377/5+B382/6+B387/7+B392/8","v":79035.090476190482},{"$f":"C362/2+C367/3+C372/4+C377/5+C382/6+C387/7+C392/8","v":71788.46666666666},79049.999999999985,71739,58032,33820,34947.333333333336,34947.333333333336,56747.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U358:AF358)/1000*3.6","v":2703.6191314285711},"GJ/rok"]
[{"$f":"A354*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A360)-COUNTIF(B$74:B$97,\">\"&$A359)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A360)-COUNTIF(C$74:C$97,\">\"&$A359)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B360+B365+B370+B375+B380+B385+B390","v":744},{"$f":"C360+C365+C370+C375+C380+C385+C390","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U359:AF359)","v":7351},"h/r"]
[{"$f":"A355*2","v":144},{"$f":"B359*B$107","v":0},{"$f":"C359*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U358/U359,0)","v":106.22996031746032},{"$f":"IFERROR(V358/V359,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U359*U360+V359*V360+W359*W360+X359*X360+Y359*Y360+Z359*Z360+AA359*AA360+AB359*AB360+AC359*AC360+AD359*AD360+AE359*AE360+AF359*AF360)/AG359,0)","v":102.16369395806205},"kW"]
[null,{"$f":"IFERROR(B358/B359,0)","v":0},{"$f":"IFERROR(C358/C359,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B361*B360","v":0},{"$f":"C361*C360","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B362:M362)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A365)-SUMIF(B$74:B$97,\">\"&$A364)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A365)-SUMIF(C$74:C$97,\">\"&$A364)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B367/3+B372/4+B377/5+B382/6+B387/7+B392/8","v":79035.090476190482},{"$f":"C367/3+C372/4+C377/5+C382/6+C387/7+C392/8","v":71788.46666666666},79049.999999999985,52509,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,51556.616666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U363:AF363)/1000*3.6","v":2413.7219314285712},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A365)-COUNTIF(B$74:B$97,\">\"&$A364)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A365)-COUNTIF(C$74:C$97,\">\"&$A364)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B365+B370+B375+B380+B385+B390","v":744},{"$f":"C365+C370+C375+C380+C385+C390","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U364:AF364)","v":6527},"h/r"]
[{"$f":"A359+1","v":241},{"$f":"B364*B$107","v":62},{"$f":"C364*C$107","v":112},372,180,155,360,372,372,150,155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U363/U364,0)","v":106.22996031746032},{"$f":"IFERROR(V363/V364,0)","v":106.82807539682538},106.24999999999999,97.238888888888894,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,97.830392156862743,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U364*U365+V364*V365+W364*W365+X364*X365+Y364*Y365+Z364*Z365+AA364*AA365+AB364*AB365+AC364*AC365+AD364*AD365+AE364*AE365+AF364*AF365)/AG364,0)","v":102.72381098294993},"kW"]
[null,{"$f":"IFERROR(B363/B364,0)","v":350.5},{"$f":"IFERROR(C363/C364,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B366*B365","v":21731},{"$f":"C366*C365","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B367:M367)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A370)-SUMIF(B$74:B$97,\">\"&$A369)","v":5422},{"$f":"SUMIF(C$74:C$97,\">=\"&$A370)-SUMIF(C$74:C$97,\">\"&$A369)","v":4519},2632,3222,2806,0,0,0,2831,3213,2530,4145,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B372/4+B377/5+B382/6+B387/7+B392/8","v":71791.423809523811},{"$f":"C372/4+C377/5+C382/6+C387/7+C392/8","v":58861.8},39876.333333333336,36939,21746.5,0,0,0,21232.5,38050.949999999997,40913,62188.140476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U368:AF368)/1000*3.6","v":1409.7587314285715},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A370)-COUNTIF(B$74:B$97,\">\"&$A369)","v":13},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A370)-COUNTIF(C$74:C$97,\">\"&$A369)","v":11},6,8,7,0,0,0,7,8,6,10,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B370+B375+B380+B385+B390","v":682},{"$f":"C370+C375+C380+C385+C390","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U369:AF369)","v":3752},"h/r"]
[{"$f":"A364+1","v":361},{"$f":"B369*B$107","v":403},{"$f":"C369*C$107","v":308},186,240,217,0,0,0,210,248,180,310,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U368/U369,0)","v":105.26601731601731},{"$f":"IFERROR(V368/V369,0)","v":105.11035714285715},107.19444444444446,102.60833333333333,100.21428571428571,0,0,0,101.10714285714286,102.28749999999999,104.90512820512821,105.58258145363409,{"$f":"IFERROR((U369*U370+V369*V370+W369*W370+X369*X370+Y369*Y370+Z369*Z370+AA369*AA370+AB369*AB370+AC369*AC370+AD369*AD370+AE369*AE370+AF369*AF370)/AG369,0)","v":104.37090821403189},"kW"]
[null,{"$f":"IFERROR(B368/B369,0)","v":417.07692307692309},{"$f":"IFERROR(C368/C369,0)","v":410.81818181818181},438.66666666666669,402.75,400.85714285714283,0,0,0,404.42857142857144,401.625,421.66666666666669,414.5,"prum vykon [kW]"]
[null,{"$f":"B371*B370","v":168082},{"$f":"C371*C370","v":126532},81592,96660,86986,0,0,0,84930,99603,75900,128495,"kWh/mesic",{"$f":"SUM(B372:M372)","v":948780}]
["5 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A375)-SUMIF(B$74:B$97,\">\"&$A374)","v":2102},{"$f":"SUMIF(C$74:C$97,\">=\"&$A375)-SUMIF(C$74:C$97,\">\"&$A374)","v":2648},1025,2129,0,0,0,0,0,2121,1518,2641,"kWh/den",null,null,null,null,"5. WAVE","vyroba tepla [kWh/m]",{"$f":"+B377/5+B382/6+B387/7+B392/8","v":29770.923809523811},{"$f":"+C377/5+C382/6+C387/7+C392/8","v":27228.799999999999},19478.333333333336,12774,0,0,0,0,0,13150.2,21938,30064.390476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U373:AF373)/1000*3.6","v":555.85673142857138},"GJ/rok"]
[{"$f":"120*5","v":600},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A375)-COUNTIF(B$74:B$97,\">\"&$A374)","v":4},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A375)-COUNTIF(C$74:C$97,\">\"&$A374)","v":5},2,4,0,0,0,0,0,4,3,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B375+B380+B385+B390","v":279},{"$f":"C375+C380+C385+C390","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U374:AF374)","v":1450},"h/r"]
[{"$f":"A369+1","v":481},{"$f":"B374*B$107","v":124},{"$f":"C374*C$107","v":140},62,120,0,0,0,0,0,124,90,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U373/U374,0)","v":106.70582010582011},{"$f":"IFERROR(V373/V374,0)","v":108.05079365079365},104.72222222222223,106.45,0,0,0,0,0,106.05000000000001,104.46666666666667,107.75767195767196,{"$f":"IFERROR((U374*U375+V374*V375+W374*W375+X374*X375+Y374*Y375+Z374*Z375+AA374*AA375+AB374*AB375+AC374*AC375+AD374*AD375+AE374*AE375+AF374*AF375)/AG374,0)","v":106.48596387520524},"kW"]
[null,{"$f":"IFERROR(B373/B374,0)","v":525.5},{"$f":"IFERROR(C373/C374,0)","v":529.6},512.5,532.25,0,0,0,0,0,530.25,506,528.20000000000005,"prum vykon [kW]"]
[null,{"$f":"B376*B375","v":65162},{"$f":"C376*C375","v":74144},31775,63870,0,0,0,0,0,65751,45540,81871,"kWh/mesic",{"$f":"SUM(B377:M377)","v":428113}]
["6 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A380)-SUMIF(B$74:B$97,\">\"&$A379)","v":1318},{"$f":"SUMIF(C$74:C$97,\">=\"&$A380)-SUMIF(C$74:C$97,\">\"&$A379)","v":1392},2540,0,0,0,0,0,0,0,2566,1388,"kWh/den",null,null,null,null,"6. WAVE","vyroba tepla [kWh/m]",{"$f":"B382/6+B387/7+B392/8","v":16738.523809523809},{"$f":"C382/6+C387/7+C392/8","v":12400},13123.333333333334,0,0,0,0,0,0,0,12830,13690.190476190477,"CELKEM ZA ROK",null,{"$f":"SUM(U378:AF378)/1000*3.6","v":247.61537142857142},"GJ/rok"]
[{"$f":"120*6","v":720},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A380)-COUNTIF(B$74:B$97,\">\"&$A379)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A380)-COUNTIF(C$74:C$97,\">\"&$A379)","v":2},4,0,0,0,0,0,0,0,4,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B380+B385+B390","v":155},{"$f":"C380+C385+C390","v":112},124,0,0,0,0,0,0,0,120,124,{"$f":"SUM(U379:AF379)","v":635},"h/r"]
[{"$f":"A374+1","v":601},{"$f":"B379*B$107","v":62},{"$f":"C379*C$107","v":56},124,0,0,0,0,0,0,0,120,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U378/U379,0)","v":107.99047619047619},{"$f":"IFERROR(V378/V379,0)","v":110.71428571428571},105.83333333333334,0,0,0,0,0,0,0,106.91666666666667,110.40476190476191,{"$f":"IFERROR((U379*U380+V379*V380+W379*W380+X379*X380+Y379*Y380+Z379*Z380+AA379*AA380+AB379*AB380+AC379*AC380+AD379*AD380+AE379*AE380+AF379*AF380)/AG379,0)","v":108.31818522684664},"kW"]
[null,{"$f":"IFERROR(B378/B379,0)","v":659},{"$f":"IFERROR(C378/C379,0)","v":696},635,0,0,0,0,0,0,0,641.5,694,"prum vykon [kW]"]
[null,{"$f":"B381*B380","v":40858},{"$f":"C381*C380","v":38976},78740,0,0,0,0,0,0,0,76980,43028,"kWh/mesic",{"$f":"SUM(B382:M382)","v":278582}]
["7 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A385)-SUMIF(B$74:B$97,\">\"&$A384)","v":2242},{"$f":"SUMIF(C$74:C$97,\">=\"&$A385)-SUMIF(C$74:C$97,\">\"&$A384)","v":1476},0,0,0,0,0,0,0,0,0,1472,"kWh/den",null,null,null,null,"7. WAVE","vyroba tepla [kWh/m]",{"$f":"B387/7+B392/8","v":9928.8571428571431},{"$f":"C387/7+C392/8","v":5904},0,0,0,0,0,0,0,0,0,6518.8571428571431,"CELKEM ZA ROK",null,{"$f":"SUM(U383:AF383)/1000*3.6","v":80.466171428571442},"GJ/rok"]
[{"$f":"120*7","v":840},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A385)-COUNTIF(B$74:B$97,\">\"&$A384)","v":3},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A385)-COUNTIF(C$74:C$97,\">\"&$A384)","v":2},0,0,0,0,0,0,0,0,0,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B385+B390","v":93},{"$f":"C385+C390","v":56},0,0,0,0,0,0,0,0,0,62,{"$f":"SUM(U384:AF384)","v":211},"h/r"]
[{"$f":"A379+1","v":721},{"$f":"B384*B$107","v":93},{"$f":"C384*C$107","v":56},0,0,0,0,0,0,0,0,0,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U383/U384,0)","v":106.76190476190476},{"$f":"IFERROR(V383/V384,0)","v":105.42857142857143},0,0,0,0,0,0,0,0,0,105.14285714285715,{"$f":"IFERROR((U384*U385+V384*V385+W384*W385+X384*X385+Y384*Y385+Z384*Z385+AA384*AA385+AB384*AB385+AC384*AC385+AD384*AD385+AE384*AE385+AF384*AF385)/AG384,0)","v":105.9322951929587},"kW"]
[null,{"$f":"IFERROR(B383/B384,0)","v":747.33333333333337},{"$f":"IFERROR(C383/C384,0)","v":738},0,0,0,0,0,0,0,0,0,736,"prum vykon [kW]"]
[null,{"$f":"B386*B385","v":69502},{"$f":"C386*C385","v":41328},0,0,0,0,0,0,0,0,0,45632,"kWh/mesic",{"$f":"SUM(B387:M387)","v":156462}]
["8 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A390)-SUMIF(B$74:B$97,\">\"&$A389)+COUNTIF(B$74:B$97,\">\"&$A389)*$A389","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A390)-SUMIF(C$74:C$97,\">\"&$A389)+COUNTIF(C$74:C$97,\">\"&$A389)*$A389","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"8. WAVE","vyroba tepla [kWh/m]",{"$f":"B392/8","v":0},{"$f":"C392/8","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U388:AF388)/1000*3.6","v":0},"GJ/rok"]
[{"$f":"120*8","v":960},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A390)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A390)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B390","v":0},{"$f":"C390","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U389:AF389)","v":0},"h/r"]
[{"$f":"A384+1","v":841},{"$f":"B389*B$107","v":0},{"$f":"C389*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U388/U389,0)","v":0},{"$f":"IFERROR(V388/V389,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U389*U390+V389*V390+W389*W390+X389*X390+Y389*Y390+Z389*Z390+AA389*AA390+AB389*AB390+AC389*AC390+AD389*AD390+AE389*AE390+AF389*AF390)/AG389,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B388/B389,0)","v":0},{"$f":"IFERROR(C388/C389,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B391/8","v":0},{"$f":"C391/8","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B391*B390","v":0},{"$f":"C391*C390","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",{"$f":"SUM(B392:M392)","v":0}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A395)-COUNTIF(B$74:B$97,\">=\"&$A395)*($A395-1)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A395)-COUNTIF(C$74:C$97,\">=\"&$A395)*($A395-1)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B397","v":0},{"$f":"C397","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U393:AF393)/1000*3.6","v":0},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A395)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A395)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B395","v":0},{"$f":"C395","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U394:AF394)","v":0},"h/r"]
[{"$f":"A389+1","v":961},{"$f":"B394*B$107","v":0},{"$f":"C394*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U393/U394,0)","v":0},{"$f":"IFERROR(V393/V394,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U394*U395+V394*V395+W394*W395+X394*X395+Y394*Y395+Z394*Z395+AA394*AA395+AB394*AB395+AC394*AC395+AD394*AD395+AE394*AE395+AF394*AF395)/AG394,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B393/B394,0)","v":0},{"$f":"IFERROR(C393/C394,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B396","v":0},{"$f":"C396","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B396*B395","v":0},{"$f":"C396*C395","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O352:O397)","v":2905029}]
[]
["WAVE:",9,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI402:AI458)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A403)+SUMIF(B$74:B$97,\">\"&$A408)-SUMIF(B$74:B$97,\">=\"&$A414)-COUNTIF(B$74:B$97,\">\"&$A408)*$A408+COUNTIF(B$74:B$97,\">=\"&$A414)*$A408","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A403)+SUMIF(C$74:C$97,\">\"&$A408)-SUMIF(C$74:C$97,\">=\"&$A414)-COUNTIF(C$74:C$97,\">\"&$A408)*$A408+COUNTIF(C$74:C$97,\">=\"&$A414)*$A408","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"9x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B406","v":0},{"$f":"C406","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U402:AF402)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A409-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A403)-COUNTIF(B$74:B$97,\"<=\"&$A404)+COUNTIF(B$74:B$97,\">\"&$A408)-COUNTIF(B$74:B$97,\">=\"&$A414)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A403)-COUNTIF(C$74:C$97,\"<=\"&$A404)+COUNTIF(C$74:C$97,\">\"&$A408)-COUNTIF(C$74:C$97,\">=\"&$A414)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A403)-COUNTIF(D$74:D$97,\"<=\"&$A404)+COUNTIF(D$74:D$97,\">\"&$A408)-COUNTIF(D$74:D$97,\">=\"&$A414)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A403)-COUNTIF(E$74:E$97,\"<=\"&$A404)+COUNTIF(E$74:E$97,\">\"&$A408)-COUNTIF(E$74:E$97,\">=\"&$A414)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A403)-COUNTIF(F$74:F$97,\"<=\"&$A404)+COUNTIF(F$74:F$97,\">\"&$A408)-COUNTIF(F$74:F$97,\">=\"&$A414)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A403)-COUNTIF(G$74:G$97,\"<=\"&$A404)+COUNTIF(G$74:G$97,\">\"&$A408)-COUNTIF(G$74:G$97,\">=\"&$A414)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A403)-COUNTIF(H$74:H$97,\"<=\"&$A404)+COUNTIF(H$74:H$97,\">\"&$A408)-COUNTIF(H$74:H$97,\">=\"&$A414)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A403)-COUNTIF(I$74:I$97,\"<=\"&$A404)+COUNTIF(I$74:I$97,\">\"&$A408)-COUNTIF(I$74:I$97,\">=\"&$A414)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A403)-COUNTIF(J$74:J$97,\"<=\"&$A404)+COUNTIF(J$74:J$97,\">\"&$A408)-COUNTIF(J$74:J$97,\">=\"&$A414)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A403)-COUNTIF(K$74:K$97,\"<=\"&$A404)+COUNTIF(K$74:K$97,\">\"&$A408)-COUNTIF(K$74:K$97,\">=\"&$A414)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A403)-COUNTIF(L$74:L$97,\"<=\"&$A404)+COUNTIF(L$74:L$97,\">\"&$A408)-COUNTIF(L$74:L$97,\">=\"&$A414)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A403)-COUNTIF(M$74:M$97,\"<=\"&$A404)+COUNTIF(M$74:M$97,\">\"&$A408)-COUNTIF(M$74:M$97,\">=\"&$A414)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B404","v":0},{"$f":"C404","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U403:AF403)","v":919},"h/r"]
[0,{"$f":"B403*B$107","v":0},{"$f":"C403*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U402/U403,0)","v":0},{"$f":"IFERROR(V402/V403,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U403*U404+V403*V404+W403*W404+X403*X404+Y403*Y404+Z403*Z404+AA403*AA404+AB403*AB404+AC403*AC404+AD403*AD404+AE403*AE404+AF403*AF404)/AG403,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B402/B403,0)","v":0},{"$f":"IFERROR(C402/C403,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B405","v":0},{"$f":"C405","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B405*B404","v":0},{"$f":"C405*C404","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B406:M406)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A409)-SUMIF(B$74:B$97,\">\"&$A408)+(COUNTIF(B$74:B$97,\">\"&$A408)-COUNTIF(B$74:B$97,\">=\"&$A414))*$A408","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A409)-SUMIF(C$74:C$97,\">\"&$A408)+(COUNTIF(C$74:C$97,\">\"&$A408)-COUNTIF(C$74:C$97,\">=\"&$A414))*$A408","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B411+B416/2+B421/3+B426/4+B431/5+B436/6+B441/7+B446/8+B451/9","v":79035.090476190482},{"$f":"C411+C416/2+C421/3+C426/4+C431/5+C436/6+C441/7+C446/8+C451/9","v":71788.46666666666},79049.999999999985,71739,76291,45850,47378.333333333336,47378.333333333336,74597.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U407:AF407)/1000*3.6","v":2966.4227314285713},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A409)-COUNTIF(B$74:B$97,\">\"&$A408)+(COUNTIF(B$74:B$97,\">\"&$A408)-COUNTIF(B$74:B$97,\">=\"&$A414))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A409)-COUNTIF(C$74:C$97,\">\"&$A408)+(COUNTIF(C$74:C$97,\">\"&$A408)-COUNTIF(C$74:C$97,\">=\"&$A414))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B409+B414+B419+B424+B429+B434+B439+B444+B449","v":744},{"$f":"C409+C414+C419+C424+C429+C434+C439+C444+C449","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U408:AF408)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B408*B$107","v":0},{"$f":"C408*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U407/U408,0)","v":106.22996031746032},{"$f":"IFERROR(V407/V408,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U408*U409+V408*V409+W408*W409+X408*X409+Y408*Y409+Z408*Z409+AA408*AA409+AB408*AB409+AC408*AC409+AD408*AD409+AE408*AE409+AF408*AF409)/AG408,0)","v":102.6927111522575},"kW"]
[null,{"$f":"IFERROR(B407/B408,0)","v":0},{"$f":"IFERROR(C407/C408,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B410*B409","v":0},{"$f":"C410*C409","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B411:M411)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A414)-SUMIF(B$74:B$97,\">\"&$A413)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A414)-SUMIF(C$74:C$97,\">\"&$A413)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B416/2+B421/3+B426/4+B431/5+B436/6+B441/7+B446/8+B451/9","v":79035.090476190482},{"$f":"C416/2+C421/3+C426/4+C431/5+C436/6+C441/7+C446/8+C451/9","v":71788.46666666666},79049.999999999985,71739,58032,33820,34947.333333333336,34947.333333333336,56747.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U412:AF412)/1000*3.6","v":2703.6191314285711},"GJ/rok"]
[{"$f":"A408*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A414)-COUNTIF(B$74:B$97,\">\"&$A413)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A414)-COUNTIF(C$74:C$97,\">\"&$A413)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B414+B419+B424+B429+B434+B439+B444+B449","v":744},{"$f":"C414+C419+C424+C429+C434+C439+C444+C449","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U413:AF413)","v":7351},"h/r"]
[{"$f":"A409*2","v":144},{"$f":"B413*B$107","v":0},{"$f":"C413*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U412/U413,0)","v":106.22996031746032},{"$f":"IFERROR(V412/V413,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U413*U414+V413*V414+W413*W414+X413*X414+Y413*Y414+Z413*Z414+AA413*AA414+AB413*AB414+AC413*AC414+AD413*AD414+AE413*AE414+AF413*AF414)/AG413,0)","v":102.16369395806205},"kW"]
[null,{"$f":"IFERROR(B412/B413,0)","v":0},{"$f":"IFERROR(C412/C413,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B415*B414","v":0},{"$f":"C415*C414","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B416:M416)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A419)-SUMIF(B$74:B$97,\">\"&$A418)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A419)-SUMIF(C$74:C$97,\">\"&$A418)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B421/3+B426/4+B431/5+B436/6+B441/7+B446/8+B451/9","v":79035.090476190482},{"$f":"C421/3+C426/4+C431/5+C436/6+C441/7+C446/8+C451/9","v":71788.46666666666},79049.999999999985,52509,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,51556.616666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U417:AF417)/1000*3.6","v":2413.7219314285712},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A419)-COUNTIF(B$74:B$97,\">\"&$A418)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A419)-COUNTIF(C$74:C$97,\">\"&$A418)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B419+B424+B429+B434+B439+B444+B449","v":744},{"$f":"C419+C424+C429+C434+C439+C444+C449","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U418:AF418)","v":6527},"h/r"]
[{"$f":"A413+1","v":241},{"$f":"B418*B$107","v":62},{"$f":"C418*C$107","v":112},372,180,155,360,372,372,150,155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U417/U418,0)","v":106.22996031746032},{"$f":"IFERROR(V417/V418,0)","v":106.82807539682538},106.24999999999999,97.238888888888894,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,97.830392156862743,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U418*U419+V418*V419+W418*W419+X418*X419+Y418*Y419+Z418*Z419+AA418*AA419+AB418*AB419+AC418*AC419+AD418*AD419+AE418*AE419+AF418*AF419)/AG418,0)","v":102.72381098294993},"kW"]
[null,{"$f":"IFERROR(B417/B418,0)","v":350.5},{"$f":"IFERROR(C417/C418,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B420*B419","v":21731},{"$f":"C420*C419","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B421:M421)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A424)-SUMIF(B$74:B$97,\">\"&$A423)","v":5422},{"$f":"SUMIF(C$74:C$97,\">=\"&$A424)-SUMIF(C$74:C$97,\">\"&$A423)","v":4519},2632,3222,2806,0,0,0,2831,3213,2530,4145,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B426/4+B431/5+B436/6+B441/7+B446/8+B451/9","v":71791.423809523811},{"$f":"C426/4+C431/5+C436/6+C441/7+C446/8+C451/9","v":58861.8},39876.333333333336,36939,21746.5,0,0,0,21232.5,38050.949999999997,40913,62188.140476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U422:AF422)/1000*3.6","v":1409.7587314285715},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A424)-COUNTIF(B$74:B$97,\">\"&$A423)","v":13},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A424)-COUNTIF(C$74:C$97,\">\"&$A423)","v":11},6,8,7,0,0,0,7,8,6,10,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B424+B429+B434+B439+B444+B449","v":682},{"$f":"C424+C429+C434+C439+C444+C449","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U423:AF423)","v":3752},"h/r"]
[{"$f":"A418+1","v":361},{"$f":"B423*B$107","v":403},{"$f":"C423*C$107","v":308},186,240,217,0,0,0,210,248,180,310,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U422/U423,0)","v":105.26601731601731},{"$f":"IFERROR(V422/V423,0)","v":105.11035714285715},107.19444444444446,102.60833333333333,100.21428571428571,0,0,0,101.10714285714286,102.28749999999999,104.90512820512821,105.58258145363409,{"$f":"IFERROR((U423*U424+V423*V424+W423*W424+X423*X424+Y423*Y424+Z423*Z424+AA423*AA424+AB423*AB424+AC423*AC424+AD423*AD424+AE423*AE424+AF423*AF424)/AG423,0)","v":104.37090821403189},"kW"]
[null,{"$f":"IFERROR(B422/B423,0)","v":417.07692307692309},{"$f":"IFERROR(C422/C423,0)","v":410.81818181818181},438.66666666666669,402.75,400.85714285714283,0,0,0,404.42857142857144,401.625,421.66666666666669,414.5,"prum vykon [kW]"]
[null,{"$f":"B425*B424","v":168082},{"$f":"C425*C424","v":126532},81592,96660,86986,0,0,0,84930,99603,75900,128495,"kWh/mesic",{"$f":"SUM(B426:M426)","v":948780}]
["5 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A429)-SUMIF(B$74:B$97,\">\"&$A428)","v":2102},{"$f":"SUMIF(C$74:C$97,\">=\"&$A429)-SUMIF(C$74:C$97,\">\"&$A428)","v":2648},1025,2129,0,0,0,0,0,2121,1518,2641,"kWh/den",null,null,null,null,"5. WAVE","vyroba tepla [kWh/m]",{"$f":"+B431/5+B436/6+B441/7+B446/8+B451/9","v":29770.923809523811},{"$f":"+C431/5+C436/6+C441/7+C446/8+C451/9","v":27228.799999999999},19478.333333333336,12774,0,0,0,0,0,13150.2,21938,30064.390476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U427:AF427)/1000*3.6","v":555.85673142857138},"GJ/rok"]
[{"$f":"120*5","v":600},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A429)-COUNTIF(B$74:B$97,\">\"&$A428)","v":4},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A429)-COUNTIF(C$74:C$97,\">\"&$A428)","v":5},2,4,0,0,0,0,0,4,3,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B429+B434+B439+B444+B449","v":279},{"$f":"C429+C434+C439+C444+C449","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U428:AF428)","v":1450},"h/r"]
[{"$f":"A423+1","v":481},{"$f":"B428*B$107","v":124},{"$f":"C428*C$107","v":140},62,120,0,0,0,0,0,124,90,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U427/U428,0)","v":106.70582010582011},{"$f":"IFERROR(V427/V428,0)","v":108.05079365079365},104.72222222222223,106.45,0,0,0,0,0,106.05000000000001,104.46666666666667,107.75767195767196,{"$f":"IFERROR((U428*U429+V428*V429+W428*W429+X428*X429+Y428*Y429+Z428*Z429+AA428*AA429+AB428*AB429+AC428*AC429+AD428*AD429+AE428*AE429+AF428*AF429)/AG428,0)","v":106.48596387520524},"kW"]
[null,{"$f":"IFERROR(B427/B428,0)","v":525.5},{"$f":"IFERROR(C427/C428,0)","v":529.6},512.5,532.25,0,0,0,0,0,530.25,506,528.20000000000005,"prum vykon [kW]"]
[null,{"$f":"B430*B429","v":65162},{"$f":"C430*C429","v":74144},31775,63870,0,0,0,0,0,65751,45540,81871,"kWh/mesic",{"$f":"SUM(B431:M431)","v":428113}]
["6 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A434)-SUMIF(B$74:B$97,\">\"&$A433)","v":1318},{"$f":"SUMIF(C$74:C$97,\">=\"&$A434)-SUMIF(C$74:C$97,\">\"&$A433)","v":1392},2540,0,0,0,0,0,0,0,2566,1388,"kWh/den",null,null,null,null,"6. WAVE","vyroba tepla [kWh/m]",{"$f":"B436/6+B441/7+B446/8+B451/9","v":16738.523809523809},{"$f":"C436/6+C441/7+C446/8+C451/9","v":12400},13123.333333333334,0,0,0,0,0,0,0,12830,13690.190476190477,"CELKEM ZA ROK",null,{"$f":"SUM(U432:AF432)/1000*3.6","v":247.61537142857142},"GJ/rok"]
[{"$f":"120*6","v":720},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A434)-COUNTIF(B$74:B$97,\">\"&$A433)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A434)-COUNTIF(C$74:C$97,\">\"&$A433)","v":2},4,0,0,0,0,0,0,0,4,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B434+B439+B444+B449","v":155},{"$f":"C434+C439+C444+C449","v":112},124,0,0,0,0,0,0,0,120,124,{"$f":"SUM(U433:AF433)","v":635},"h/r"]
[{"$f":"A428+1","v":601},{"$f":"B433*B$107","v":62},{"$f":"C433*C$107","v":56},124,0,0,0,0,0,0,0,120,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U432/U433,0)","v":107.99047619047619},{"$f":"IFERROR(V432/V433,0)","v":110.71428571428571},105.83333333333334,0,0,0,0,0,0,0,106.91666666666667,110.40476190476191,{"$f":"IFERROR((U433*U434+V433*V434+W433*W434+X433*X434+Y433*Y434+Z433*Z434+AA433*AA434+AB433*AB434+AC433*AC434+AD433*AD434+AE433*AE434+AF433*AF434)/AG433,0)","v":108.31818522684664},"kW"]
[null,{"$f":"IFERROR(B432/B433,0)","v":659},{"$f":"IFERROR(C432/C433,0)","v":696},635,0,0,0,0,0,0,0,641.5,694,"prum vykon [kW]"]
[null,{"$f":"B435*B434","v":40858},{"$f":"C435*C434","v":38976},78740,0,0,0,0,0,0,0,76980,43028,"kWh/mesic",{"$f":"SUM(B436:M436)","v":278582}]
["7 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A439)-SUMIF(B$74:B$97,\">\"&$A438)","v":2242},{"$f":"SUMIF(C$74:C$97,\">=\"&$A439)-SUMIF(C$74:C$97,\">\"&$A438)","v":1476},0,0,0,0,0,0,0,0,0,1472,"kWh/den",null,null,null,null,"7. WAVE","vyroba tepla [kWh/m]",{"$f":"B441/7+B446/8+B451/9","v":9928.8571428571431},{"$f":"C441/7+C446/8+C451/9","v":5904},0,0,0,0,0,0,0,0,0,6518.8571428571431,"CELKEM ZA ROK",null,{"$f":"SUM(U437:AF437)/1000*3.6","v":80.466171428571442},"GJ/rok"]
[{"$f":"120*7","v":840},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A439)-COUNTIF(B$74:B$97,\">\"&$A438)","v":3},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A439)-COUNTIF(C$74:C$97,\">\"&$A438)","v":2},0,0,0,0,0,0,0,0,0,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B439+B444+B449","v":93},{"$f":"C439+C444+C449","v":56},0,0,0,0,0,0,0,0,0,62,{"$f":"SUM(U438:AF438)","v":211},"h/r"]
[{"$f":"A433+1","v":721},{"$f":"B438*B$107","v":93},{"$f":"C438*C$107","v":56},0,0,0,0,0,0,0,0,0,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U437/U438,0)","v":106.76190476190476},{"$f":"IFERROR(V437/V438,0)","v":105.42857142857143},0,0,0,0,0,0,0,0,0,105.14285714285715,{"$f":"IFERROR((U438*U439+V438*V439+W438*W439+X438*X439+Y438*Y439+Z438*Z439+AA438*AA439+AB438*AB439+AC438*AC439+AD438*AD439+AE438*AE439+AF438*AF439)/AG438,0)","v":105.9322951929587},"kW"]
[null,{"$f":"IFERROR(B437/B438,0)","v":747.33333333333337},{"$f":"IFERROR(C437/C438,0)","v":738},0,0,0,0,0,0,0,0,0,736,"prum vykon [kW]"]
[null,{"$f":"B440*B439","v":69502},{"$f":"C440*C439","v":41328},0,0,0,0,0,0,0,0,0,45632,"kWh/mesic",{"$f":"SUM(B441:M441)","v":156462}]
["8 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A444)-SUMIF(B$74:B$97,\">\"&$A443)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A444)-SUMIF(C$74:C$97,\">\"&$A443)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"8. WAVE","vyroba tepla [kWh/m]",{"$f":"B446/8+B451/9","v":0},{"$f":"C446/8+C451/9","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U442:AF442)/1000*3.6","v":0},"GJ/rok"]
[{"$f":"120*8","v":960},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A444)-COUNTIF(B$74:B$97,\">\"&$A443)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A444)-COUNTIF(C$74:C$97,\">\"&$A443)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B444+B449","v":0},{"$f":"C444+C449","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U443:AF443)","v":0},"h/r"]
[{"$f":"A438+1","v":841},{"$f":"B443*B$107","v":0},{"$f":"C443*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U442/U443,0)","v":0},{"$f":"IFERROR(V442/V443,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U443*U444+V443*V444+W443*W444+X443*X444+Y443*Y444+Z443*Z444+AA443*AA444+AB443*AB444+AC443*AC444+AD443*AD444+AE443*AE444+AF443*AF444)/AG443,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B442/B443,0)","v":0},{"$f":"IFERROR(C442/C443,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,null,{"$f":"C445/8","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B445*B444","v":0},{"$f":"C445*C444","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",{"$f":"SUM(B446:M446)","v":0}]
["9 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A449)-SUMIF(B$74:B$97,\">\"&$A448)+COUNTIF(B$74:B$97,\">\"&$A448)*$A448","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A449)-SUMIF(C$74:C$97,\">\"&$A448)+COUNTIF(C$74:C$97,\">\"&$A448)*$A448","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"9. WAVE","vyroba tepla [kWh/m]",{"$f":"B451/9","v":0},{"$f":"C451/9","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U447:AF447)/1000*3.6","v":0},"GJ/rok"]
[{"$f":"120*9","v":1080},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A449)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A449)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B449","v":0},{"$f":"C449","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U448:AF448)","v":0},"h/r"]
[{"$f":"A443+1","v":961},{"$f":"B448*B$107","v":0},{"$f":"C448*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U447/U448,0)","v":0},{"$f":"IFERROR(V447/V448,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U448*U449+V448*V449+W448*W449+X448*X449+Y448*Y449+Z448*Z449+AA448*AA449+AB448*AB449+AC448*AC449+AD448*AD449+AE448*AE449+AF448*AF449)/AG448,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B447/B448,0)","v":0},{"$f":"IFERROR(C447/C448,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B450/9","v":0},{"$f":"C450/9","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B450*B449","v":0},{"$f":"C450*C449","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",{"$f":"SUM(B451:M451)","v":0}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A454)-COUNTIF(B$74:B$97,\">=\"&$A454)*($A454-1)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A454)-COUNTIF(C$74:C$97,\">=\"&$A454)*($A454-1)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B456","v":0},{"$f":"C456","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U452:AF452)/1000*3.6","v":0},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A454)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A454)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B454","v":0},{"$f":"C454","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:AF453)","v":0},"h/r"]
[{"$f":"A448+1","v":1081},{"$f":"B453*B$107","v":0},{"$f":"C453*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U452/U453,0)","v":0},{"$f":"IFERROR(V452/V453,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U453*U454+V453*V454+W453*W454+X453*X454+Y453*Y454+Z453*Z454+AA453*AA454+AB453*AB454+AC453*AC454+AD453*AD454+AE453*AE454+AF453*AF454)/AG453,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B452/B453,0)","v":0},{"$f":"IFERROR(C452/C453,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B455","v":0},{"$f":"C455","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B455*B454","v":0},{"$f":"C455*C454","v":0},{"$f":"D455*D454","v":0},{"$f":"E455*E454","v":0},{"$f":"F455*F454","v":0},{"$f":"G455*G454","v":0},{"$f":"H455*H454","v":0},{"$f":"I455*I454","v":0},{"$f":"J455*J454","v":0},{"$f":"K455*K454","v":0},{"$f":"L455*L454","v":0},{"$f":"M455*M454","v":0},"kWh/mesic",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O406:O456)","v":2905029}]
[]
["WAVE:",10,"x"]
[null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,null,null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,{"$f":"SUM(AI461:AI517)","v":10458.1044}]
["kotle pod WAVE",{"$f":"SUMIF(B$74:B$97,\"<=\"&$A462)+SUMIF(B$74:B$97,\">\"&$A467)-SUMIF(B$74:B$97,\">=\"&$A473)-COUNTIF(B$74:B$97,\">\"&$A467)*$A467+COUNTIF(B$74:B$97,\">=\"&$A473)*$A467","v":0},{"$f":"SUMIF(C$74:C$97,\"<=\"&$A462)+SUMIF(C$74:C$97,\">\"&$A467)-SUMIF(C$74:C$97,\">=\"&$A473)-COUNTIF(C$74:C$97,\">\"&$A467)*$A467+COUNTIF(C$74:C$97,\">=\"&$A473)*$A467","v":0},0,0,27,222,222,222,38,0,0,0,"kWh/den",null,null,null,"10x WAVE","kotle pod WAVE","vyroba tepla [kWh/m]",{"$f":"B465","v":0},{"$f":"C465","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U461:AF461)/1000*3.6","v":80.643600000000006},"GJ/rok"]
[{"$f":"A468-1","v":71},{"$f":"COUNTIF(B$74:B$97,\"<=\"&$A462)-COUNTIF(B$74:B$97,\"<=\"&$A463)+COUNTIF(B$74:B$97,\">\"&$A467)-COUNTIF(B$74:B$97,\">=\"&$A473)","v":0},{"$f":"COUNTIF(C$74:C$97,\"<=\"&$A462)-COUNTIF(C$74:C$97,\"<=\"&$A463)+COUNTIF(C$74:C$97,\">\"&$A467)-COUNTIF(C$74:C$97,\">=\"&$A473)","v":0},{"$f":"COUNTIF(D$74:D$97,\"<=\"&$A462)-COUNTIF(D$74:D$97,\"<=\"&$A463)+COUNTIF(D$74:D$97,\">\"&$A467)-COUNTIF(D$74:D$97,\">=\"&$A473)","v":0},{"$f":"COUNTIF(E$74:E$97,\"<=\"&$A462)-COUNTIF(E$74:E$97,\"<=\"&$A463)+COUNTIF(E$74:E$97,\">\"&$A467)-COUNTIF(E$74:E$97,\">=\"&$A473)","v":0},{"$f":"COUNTIF(F$74:F$97,\"<=\"&$A462)-COUNTIF(F$74:F$97,\"<=\"&$A463)+COUNTIF(F$74:F$97,\">\"&$A467)-COUNTIF(F$74:F$97,\">=\"&$A473)","v":3},{"$f":"COUNTIF(G$74:G$97,\"<=\"&$A462)-COUNTIF(G$74:G$97,\"<=\"&$A463)+COUNTIF(G$74:G$97,\">\"&$A467)-COUNTIF(G$74:G$97,\">=\"&$A473)","v":8},{"$f":"COUNTIF(H$74:H$97,\"<=\"&$A462)-COUNTIF(H$74:H$97,\"<=\"&$A463)+COUNTIF(H$74:H$97,\">\"&$A467)-COUNTIF(H$74:H$97,\">=\"&$A473)","v":8},{"$f":"COUNTIF(I$74:I$97,\"<=\"&$A462)-COUNTIF(I$74:I$97,\"<=\"&$A463)+COUNTIF(I$74:I$97,\">\"&$A467)-COUNTIF(I$74:I$97,\">=\"&$A473)","v":8},{"$f":"COUNTIF(J$74:J$97,\"<=\"&$A462)-COUNTIF(J$74:J$97,\"<=\"&$A463)+COUNTIF(J$74:J$97,\">\"&$A467)-COUNTIF(J$74:J$97,\">=\"&$A473)","v":3},{"$f":"COUNTIF(K$74:K$97,\"<=\"&$A462)-COUNTIF(K$74:K$97,\"<=\"&$A463)+COUNTIF(K$74:K$97,\">\"&$A467)-COUNTIF(K$74:K$97,\">=\"&$A473)","v":0},{"$f":"COUNTIF(L$74:L$97,\"<=\"&$A462)-COUNTIF(L$74:L$97,\"<=\"&$A463)+COUNTIF(L$74:L$97,\">\"&$A467)-COUNTIF(L$74:L$97,\">=\"&$A473)","v":0},{"$f":"COUNTIF(M$74:M$97,\"<=\"&$A462)-COUNTIF(M$74:M$97,\"<=\"&$A463)+COUNTIF(M$74:M$97,\">\"&$A467)-COUNTIF(M$74:M$97,\">=\"&$A473)","v":0},"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B463","v":0},{"$f":"C463","v":0},0,0,93,240,248,248,90,0,0,0,{"$f":"SUM(U462:AF462)","v":919},"h/r"]
[0,{"$f":"B462*B$107","v":0},{"$f":"C462*C$107","v":0},0,0,93,240,248,248,90,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U461/U462,0)","v":0},{"$f":"IFERROR(V461/V462,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,{"$f":"IFERROR((U462*U463+V462*V463+W462*W463+X462*X463+Y462*Y463+Z462*Z463+AA462*AA463+AB462*AB463+AC462*AC463+AD462*AD463+AE462*AE463+AF462*AF463)/AG462,0)","v":24.375408052230686},"kW"]
[null,{"$f":"IFERROR(B461/B462,0)","v":0},{"$f":"IFERROR(C461/C462,0)","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B464","v":0},{"$f":"C464","v":0},0,0,9,27.75,27.75,27.75,12.666666666666666,0,0,0]
[null,{"$f":"B464*B463","v":0},{"$f":"C464*C463","v":0},0,0,837,6660,6882,6882,1140,0,0,0,"kWh/mesic",{"$f":"SUM(B465:M465)","v":22401}]
["1 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A468)-SUMIF(B$74:B$97,\">\"&$A467)+(COUNTIF(B$74:B$97,\">\"&$A467)-COUNTIF(B$74:B$97,\">=\"&$A473))*$A467","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A468)-SUMIF(C$74:C$97,\">\"&$A467)+(COUNTIF(C$74:C$97,\">\"&$A467)-COUNTIF(C$74:C$97,\">=\"&$A473))*$A467","v":0},0,0,589,401,401,401,595,0,0,0,"kWh/den",null,null,null,null,"1. WAVE","vyroba tepla [kWh/m]",{"$f":"B470+B475/2+B480/3+B485/4+B490/5+B495/6+B500/7+B505/8+B510/9+B515/10","v":79035.090476190482},{"$f":"C470+C475/2+C480/3+C485/4+C490/5+C495/6+C500/7+C505/8+C510/9+C515/10","v":71788.46666666666},79049.999999999985,71739,76291,45850,47378.333333333336,47378.333333333336,74597.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U466:AF466)/1000*3.6","v":2966.4227314285713},"GJ/rok"]
[120,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A468)-COUNTIF(B$74:B$97,\">\"&$A467)+(COUNTIF(B$74:B$97,\">\"&$A467)-COUNTIF(B$74:B$97,\">=\"&$A473))","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A468)-COUNTIF(C$74:C$97,\">\"&$A467)+(COUNTIF(C$74:C$97,\">\"&$A467)-COUNTIF(C$74:C$97,\">=\"&$A473))","v":0},0,0,5,4,4,4,5,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B468+B473+B478+B483+B488+B493+B498+B503+B508+B513","v":744},{"$f":"C468+C473+C478+C483+C488+C493+C498+C503+C508+C513","v":672},744,720,744,480,496,496,720,744,720,744,{"$f":"SUM(U467:AF467)","v":8024},"h/r"]
[{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"B467*B$107","v":0},{"$f":"C467*C$107","v":0},0,0,155,120,124,124,150,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U466/U467,0)","v":106.22996031746032},{"$f":"IFERROR(V466/V467,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,102.54166666666667,95.520833333333329,95.520833333333343,95.520833333333343,103.60763888888889,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U467*U468+V467*V468+W467*W468+X467*X468+Y467*Y468+Z467*Z468+AA467*AA468+AB467*AB468+AC467*AC468+AD467*AD468+AE467*AE468+AF467*AF468)/AG467,0)","v":102.6927111522575},"kW"]
[null,{"$f":"IFERROR(B466/B467,0)","v":0},{"$f":"IFERROR(C466/C467,0)","v":0},0,0,117.8,100.25,100.25,100.25,119,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B469*B468","v":0},{"$f":"C469*C468","v":0},0,0,18259,12030,12431,12431,17850,0,0,0,"kWh/mesic",{"$f":"SUM(B470:M470)","v":73001}]
["2 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A473)-SUMIF(B$74:B$97,\">\"&$A472)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A473)-SUMIF(C$74:C$97,\">\"&$A472)","v":0},0,1282,1231,0,0,0,1251,1513,0,0,"kWh/den",null,null,null,null,"2. WAVE","vyroba tepla [kWh/m]",{"$f":"B475/2+B480/3+B485/4+B490/5+B495/6+B500/7+B505/8+B510/9+B515/10","v":79035.090476190482},{"$f":"C475/2+C480/3+C485/4+C490/5+C495/6+C500/7+C505/8+C510/9+C515/10","v":71788.46666666666},79049.999999999985,71739,58032,33820,34947.333333333336,34947.333333333336,56747.5,75008.116666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U471:AF471)/1000*3.6","v":2703.6191314285711},"GJ/rok"]
[{"$f":"A467*2","v":240},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A473)-COUNTIF(B$74:B$97,\">\"&$A472)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A473)-COUNTIF(C$74:C$97,\">\"&$A472)","v":0},0,6,7,0,0,0,7,7,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B473+B478+B483+B488+B493+B498+B503+B508+B513","v":744},{"$f":"C473+C478+C483+C488+C493+C498+C503+C508+C513","v":672},744,720,589,360,372,372,570,744,720,744,{"$f":"SUM(U472:AF472)","v":7351},"h/r"]
[{"$f":"A468*2","v":144},{"$f":"B472*B$107","v":0},{"$f":"C472*C$107","v":0},0,180,217,0,0,0,210,217,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U471/U472,0)","v":106.22996031746032},{"$f":"IFERROR(V471/V472,0)","v":106.82807539682538},106.24999999999999,99.637500000000003,98.526315789473685,93.944444444444443,93.944444444444457,93.944444444444457,99.557017543859644,100.81736111111111,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U472*U473+V472*V473+W472*W473+X472*X473+Y472*Y473+Z472*Z473+AA472*AA473+AB472*AB473+AC472*AC473+AD472*AD473+AE472*AE473+AF472*AF473)/AG472,0)","v":102.16369395806205},"kW"]
[null,{"$f":"IFERROR(B471/B472,0)","v":0},{"$f":"IFERROR(C471/C472,0)","v":0},0,213.66666666666666,175.85714285714286,0,0,0,178.71428571428572,216.14285714285714,0,0,"prum vykon [kW]"]
[null,{"$f":"B474*B473","v":0},{"$f":"C474*C473","v":0},0,38460,38161,0,0,0,37530,46903,0,0,"kWh/mesic",{"$f":"SUM(B475:M475)","v":161054}]
["3 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A478)-SUMIF(B$74:B$97,\">\"&$A477)","v":701},{"$f":"SUMIF(C$74:C$97,\">=\"&$A478)-SUMIF(C$74:C$97,\">\"&$A477)","v":1385},3791,1557,1665,3382,3382,3382,1675,1307,3483,1738,"kWh/den",null,null,null,null,"3. WAVE","vyroba tepla [kWh/m]",{"$f":"B480/3+B485/4+B490/5+B495/6+B500/7+B505/8+B510/9+B515/10","v":79035.090476190482},{"$f":"C480/3+C485/4+C490/5+C495/6+C500/7+C505/8+C510/9+C515/10","v":71788.46666666666},79049.999999999985,52509,38951.5,33820,34947.333333333336,34947.333333333336,37982.5,51556.616666666669,75743,80147.473809523799,"CELKEM ZA ROK",null,{"$f":"SUM(U476:AF476)/1000*3.6","v":2413.7219314285712},"GJ/rok"]
[{"$f":"120*3","v":360},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A478)-COUNTIF(B$74:B$97,\">\"&$A477)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A478)-COUNTIF(C$74:C$97,\">\"&$A477)","v":4},12,6,5,12,12,12,5,5,11,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B478+B483+B488+B493+B498+B503+B508+B513","v":744},{"$f":"C478+C483+C488+C493+C498+C503+C508+C513","v":672},744,540,372,360,372,372,360,527,720,744,{"$f":"SUM(U477:AF477)","v":6527},"h/r"]
[{"$f":"A472+1","v":241},{"$f":"B477*B$107","v":62},{"$f":"C477*C$107","v":112},372,180,155,360,372,372,150,155,330,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U476/U477,0)","v":106.22996031746032},{"$f":"IFERROR(V476/V477,0)","v":106.82807539682538},106.24999999999999,97.238888888888894,104.70833333333333,93.944444444444443,93.944444444444457,93.944444444444457,105.50694444444444,97.830392156862743,105.19861111111111,107.7250992063492,{"$f":"IFERROR((U477*U478+V477*V478+W477*W478+X477*X478+Y477*Y478+Z477*Z478+AA477*AA478+AB477*AB478+AC477*AC478+AD477*AD478+AE477*AE478+AF477*AF478)/AG477,0)","v":102.72381098294993},"kW"]
[null,{"$f":"IFERROR(B476/B477,0)","v":350.5},{"$f":"IFERROR(C476/C477,0)","v":346.25},315.91666666666669,259.5,333,281.83333333333331,281.83333333333331,281.83333333333331,335,261.39999999999998,316.63636363636363,347.6,"prum vykon [kW]"]
[null,{"$f":"B479*B478","v":21731},{"$f":"C479*C478","v":38780},117521,46710,51615,101460,104842,104842,50250,40517,104490,53878,"kWh/mesic",{"$f":"SUM(B480:M480)","v":836636}]
["4 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A483)-SUMIF(B$74:B$97,\">\"&$A482)","v":5422},{"$f":"SUMIF(C$74:C$97,\">=\"&$A483)-SUMIF(C$74:C$97,\">\"&$A482)","v":4519},2632,3222,2806,0,0,0,2831,3213,2530,4145,"kWh/den",null,null,null,null,"4. WAVE","vyroba tepla [kWh/m]",{"$f":"B485/4+B490/5+B495/6+B500/7+B505/8+B510/9+B515/10","v":71791.423809523811},{"$f":"C485/4+C490/5+C495/6+C500/7+C505/8+C510/9+C515/10","v":58861.8},39876.333333333336,36939,21746.5,0,0,0,21232.5,38050.949999999997,40913,62188.140476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U481:AF481)/1000*3.6","v":1409.7587314285715},"GJ/rok"]
[{"$f":"120*4","v":480},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A483)-COUNTIF(B$74:B$97,\">\"&$A482)","v":13},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A483)-COUNTIF(C$74:C$97,\">\"&$A482)","v":11},6,8,7,0,0,0,7,8,6,10,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B483+B488+B493+B498+B503+B508+B513","v":682},{"$f":"C483+C488+C493+C498+C503+C508+C513","v":560},372,360,217,0,0,0,210,372,390,589,{"$f":"SUM(U482:AF482)","v":3752},"h/r"]
[{"$f":"A477+1","v":361},{"$f":"B482*B$107","v":403},{"$f":"C482*C$107","v":308},186,240,217,0,0,0,210,248,180,310,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U481/U482,0)","v":105.26601731601731},{"$f":"IFERROR(V481/V482,0)","v":105.11035714285715},107.19444444444446,102.60833333333333,100.21428571428571,0,0,0,101.10714285714286,102.28749999999999,104.90512820512821,105.58258145363409,{"$f":"IFERROR((U482*U483+V482*V483+W482*W483+X482*X483+Y482*Y483+Z482*Z483+AA482*AA483+AB482*AB483+AC482*AC483+AD482*AD483+AE482*AE483+AF482*AF483)/AG482,0)","v":104.37090821403189},"kW"]
[null,{"$f":"IFERROR(B481/B482,0)","v":417.07692307692309},{"$f":"IFERROR(C481/C482,0)","v":410.81818181818181},438.66666666666669,402.75,400.85714285714283,0,0,0,404.42857142857144,401.625,421.66666666666669,414.5,"prum vykon [kW]"]
[null,{"$f":"B484*B483","v":168082},{"$f":"C484*C483","v":126532},81592,96660,86986,0,0,0,84930,99603,75900,128495,"kWh/mesic",{"$f":"SUM(B485:M485)","v":948780}]
["5 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A488)-SUMIF(B$74:B$97,\">\"&$A487)","v":2102},{"$f":"SUMIF(C$74:C$97,\">=\"&$A488)-SUMIF(C$74:C$97,\">\"&$A487)","v":2648},1025,2129,0,0,0,0,0,2121,1518,2641,"kWh/den",null,null,null,null,"5. WAVE","vyroba tepla [kWh/m]",{"$f":"+B490/5+B495/6+B500/7+B505/8+B510/9+B515/10","v":29770.923809523811},{"$f":"+C490/5+C495/6+C500/7+C505/8+C510/9+C515/10","v":27228.799999999999},19478.333333333336,12774,0,0,0,0,0,13150.2,21938,30064.390476190478,"CELKEM ZA ROK",null,{"$f":"SUM(U486:AF486)/1000*3.6","v":555.85673142857138},"GJ/rok"]
[{"$f":"120*5","v":600},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A488)-COUNTIF(B$74:B$97,\">\"&$A487)","v":4},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A488)-COUNTIF(C$74:C$97,\">\"&$A487)","v":5},2,4,0,0,0,0,0,4,3,5,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B488+B493+B498+B503+B508+B513","v":279},{"$f":"C488+C493+C498+C503+C508+C513","v":252},186,120,0,0,0,0,0,124,210,279,{"$f":"SUM(U487:AF487)","v":1450},"h/r"]
[{"$f":"A482+1","v":481},{"$f":"B487*B$107","v":124},{"$f":"C487*C$107","v":140},62,120,0,0,0,0,0,124,90,155,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U486/U487,0)","v":106.70582010582011},{"$f":"IFERROR(V486/V487,0)","v":108.05079365079365},104.72222222222223,106.45,0,0,0,0,0,106.05000000000001,104.46666666666667,107.75767195767196,{"$f":"IFERROR((U487*U488+V487*V488+W487*W488+X487*X488+Y487*Y488+Z487*Z488+AA487*AA488+AB487*AB488+AC487*AC488+AD487*AD488+AE487*AE488+AF487*AF488)/AG487,0)","v":106.48596387520524},"kW"]
[null,{"$f":"IFERROR(B486/B487,0)","v":525.5},{"$f":"IFERROR(C486/C487,0)","v":529.6},512.5,532.25,0,0,0,0,0,530.25,506,528.20000000000005,"prum vykon [kW]"]
[null,{"$f":"B489*B488","v":65162},{"$f":"C489*C488","v":74144},31775,63870,0,0,0,0,0,65751,45540,81871,"kWh/mesic",{"$f":"SUM(B490:M490)","v":428113}]
["6 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A493)-SUMIF(B$74:B$97,\">\"&$A492)","v":1318},{"$f":"SUMIF(C$74:C$97,\">=\"&$A493)-SUMIF(C$74:C$97,\">\"&$A492)","v":1392},2540,0,0,0,0,0,0,0,2566,1388,"kWh/den",null,null,null,null,"6. WAVE","vyroba tepla [kWh/m]",{"$f":"B495/6+B500/7+B505/8+B510/9+B515/10","v":16738.523809523809},{"$f":"C495/6+C500/7+C505/8+C510/9+C515/10","v":12400},13123.333333333334,0,0,0,0,0,0,0,12830,13690.190476190477,"CELKEM ZA ROK",null,{"$f":"SUM(U491:AF491)/1000*3.6","v":247.61537142857142},"GJ/rok"]
[{"$f":"120*6","v":720},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A493)-COUNTIF(B$74:B$97,\">\"&$A492)","v":2},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A493)-COUNTIF(C$74:C$97,\">\"&$A492)","v":2},4,0,0,0,0,0,0,0,4,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B493+B498+B503+B508+B513","v":155},{"$f":"C493+C498+C503+C508+C513","v":112},124,0,0,0,0,0,0,0,120,124,{"$f":"SUM(U492:AF492)","v":635},"h/r"]
[{"$f":"A487+1","v":601},{"$f":"B492*B$107","v":62},{"$f":"C492*C$107","v":56},124,0,0,0,0,0,0,0,120,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U491/U492,0)","v":107.99047619047619},{"$f":"IFERROR(V491/V492,0)","v":110.71428571428571},105.83333333333334,0,0,0,0,0,0,0,106.91666666666667,110.40476190476191,{"$f":"IFERROR((U492*U493+V492*V493+W492*W493+X492*X493+Y492*Y493+Z492*Z493+AA492*AA493+AB492*AB493+AC492*AC493+AD492*AD493+AE492*AE493+AF492*AF493)/AG492,0)","v":108.31818522684664},"kW"]
[null,{"$f":"IFERROR(B491/B492,0)","v":659},{"$f":"IFERROR(C491/C492,0)","v":696},635,0,0,0,0,0,0,0,641.5,694,"prum vykon [kW]"]
[null,{"$f":"B494*B493","v":40858},{"$f":"C494*C493","v":38976},78740,0,0,0,0,0,0,0,76980,43028,"kWh/mesic",{"$f":"SUM(B495:M495)","v":278582}]
["7 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A498)-SUMIF(B$74:B$97,\">\"&$A497)","v":2242},{"$f":"SUMIF(C$74:C$97,\">=\"&$A498)-SUMIF(C$74:C$97,\">\"&$A497)","v":1476},0,0,0,0,0,0,0,0,0,1472,"kWh/den",null,null,null,null,"7. WAVE","vyroba tepla [kWh/m]",{"$f":"B500/7+B505/8+B510/9+B515/10","v":9928.8571428571431},{"$f":"C500/7+C505/8+C510/9+C515/10","v":5904},0,0,0,0,0,0,0,0,0,6518.8571428571431,"CELKEM ZA ROK",null,{"$f":"SUM(U496:AF496)/1000*3.6","v":80.466171428571442},"GJ/rok"]
[{"$f":"120*7","v":840},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A498)-COUNTIF(B$74:B$97,\">\"&$A497)","v":3},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A498)-COUNTIF(C$74:C$97,\">\"&$A497)","v":2},0,0,0,0,0,0,0,0,0,2,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B498+B503+B508+B513","v":93},{"$f":"C498+C503+C508+C513","v":56},0,0,0,0,0,0,0,0,0,62,{"$f":"SUM(U497:AF497)","v":211},"h/r"]
[{"$f":"A492+1","v":721},{"$f":"B497*B$107","v":93},{"$f":"C497*C$107","v":56},0,0,0,0,0,0,0,0,0,62,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U496/U497,0)","v":106.76190476190476},{"$f":"IFERROR(V496/V497,0)","v":105.42857142857143},0,0,0,0,0,0,0,0,0,105.14285714285715,{"$f":"IFERROR((U497*U498+V497*V498+W497*W498+X497*X498+Y497*Y498+Z497*Z498+AA497*AA498+AB497*AB498+AC497*AC498+AD497*AD498+AE497*AE498+AF497*AF498)/AG497,0)","v":105.9322951929587},"kW"]
[null,{"$f":"IFERROR(B496/B497,0)","v":747.33333333333337},{"$f":"IFERROR(C496/C497,0)","v":738},0,0,0,0,0,0,0,0,0,736,"prum vykon [kW]"]
[null,{"$f":"B499*B498","v":69502},{"$f":"C499*C498","v":41328},0,0,0,0,0,0,0,0,0,45632,"kWh/mesic",{"$f":"SUM(B500:M500)","v":156462}]
["8 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A503)-SUMIF(B$74:B$97,\">\"&$A502)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A503)-SUMIF(C$74:C$97,\">\"&$A502)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"8. WAVE","vyroba tepla [kWh/m]",{"$f":"B505/8+B510/9+B515/10","v":0},{"$f":"C505/8+C510/9+C515/10","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U501:AF501)/1000*3.6","v":0},"GJ/rok"]
[{"$f":"120*8","v":960},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A503)-COUNTIF(B$74:B$97,\">\"&$A502)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A503)-COUNTIF(C$74:C$97,\">\"&$A502)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B503+B508+B513","v":0},{"$f":"C503+C508+C513","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U502:AF502)","v":0},"h/r"]
[{"$f":"A497+1","v":841},{"$f":"B502*B$107","v":0},{"$f":"C502*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U501/U502,0)","v":0},{"$f":"IFERROR(V501/V502,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U502*U503+V502*V503+W502*W503+X502*X503+Y502*Y503+Z502*Z503+AA502*AA503+AB502*AB503+AC502*AC503+AD502*AD503+AE502*AE503+AF502*AF503)/AG502,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B501/B502,0)","v":0},{"$f":"IFERROR(C501/C502,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B504*B503","v":0},{"$f":"C504*C503","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",{"$f":"SUM(B505:M505)","v":0}]
["9 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A508)-SUMIF(B$74:B$97,\">\"&$A507)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A508)-SUMIF(C$74:C$97,\">\"&$A507)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"9. WAVE","vyroba tepla [kWh/m]",{"$f":"B510/9+B515/10","v":0},{"$f":"C510/9+C515/10","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U506:AF506)/1000*3.6","v":0},"GJ/rok"]
[{"$f":"120*9","v":1080},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A508)-COUNTIF(B$74:B$97,\">=\"&$A507)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A508)-COUNTIF(C$74:C$97,\">=\"&$A507)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B508+B513","v":0},{"$f":"C508+C513","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U507:AF507)","v":0},"h/r"]
[{"$f":"A502+1","v":961},{"$f":"B507*B$107","v":0},{"$f":"C507*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U506/U507,0)","v":0},{"$f":"IFERROR(V506/V507,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U507*U508+V507*V508+W507*W508+X507*X508+Y507*Y508+Z507*Z508+AA507*AA508+AB507*AB508+AC507*AC508+AD507*AD508+AE507*AE508+AF507*AF508)/AG507,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B506/B507,0)","v":0},{"$f":"IFERROR(C506/C507,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]"]
[null,{"$f":"B509*B508","v":0},{"$f":"C509*C508","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",{"$f":"SUM(B510:M510)","v":0}]
["10 WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A513)-SUMIF(B$74:B$97,\">\"&$A512)+COUNTIF(B$74:B$97,\">\"&$A512)*$A512","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A513)-SUMIF(C$74:C$97,\">\"&$A512)+COUNTIF(C$74:C$97,\">\"&$A512)*$A512","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"10. WAVE","vyroba tepla [kWh/m]",{"$f":"B515/10","v":0},{"$f":"C515/10","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U511:AF511)/1000*3.6","v":0},"GJ/rok"]
[{"$f":"120*10","v":1200},{"$f":"COUNTIF(B$74:B$97,\">=\"&$A513)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A513)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B513","v":0},{"$f":"C513","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U512:AF512)","v":0},"h/r"]
[{"$f":"A507+1","v":1081},{"$f":"B512*B$107","v":0},{"$f":"C512*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U511/U512,0)","v":0},{"$f":"IFERROR(V511/V512,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U512*U513+V512*V513+W512*W513+X512*X513+Y512*Y513+Z512*Z513+AA512*AA513+AB512*AB513+AC512*AC513+AD512*AD513+AE512*AE513+AF512*AF513)/AG512,0)","v":0},"kW"]
[null,{"$f":"IFERROR(B511/B512,0)","v":0},{"$f":"IFERROR(C511/C512,0)","v":0},0,0,0,0,0,0,0,0,0,0,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B514/9","v":0},{"$f":"C514/9","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B514*B513","v":0},{"$f":"C514*C513","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/mesic",{"$f":"SUM(B515:M515)","v":0}]
["kotle nad WAVE",{"$f":"SUMIF(B$74:B$97,\">=\"&$A518)-COUNTIF(B$74:B$97,\">=\"&$A518)*($A518-1)","v":0},{"$f":"SUMIF(C$74:C$97,\">=\"&$A518)-COUNTIF(C$74:C$97,\">=\"&$A518)*($A518-1)","v":0},0,0,0,0,0,0,0,0,0,0,"kWh/den",null,null,null,null,"kotle nad W","vyroba tepla [kWh/m]",{"$f":"B520","v":0},{"$f":"C520","v":0},0,0,0,0,0,0,0,0,0,0,"CELKEM ZA ROK",null,{"$f":"SUM(U516:AF516)/1000*3.6","v":0},"GJ/rok"]
[null,{"$f":"COUNTIF(B$74:B$97,\">=\"&$A518)","v":0},{"$f":"COUNTIF(C$74:C$97,\">=\"&$A518)","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/d]",null,null,null,null,null,"doba behu [h/m]",{"$f":"B518","v":0},{"$f":"C518","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U517:AF517)","v":0},"h/r"]
[{"$f":"A512+1","v":1201},{"$f":"B517*B$107","v":0},{"$f":"C517*C$107","v":0},0,0,0,0,0,0,0,0,0,0,"doba behu [h/m]",null,null,null,null,null,"prum. vykon [kW]",{"$f":"IFERROR(U516/U517,0)","v":0},{"$f":"IFERROR(V516/V517,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((U517*U518+V517*V518+W517*W518+X517*X518+Y517*Y518+Z517*Z518+AA517*AA518+AB517*AB518+AC517*AC518+AD517*AD518+AE517*AE518+AF517*AF518)/AG517,0)","v":0},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"prum vykon [kW]",null,null,null,null,null,null,{"$f":"B519","v":0},{"$f":"C519","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B519*B518","v":0},{"$f":"C519*C518","v":0},{"$f":"D519*D518","v":0},{"$f":"E519*E518","v":0},{"$f":"F519*F518","v":0},{"$f":"G519*G518","v":0},{"$f":"H519*H518","v":0},{"$f":"I519*I518","v":0},{"$f":"J519*J518","v":0},{"$f":"K519*K518","v":0},{"$f":"L519*L518","v":0},{"$f":"M519*M518","v":0},"kWh/mesic",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O465:O520)","v":2905029}]

{"sheet":"A_WAVE+pelety","index":6,"n_rows":809,"n_cols":41,"rows_kept":809,"cut":false,"hidden":false,"merged":[[36,2,36,4],[36,5,36,11],[2,34,3,34],[2,35,2,39]]}
["INSTALOVANÝ VÝKON",null,null,null,"EKONOMICKÉ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,"EKONOMICKÉ POROVNÁNÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VOLBA NEJLEPŠÍ VARIANTY"]
["Ztráta rozvodů",{"$f":"VSTUPY!B18","v":5},"%",null,"Inv. naklady WAVE",{"$f":"Ekonomika!B3","v":3672600},"Kc/120 kWinst.",null,null,null,null,null,null,null,null,null,null,null,"Doba hodnoceni",{"$f":"Ekonomika!B1","v":20},"let"]
["Celková roční potřeba tepla",{"$f":"ROUNDUP('Velikost zdroje'!J26,0)","v":10450},"GJ/r",null,"Inv. naklady kotel na pelety",{"$f":"Ekonomika!B5","v":17100},"Kc/kWinst",null,null,null,null,null,null,null,null,null,null,null,"Diskontni mira",{"$f":"Ekonomika!B2","v":5},"%",null,null,null,null,null,null,"disk. CF = CF*(1+d)^-t",null,null,null,null,null,null,"Investiční náklady [tis. Kč]","NPV [tis. Kč] pro různou dobu porovnání"]
["Max. potřebný výkon",{"$f":"Pomocné!B67","v":762.50679153400642},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady WAVE",{"$f":"Ekonomika!B3","v":3672600},"Kc/120 kWinst.",null,null,null,null,null,null,"Vyvoj cen","Elektrina [Kc/MWh]","Stepka [Kc/GJ]","Pelety [Kc/GJ]",null,null,"Počet WAVŮ",null,"5 let","10 let","15 let","20 let","25 let","Počet WAVŮ"]
["Min. potřebný výkon",{"$f":"Pomocné!B68","v":6},"kW",null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady kotel na stepku",{"$f":"Ekonomika!B4","v":23300},"Kc/kWinst",null,null,null,null,null,null,1,{"$f":"T7","v":2600},{"$f":"T8","v":135},{"$f":"T9","v":245},null,null,1,{"$f":"Z24","v":-14787.6},{"$f":"Z29","v":-30704.897655579043},{"$f":"Z34","v":-51019.851178219047},{"$f":"Z39","v":-76947.451802208932},{"$f":"Z44","v":-110038.37043847071},{"$f":"Z49","v":-152271.69978011929},1]
["Vždy zajištěný výkon",{"$f":"B7+B8+B9","v":608},"kW",null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady kotel na pelety",{"$f":"Ekonomika!B5","v":17100},"Kc/kWinst",null,null,null,null,null,null,2,{"$f":"$AC$5*(1+$T$10/100)^AB6","v":2600},{"$f":"$AD$5*(1+$T$11/100)^AB6","v":135},{"$f":"$AE$5*(1+$T$12/100)^AB6","v":245},null,null,2,{"$f":"Z84","v":-16322.7},{"$f":"$Z$89","v":-29227.250723336711},{"$f":"$Z$94","v":-45697.09088387739},{"$f":"$Z$99","v":-66717.244218097505},{"$f":"$Z$104","v":-93544.878359485549},{"$f":"$Z$109","v":-127784.49317963461},2]
["V: prům. potřeba v LEDNU",{"$f":"ROUND('Velikost zdroje'!P3,0)","v":324},"kW",null,"Cena pelet",{"$f":"Ekonomika!B8","v":245},"Kc/GJ",null,null,null,null,null,null,null,null,null,null,null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,null,null,3,{"$f":"$AC$5*(1+$T$10/100)^AB7","v":2600},135,245,null,null,3,{"$f":"$Z$150","v":-18028.8},{"$f":"$Z$155","v":-28754.861204038149},{"$f":"$Z$160","v":-42444.335356998599},{"$f":"$Z$165","v":-59915.958818742321},{"$f":"$Z$170","v":-82214.669709908267},{"$f":"$Z$175","v":-110674.1032878213},3]
["TECH: maximum",{"$f":"ROUND('Velikost zdroje'!L72,0)","v":234},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,null,null,4,2600,135,245,null,null,4,{"$f":"$Z$220","v":-19649.400000000001},{"$f":"$Z$225","v":-29364.077964366454},{"$f":"$Z$230","v":-41762.742335912386},{"$f":"$Z$235","v":-57586.929072942112},{"$f":"$Z$240","v":-77783.046846970174},{"$f":"$Z$245","v":-103558.97959604075},4]
["TV: denní průměr",{"$f":"ROUND('Velikost zdroje'!Q72,0)","v":50},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena pelet",{"$f":"Ekonomika!B8","v":245},"Kc/GJ",null,null,null,null,null,null,5,2600,135,245,null,null,5,{"$f":"$Z$294","v":-21270},{"$f":"$Z$299","v":-30595.973159767716},{"$f":"$Z$304","v":-42498.540755949129},{"$f":"$Z$309","v":-57689.568325365392},{"$f":"$Z$314","v":-77077.596727640572},{"$f":"$Z$319","v":-101822.17991069073},5]
["1) Max. vel. 1 jednotky",{"$f":"B4-B6","v":154.50679153400642},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny elektriny",{"$f":"Ekonomika!B9","v":0},"%/r (vc. infl.)",null,null,null,null,null,null,6,2600,135,245,null,null,6,{"$f":"$Z$372","v":-23574.6},{"$f":"$Z$377","v":-32730.373062419621},{"$f":"$Z$382","v":-44415.717412419937},{"$f":"$Z$387","v":-59329.506957788901},{"$f":"$Z$392","v":-78363.701581548565},{"$f":"$Z$397","v":-102656.69323688967},6]
["Instalovany vykon",{"$f":"ROUNDUP(IF(B10<120,B4+(120-B10),B4),0)","v":763},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny stepky",{"$f":"Ekonomika!B10","v":0},"%/r (vc. infl.)",null,"NPV - jednotky: tis. Kč",null,null,null,null,7,2600,135,245,null,null,7,{"$f":"$Z$454","v":-27247.200000000001},{"$f":"$Z$459","v":-36392.158753221593},{"$f":"$Z$464","v":-48063.700999781293},{"$f":"$Z$469","v":-62959.875175005276},{"$f":"$Z$474","v":-81971.587626632303},{"$f":"$Z$479","v":-106235.88570019555},7]
["2) Max. vel. 1 jednotky ",{"$f":"B11-B6","v":155},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny pelet",{"$f":"Ekonomika!B11","v":0},"%/r (vc. infl.)",null,null,null,null,null,null,8,2600,135,245,null,null,8,{"$f":"$Z$540","v":-27247.200000000001},{"$f":"$Z$545","v":-36392.158753221593},{"$f":"$Z$550","v":-48063.700999781293},{"$f":"$Z$555","v":-62959.875175005276},{"$f":"$Z$560","v":-81971.587626632303},{"$f":"$Z$565","v":-106235.88570019555},8]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2600,135,245,null,null,9,{"$f":"$Z$630","v":-27247.200000000001},{"$f":"$Z$635","v":-36392.158753221593},{"$f":"$Z$640","v":-48063.700999781293},{"$f":"$Z$645","v":-62959.875175005276},{"$f":"$Z$650","v":-81971.587626632303},{"$f":"$Z$655","v":-106235.88570019555},9]
["WAVE:",1,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",1,"x",null,null,null,null,null,null,10,2600,135,245,null,null,10,{"$f":"$Z$724","v":-27247.200000000001},{"$f":"$Z$729","v":-36392.083600150043},{"$f":"$Z$734","v":-48063.529930230157},{"$f":"$Z$739","v":-62959.581689019709},{"$f":"$Z$744","v":-81971.137902808507},{"$f":"$Z$749","v":-106235.23657289946},10]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM",null,null,null,null,null,null,null,11,2600,135,245]
["vykon WAVŮ [kW]",{"$f":"120*B14","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B18+B39","v":770},"kW",null,null,null,null,null,null,12,2600,135,245,null,null,"MAXIMUM",{"$f":"MAX(AI5:AI14)","v":-14787.6},{"$f":"MAX(AJ5:AJ14)","v":-28754.861204038149},-41762.742335912386,-57586.929072942112,-77077.596727640572,-101822.17991069073,"tis. Kc"]
[null,"1. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B35+B49)/-1000","v":-14787.6},"tis. Kc",null,null,null,null,null,null,13,2600,135,245,null,null,"POČET W",{"$f":"VLOOKUP(AI16,AI5:AO14,7,FALSE)","v":1},{"$f":"VLOOKUP(AJ16,AJ5:AO14,6,FALSE)","v":3},{"$f":"VLOOKUP(AK16,AK5:AO14,5,FALSE)","v":4},{"$f":"VLOOKUP(AL16,AL5:AO14,4,FALSE)","v":4},{"$f":"VLOOKUP(AM16,AM5:AO14,3,FALSE)","v":5},{"$f":"VLOOKUP(AN16,AN5:AO14,2,FALSE)","v":5}]
["jmen. vykon [kW]",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B25","v":-4584.5807999999997},"GJ/r",null,null,null,null,null,null,14,2600,135,245]
["min. vykon [kW]",{"$f":"'Kotle na pelety'!$F$23","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B43","v":-9116.4529870129863},"GJ/r",null,null,null,null,null,null,15,2600,135,245]
["doba provozu [h/r]",{"$f":"O58","v":8024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B30-B46","v":-18.935871239200004},"MWh/r",null,null,null,null,null,null,16,2600,135,245]
["prum vykon pri provozu [kW]",{"$f":"Pomocné!AG117","v":119.03302592223331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B27","v":60.856065137777776},"MWh/r",null,null,null,null,null,null,17,2600,135,245,null,null,"Doba hodnoceni","POČET W","MAXIMUM"]
["produkce tepla [GJ/r]",{"$f":"O64","v":3438.4355999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2600,135,245,null,null,5,{"$f":"AJ17","v":3},{"$f":"AJ16","v":-28754.861204038149}]
["roční využití výkonu [h/r]",{"$f":"IF(B18>0,B22/3.6*1000/B18,0)","v":7959.3416666666653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV",null,19,2600,135,245,null,null,10,{"$f":"AK17","v":4},{"$f":"AK16","v":-41762.742335912386}]
["tepelná účinnost [%]",{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T17","v":-14787.6},{"$f":"X24*(1+$T$3/100)^S24","v":-14787.6},{"$f":"Y24","v":-14787.6},null,20,2600,135,245,null,null,15,{"$f":"AL17","v":4},{"$f":"AL16","v":-57586.929072942112}]
["spotřeba v palivu [GJ]",{"$f":"B22/B24*100","v":4584.5807999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$T$18*AD5/1000","v":-618.91840799999989},{"$f":"$T$19*AE5/1000","v":-2233.5309818181813},{"$f":"$T$20*AC5/1000","v":-49.233265221920007},{"$f":"$T$21*AC5/1000","v":158.22576935822224},{"$f":"SUM(T25:W25)","v":-2743.4568856818792},{"$f":"X25*(1+$T$3/100)^S25","v":-2880.6297299659732},{"$f":"Z24+Y25","v":-17668.229729965973},null,21,2600,135,245,null,null,20,{"$f":"AM17","v":5},{"$f":"AM16","v":-77077.596727640572}]
["elektrická účinnost [%]",{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$T$18*AD6/1000","v":-618.91840799999989},-2233.5309818181813,-49.233265221920007,158.22576935822224,{"$f":"SUM(T26:W26)","v":-2743.4568856818792},{"$f":"X26*(1+$T$3/100)^S26","v":-3024.661216464272},{"$f":"Z25+Y26","v":-20692.890946430245},null,22,2600,135,245,null,null,25,{"$f":"AN17","v":5},{"$f":"AN16","v":-101822.17991069073}]
["produkce elektřiny [MWh/r]",{"$f":"B25/3.6*(B26/100)","v":60.856065137777776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-3175.8942772874857,-23868.785223717732,null,23,2600,135,245]
["prum el. vykon [W]",{"$f":"B27*1000000/B20","v":7584.25537609394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-3334.6889911518597,-27203.474214869591,null,24,2600,135,245]
["el. prikon [W]",{"$f":"'Kotle na pelety'!$I$23","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-3501.4234407094532,-30704.897655579043,null,25,2600,135,245,null,null,"Doba hodnoceni",{"$f":"Ekonomika!B1","v":20},"let"]
["spotřeba elektřiny [MWh/r]",{"$f":"B29/1000000*B20","v":17.652800000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-3676.4946127449252,-34381.392268323965]
["náklady na palivo [Kc/r]",{"$f":"B25*$F$6","v":618918.40799999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-3860.3193433821721,-38241.711611706138]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B30","v":45897.280000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-4053.3353105512801,-42295.046922257417,null,null,null,null,null,null,null,"OPTIMALNI VARIANTA"]
["úspora za elektřinu [Kc/r]",{"$f":"$F$5*B27","v":158225.76935822223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-4256.0020760788448,-46551.048998336264,null,null,null,null,null,null,null,"pocet WAVU",{"$f":"VLOOKUP(AI29,AH22:AJ26,2,FALSE)","v":5}]
["provozni naklady [Kc/r]",{"$f":"B33-B32-B31","v":-506589.91864177771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-4468.8021798827867,-51019.851178219047,null,null,null,null,null,null,null,"NPV",{"$f":"VLOOKUP(AI29,AH22:AJ26,3,FALSE)","v":-77077.596727640572},"tis. Kc"]
["investiční náklady  [Kc/1.r]",{"$f":"$F$2","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-4692.2422888769261,-55712.093467095976,null,null,null,null,null,null,null,"investice",{"$f":"VLOOKUP(AI33,AH5:AI14,2,FALSE)","v":-21270},"tis. Kc"]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-4926.8544033207718,-60638.947870416749]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B18","v":643},"kotle pod WAVE",null,null,"kotle nad WAVE",null,null,null,null,null,null,null,null,null,null,{"$f":"B37-SUM(C39:Q39)","v":-7},null,13,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-5173.1971234868115,-65812.144993903567]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-5431.8569796611509,-71244.001973564722]
["jmen. vykon [kW]",{"$f":"SUM(C39:Q39)","v":650},{"$f":"IF(B19<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C39=0,0,IF(B19>C39,VLOOKUP(C39+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D39=0,0,IF(B19>(C39+D39),VLOOKUP((C39+D39+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$37-SUM($C$39:E$39))<0,0,IF(($B$37-SUM($C$39:E$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:E$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:E$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:F$39))<0,0,IF(($B$37-SUM($C$39:F$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:F$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:F$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:G$39))<0,0,IF(($B$37-SUM($C$39:G$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:G$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:G$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:H$39))<0,0,IF(($B$37-SUM($C$39:H$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:H$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:H$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:I$39))<0,0,IF(($B$37-SUM($C$39:I$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:I$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:I$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:J$39))<0,0,IF(($B$37-SUM($C$39:J$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:J$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:J$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:K$39))<0,0,IF(($B$37-SUM($C$39:K$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:K$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:K$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:L$39))<0,0,IF(($B$37-SUM($C$39:L$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:L$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:L$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:M$39))<0,0,IF(($B$37-SUM($C$39:M$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:M$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:M$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:N$39))<0,0,IF(($B$37-SUM($C$39:N$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:N$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:N$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:O$39))<0,0,IF(($B$37-SUM($C$39:O$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:O$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:O$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:P$39))<0,0,IF(($B$37-SUM($C$39:P$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:P$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:P$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-5703.4498286442104,-76947.451802208932]
["min. vykon [kW]",{"$f":"MIN(IF(C40:Q40>0,C40:Q40))","v":6},{"$f":"IF(C39=0,0,VLOOKUP(C39,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D39=0,0,VLOOKUP(D39,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E39=0,0,VLOOKUP(E39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F39=0,0,VLOOKUP(F39,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G39=0,0,VLOOKUP(G39,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H39=0,0,VLOOKUP(H39,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(I39=0,0,VLOOKUP(I39,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(J39=0,0,VLOOKUP(J39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K39=0,0,VLOOKUP(K39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L39=0,0,VLOOKUP(L39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M39=0,0,VLOOKUP(M39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N39=0,0,VLOOKUP(N39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O39=0,0,VLOOKUP(O39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P39=0,0,VLOOKUP(P39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q39=0,0,VLOOKUP(Q39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-5988.6223200764198,-82936.074122285354]
["produkce tepla [GJ/r]",{"$f":"O67","v":7019.6687999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-6288.0534360802421,-89224.127558365595]
["provozni tepelná účinnost [%]",{"$f":"'Kotle na pelety'!H13","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C39:E39)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-6602.4561078842544,-95826.583666249848]
["spotřeba v palivu [GJ]",{"$f":"B41/B42*100","v":9116.4529870129863},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F39:Q39)","v":560},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"$T$18*AD23/1000","v":-618.91840799999989},{"$f":"$T$19*AE23/1000","v":-2233.5309818181813},{"$f":"$T$20*AC23/1000","v":-49.233265221920007},{"$f":"$T$21*AC23/1000","v":158.22576935822224},-2743.4568856818792,-6932.5789132784666,-102759.16257952832]
["vyuziti vykonu [h/r]",{"$f":"IF(B18>0,B41/3.6*1000/B39,0)","v":2999.8584615384616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-7279.20785894239,-110038.37043847071]
["prum. el. prikon [W]",{"$f":"(0.2224*O62+102.71)+(0.2224*O63+102.71)","v":268.54902521900715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,{"$f":"SUM(T45:W45)","v":-2743.4568856818792},-7643.1682518895086,-117681.53869036022]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O62+102.71)/1000000*O59+(0.2224*O63+102.71)/1000000*O60","v":1.2830712391999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,{"$f":"SUM(T46:W46)","v":-2743.4568856818792},-8025.3266644839841,-125706.86535484421]
["náklady na palivo [Kc/r]",{"$f":"B43*$F$7","v":2233530.9818181815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-8426.5929977081851,-134133.45835255241]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B46","v":3335.9852219199997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-8847.9226475935939,-142981.38100014601]
["investiční náklady  [Kc/1.r]",{"$f":"B39*$F$3","v":11115000},"provozni naklady [Kc/r]",{"$f":"B47+B48","v":2236866.9670401015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,-618.91840799999989,-2233.5309818181813,-49.233265221920007,158.22576935822224,-2743.4568856818792,-9290.3187799732732,-152271.69978011929]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B31+B47","v":2852449.3898181813}]
["náklady na elektřinu [Kc/r]",{"$f":"B32+B48","v":49233.265221920003}]
["úspora za elektřinu [Kc/r]",{"$f":"B33","v":158225.76935822223}]
["provozni naklady [Kc/r]",{"$f":"B53-B52-B51","v":-2743456.8856818792}]
["investiční náklady  [Kc/1.r]",{"$f":"B35+B49","v":14787600}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U116","v":744},{"$f":"Pomocné!V116","v":672},{"$f":"Pomocné!W116","v":744},{"$f":"Pomocné!X116","v":720},{"$f":"Pomocné!Y116","v":744},{"$f":"Pomocné!Z116","v":480},{"$f":"Pomocné!AA116","v":496},{"$f":"Pomocné!AB116","v":496},{"$f":"Pomocné!AC116","v":720},{"$f":"Pomocné!AD116","v":744},{"$f":"Pomocné!AE116","v":720},{"$f":"Pomocné!AF116","v":744},{"$f":"SUM(C58:N58)","v":8024}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U111","v":0},{"$f":"Pomocné!V111","v":0},{"$f":"Pomocné!W111","v":0},{"$f":"Pomocné!X111","v":0},{"$f":"Pomocné!Y111","v":0},{"$f":"Pomocné!Z111","v":240},{"$f":"Pomocné!AA111","v":248},{"$f":"Pomocné!AB111","v":248},{"$f":"Pomocné!AC111","v":0},{"$f":"Pomocné!AD111","v":0},{"$f":"Pomocné!AE111","v":0},{"$f":"Pomocné!AF111","v":0},{"$f":"SUM(C59:N59)","v":736}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U121","v":744},{"$f":"Pomocné!V121","v":672},{"$f":"Pomocné!W121","v":744},{"$f":"Pomocné!X121","v":720},{"$f":"Pomocné!Y121","v":682},{"$f":"Pomocné!Z121","v":360},{"$f":"Pomocné!AA121","v":372},{"$f":"Pomocné!AB121","v":372},{"$f":"Pomocné!AC121","v":660},{"$f":"Pomocné!AD121","v":744},{"$f":"Pomocné!AE121","v":720},{"$f":"Pomocné!AF121","v":744},7534]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U117","v":120},{"$f":"Pomocné!V117","v":120},{"$f":"Pomocné!W117","v":120},{"$f":"Pomocné!X117","v":120},{"$f":"Pomocné!Y117","v":119.54166666666667},{"$f":"Pomocné!Z117","v":115.0625},{"$f":"Pomocné!AA117","v":115.0625},{"$f":"Pomocné!AB117","v":115.0625},{"$f":"Pomocné!AC117","v":119.79166666666667},{"$f":"Pomocné!AD117","v":120},{"$f":"Pomocné!AE117","v":120},{"$f":"Pomocné!AF117","v":120},{"$f":"Pomocné!AG117","v":119.03302592223331}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U112","v":0},{"$f":"Pomocné!V112","v":0},{"$f":"Pomocné!W112","v":0},{"$f":"Pomocné!X112","v":0},{"$f":"Pomocné!Y112","v":0},{"$f":"Pomocné!Z112","v":27.75},{"$f":"Pomocné!AA112","v":27.75},{"$f":"Pomocné!AB112","v":27.75},{"$f":"Pomocné!AC112","v":0},{"$f":"Pomocné!AD112","v":0},{"$f":"Pomocné!AE112","v":0},{"$f":"Pomocné!AF112","v":0},{"$f":"Pomocné!AG112","v":27.75}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U122","v":371.04166666666669},{"$f":"Pomocné!V122","v":355.83333333333331},{"$f":"Pomocné!W122","v":296.16666666666669},{"$f":"Pomocné!X122","v":221.25},{"$f":"Pomocné!Y122","v":156.77272727272728},{"$f":"Pomocné!Z122","v":161.83333333333334},{"$f":"Pomocné!AA122","v":161.83333333333334},{"$f":"Pomocné!AB122","v":161.83333333333334},{"$f":"Pomocné!AC122","v":159.77272727272728},{"$f":"Pomocné!AD122","v":219.75},{"$f":"Pomocné!AE122","v":300.70833333333331},{"$f":"Pomocné!AF122","v":354.33333333333331},{"$f":"Pomocné!AG122","v":256.10353066100345}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C61/1000*C58*3.6","v":321.40800000000002},{"$f":"D61/1000*D58*3.6","v":290.30400000000003},321.40800000000002,311.03999999999996,320.18040000000002,198.828,205.4556,205.4556,310.5,321.40800000000002,311.03999999999996,321.40800000000002,{"$f":"SUM(C64:N64)","v":3438.4355999999998}]
[null,"kotle pod WAVE",{"$f":"C62/1000*C59*3.6","v":0},0,0,0,0,23.976000000000003,24.775199999999998,24.775199999999998,0,0,0,0,{"$f":"SUM(C65:N65)","v":73.526399999999995}]
[null,"kotle nad WAVE",{"$f":"C63/1000*C60*3.6","v":993.798},860.83199999999999,793.25280000000009,573.48,384.90840000000003,209.73599999999999,216.72720000000001,216.72720000000001,379.62000000000006,588.57839999999999,779.43599999999992,949.04640000000006,{"$f":"SUM(C66:N66)","v":6946.1423999999997}]
[null,"kotle celkem",{"$f":"C65+C66","v":993.798},{"$f":"D65+D66","v":860.83199999999999},793.25280000000009,573.48,384.90840000000003,233.71199999999999,241.50240000000002,241.50240000000002,379.62000000000006,588.57839999999999,779.43599999999992,949.04640000000006,7019.6687999999995,{"$f":"O67+O64","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C64/3.6*1000/$B18","v":744},672,744,719.99999999999989,741.1583333333333,460.25,475.59166666666664,475.59166666666664,718.75,744,719.99999999999989,744,{"$f":"SUM(C68:N68)","v":7959.3416666666662}]
[null,"kotle pod WAVE",{"$f":"IFERROR(C65/3.6*1000/$E42,0)","v":0},{"$f":"IFERROR(D65/3.6*1000/$E42,0)","v":0},0,0,0,74,76.466666666666669,76.466666666666669,0,0,0,0,{"$f":"SUM(C69:N69)","v":226.93333333333334}]
[null,"kotle nad WAVE",{"$f":"IFERROR(C66/3.6*1000/$E43,0)","v":492.95535714285717},{"$f":"IFERROR(D66/3.6*1000/$E43,0)","v":427},393.47857142857146,284.46428571428572,190.92678571428573,104.03571428571429,107.50357142857143,107.50357142857143,188.30357142857144,291.95357142857142,386.62499999999994,470.75714285714287,{"$f":"SUM(C70:N70)","v":3445.5071428571428}]
[null,"kotle celkem",{"$f":"C67/3.6*1000/($E42+$E43)","v":424.7},{"$f":"D67/3.6*1000/($E42+$E43)","v":367.87692307692305},338.99692307692305,245.07692307692307,164.49076923076925,99.876923076923077,103.20615384615385,103.20615384615385,162.23076923076925,251.52923076923076,333.09230769230766,405.57538461538462,{"$f":"SUM(C71:N71)","v":2999.8584615384621},{"$f":"O67/3.6*1000/($E42+$E43)","v":2999.8584615384616}]
[]
[]
["WAVE:",2,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",2,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B74","v":240},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B78+B99","v":765},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B95+B109)/-1000","v":-16322.7},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C78:L78)","v":240},120,{"$f":"IF(D80>0,C78,0)","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B85","v":-8642.5679999999993},"GJ/r"]
["min. vykon [kW]",{"$f":"C79","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D80>0,C79,0)","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B103","v":-5163.8680519480531},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C80:L80)/($B$74-COUNTIF(C80:L80,\"=0\"))","v":7687.5},{"$f":"O118","v":8024},{"$f":"O119","v":7351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B90-B106","v":-34.8354181256},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C81:L81)/($B$74-COUNTIF(C81:L81,\"=0\"))","v":118.2681794010568},{"$f":"Pomocné!AG117","v":119.03302592223331},{"$f":"Pomocné!AG141","v":117.50333287988029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B87","v":114.72208782222222},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C82:L82)","v":6481.9259999999995},{"$f":"O126","v":3372.3647999999998},{"$f":"O127","v":3109.5611999999996}]
["roční využití výkonu [h/r]",{"$f":"B82/3.6*1000/B78","v":7502.2291666666661},{"$f":"IF(C78>0,C82/3.6*1000/C78,0)","v":7806.3999999999987},{"$f":"IF(D78>0,D82/3.6*1000/D78,0)","v":7198.0583333333316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["tepelná účinnost [%]",{"$f":"SUM(C84:L84)/B74","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T77","v":-16322.7},{"$f":"X84*(1+$T$3/100)^S84","v":-16322.7},{"$f":"Y84","v":-16322.7}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C85:L85)","v":8642.5679999999993},{"$f":"C82/C84*100","v":4496.4863999999998},{"$f":"D82/D84*100","v":4146.0815999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T78*$AD$5/1000","v":-1166.74668},{"$f":"T79*$AE$5/1000","v":-1265.1476727272732},{"$f":"T80*$AC$5/1000","v":-90.572087126560007},{"$f":"T81*$AC$5/1000","v":298.27742833777779},{"$f":"SUM(T85:W85)","v":-2224.189011516055},{"$f":"X85*(1+$T$3/100)^S85","v":-2335.3984620918577},{"$f":"Z84+Y85","v":-18658.098462091857}]
["elektrická účinnost [%]",{"$f":"SUM(C86:L86)/B74","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T78*$AD$6/1000","v":-1166.74668},{"$f":"T79*$AE$6/1000","v":-1265.1476727272732},{"$f":"T80*$AC$6/1000","v":-90.572087126560007},{"$f":"T81*$AC$6/1000","v":298.27742833777779},{"$f":"SUM(T86:W86)","v":-2224.189011516055},-2452.1683851964508,{"$f":"Z85+Y86","v":-21110.266847288309}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C87:L87)","v":114.72208782222222},{"$f":"C85/3.6*(C86/100)","v":59.686693546666667},{"$f":"D85/3.6*(D86/100)","v":55.035394275555561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T78*$AD$7/1000","v":-1166.74668},{"$f":"T79*$AE$7/1000","v":-1265.1476727272732},{"$f":"T80*$AC$7/1000","v":-90.572087126560007},{"$f":"T81*$AC$7/1000","v":298.27742833777779},-2224.189011516055,-2574.7768044562736,-23685.043651744581]
["prum el. vykon [W]",{"$f":"SUM(C88:L88)/(B74-COUNTIF(C88:L88,\"=0\"))","v":7462.6556320072268},{"$f":"IFERROR(C87*1000000/C80,0)","v":7438.5211299435032},{"$f":"IFERROR(D87*1000000/D80,0)","v":7486.7901340709504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T78*$AD$8/1000","v":-1166.74668},{"$f":"T79*$AE$8/1000","v":-1265.1476727272732},{"$f":"T80*$AC$8/1000","v":-90.572087126560007},{"$f":"T81*$AC$8/1000","v":298.27742833777779},-2224.189011516055,-2703.515644679087,-26388.559296423668]
["el. prikon [W]",{"$f":"SUM(C89:L89)","v":4400},{"$f":"'Kotle na pelety'!$I$23","v":2200},{"$f":"IF(D80>0,'Kotle na pelety'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T78*$AD$9/1000","v":-1166.74668},{"$f":"T79*$AE$9/1000","v":-1265.1476727272732},{"$f":"T80*$AC$9/1000","v":-90.572087126560007},{"$f":"T81*$AC$9/1000","v":298.27742833777779},-2224.189011516055,-2838.6914269130416,-29227.250723336711]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C90:L90)","v":33.825000000000003},{"$f":"C89/1000000*C80","v":17.652800000000003},{"$f":"D89/1000000*D80","v":16.1722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T78*$AD$10/1000","v":-1166.74668},{"$f":"T79*$AE$10/1000","v":-1265.1476727272732},{"$f":"T80*$AC$10/1000","v":-90.572087126560007},{"$f":"T81*$AC$10/1000","v":298.27742833777779},-2224.189011516055,-2980.625998258693,-32207.876721595403]
["náklady na palivo [Kc/r]",{"$f":"SUM(C91:L91)","v":1166746.68},{"$f":"C85*$F$6","v":607025.66399999999},{"$f":"D85*$F$6","v":559721.01599999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T78*$AD$11/1000","v":-1166.74668},{"$f":"T79*$AE$11/1000","v":-1265.1476727272732},{"$f":"T80*$AC$11/1000","v":-90.572087126560007},{"$f":"T81*$AC$11/1000","v":298.27742833777779},-2224.189011516055,-3129.6572981716286,-35337.53401976703]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C92:L92)","v":87945},{"$f":"$F$5*C90","v":45897.280000000006},{"$f":"$F$5*D90","v":42047.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T78*$AD$12/1000","v":-1166.74668},{"$f":"T79*$AE$12/1000","v":-1265.1476727272732},{"$f":"T80*$AC$12/1000","v":-90.572087126560007},{"$f":"T81*$AC$12/1000","v":298.27742833777779},-2224.189011516055,-3286.1401630802093,-38623.674182847237]
["úspora za elektřinu [Kc/r]",298277.42833777779,{"$f":"$F$5*C87","v":155185.40322133334},{"$f":"$F$5*D87","v":143092.02511644445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T78*$AD$13/1000","v":-1166.74668},{"$f":"T79*$AE$13/1000","v":-1265.1476727272732},{"$f":"T80*$AC$13/1000","v":-90.572087126560007},{"$f":"T81*$AC$13/1000","v":298.27742833777779},-2224.189011516055,-3450.4471712342201,-42074.121354081457]
["provozni naklady [Kc/r]",{"$f":"SUM(C94:L94)","v":-956414.25166222209},{"$f":"C93-C92-C91","v":-497737.54077866662},{"$f":"D93-D92-D91","v":-458676.71088355547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T78*$AD$14/1000","v":-1166.74668},{"$f":"T79*$AE$14/1000","v":-1265.1476727272732},{"$f":"T80*$AC$14/1000","v":-90.572087126560007},{"$f":"T81*$AC$14/1000","v":298.27742833777779},-2224.189011516055,-3622.9695297959311,-45697.09088387739]
["investiční náklady  [Kc/1.r]",7345200,{"$f":"$F$2","v":3672600},{"$f":"IF(D80>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T78*$AD$15/1000","v":-1166.74668},{"$f":"T79*$AE$15/1000","v":-1265.1476727272732},{"$f":"T80*$AC$15/1000","v":-90.572087126560007},{"$f":"T81*$AC$15/1000","v":298.27742833777779},-2224.189011516055,-3804.1180062857279,-49501.208890163121]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T78*$AD$16/1000","v":-1166.74668},{"$f":"T79*$AE$16/1000","v":-1265.1476727272732},{"$f":"T80*$AC$16/1000","v":-90.572087126560007},{"$f":"T81*$AC$16/1000","v":298.27742833777779},-2224.189011516055,-3994.3239066000137,-53495.532796763138]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B78","v":523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B97-SUM(C99:Q99)","v":-2},null,13,{"$f":"T78*$AD$17/1000","v":-1166.74668},{"$f":"T79*$AE$17/1000","v":-1265.1476727272732},{"$f":"T80*$AC$17/1000","v":-90.572087126560007},{"$f":"T81*$AC$17/1000","v":298.27742833777779},-2224.189011516055,-4194.0401019300152,-57689.57289869315]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T78*$AD$18/1000","v":-1166.74668},{"$f":"T79*$AE$18/1000","v":-1265.1476727272732},{"$f":"T80*$AC$18/1000","v":-90.572087126560007},{"$f":"T81*$AC$18/1000","v":298.27742833777779},-2224.189011516055,-4403.7421070265145,{"$f":"Z97+Y98","v":-62093.315005719662}]
["jmen. vykon [kW]",{"$f":"SUM(C99:Q99)","v":525},{"$f":"IF(C79<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C99=0,0,IF(C79>C99,VLOOKUP(C99+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D99=0,0,IF(C79>(C99+D99),VLOOKUP((C99+D99+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$97-SUM($C$99:E$99))<0,0,IF(($B$97-SUM($C$99:E$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:E$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:E$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$97-SUM($C$99:F$99))<0,0,IF(($B$97-SUM($C$99:F$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:F$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:F$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$97-SUM($C$99:G$99))<0,0,IF(($B$97-SUM($C$99:G$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:G$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:G$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$97-SUM($C$99:H$99))<0,0,IF(($B$97-SUM($C$99:H$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:H$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:H$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":15},{"$f":"IF(($B$97-SUM($C$99:I$99))<0,0,IF(($B$97-SUM($C$99:I$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:I$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:I$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:J$99))<0,0,IF(($B$97-SUM($C$99:J$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:J$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:J$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:K$99))<0,0,IF(($B$97-SUM($C$99:K$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:K$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:K$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:L$99))<0,0,IF(($B$97-SUM($C$99:L$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:L$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:L$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:M$99))<0,0,IF(($B$97-SUM($C$99:M$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:M$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:M$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:N$99))<0,0,IF(($B$97-SUM($C$99:N$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:N$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:N$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:O$99))<0,0,IF(($B$97-SUM($C$99:O$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:O$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:O$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:P$99))<0,0,IF(($B$97-SUM($C$99:P$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:P$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:P$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T78*$AD$19/1000","v":-1166.74668},{"$f":"T79*$AE$19/1000","v":-1265.1476727272732},{"$f":"T80*$AC$19/1000","v":-90.572087126560007},{"$f":"T81*$AC$19/1000","v":298.27742833777779},-2224.189011516055,-4623.9292123778423,-66717.244218097505]
["min. vykon [kW]",{"$f":"MIN(IF(C100:Q100>0,C100:Q100))","v":4.5},{"$f":"IF(C99=0,0,VLOOKUP(C99,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D99=0,0,VLOOKUP(D99,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E99=0,0,VLOOKUP(E99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F99=0,0,VLOOKUP(F99,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G99=0,0,VLOOKUP(G99,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H99=0,0,VLOOKUP(H99,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(I99=0,0,VLOOKUP(I99,'Kotle na pelety'!$X$5:$Z$24,2))","v":4.5},{"$f":"IF(J99=0,0,VLOOKUP(J99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K99=0,0,VLOOKUP(K99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L99=0,0,VLOOKUP(L99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M99=0,0,VLOOKUP(M99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N99=0,0,VLOOKUP(N99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O99=0,0,VLOOKUP(O99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P99=0,0,VLOOKUP(P99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q99=0,0,VLOOKUP(Q99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T78*$AD$20/1000","v":-1166.74668},{"$f":"T79*$AE$20/1000","v":-1265.1476727272732},{"$f":"T80*$AC$20/1000","v":-90.572087126560007},{"$f":"T81*$AC$20/1000","v":298.27742833777779},-2224.189011516055,-4855.1256729967336,-71572.369891094233]
["produkce tepla [GJ/r]",{"$f":"O131","v":3976.1784000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T78*$AD$21/1000","v":-1166.74668},{"$f":"T79*$AE$21/1000","v":-1265.1476727272732},{"$f":"T80*$AC$21/1000","v":-90.572087126560007},{"$f":"T81*$AC$21/1000","v":298.27742833777779},-2224.189011516055,-5097.8819566465709,-76670.251847740801]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C99:E99)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T78*$AD$22/1000","v":-1166.74668},{"$f":"T79*$AE$22/1000","v":-1265.1476727272732},{"$f":"T80*$AC$22/1000","v":-90.572087126560007},{"$f":"T81*$AC$22/1000","v":298.27742833777779},-2224.189011516055,-5352.7760544788998,-82023.027902219706]
["spotřeba v palivu [GJ]",{"$f":"B101/B102*100","v":5163.8680519480531},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F99:Q99)","v":435},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T78*$AD$23/1000","v":-1166.74668},{"$f":"T79*$AE$23/1000","v":-1265.1476727272732},{"$f":"T80*$AC$23/1000","v":-90.572087126560007},{"$f":"T81*$AC$23/1000","v":298.27742833777779},-2224.189011516055,-5620.4148572028444,-87643.442759422556]
["vyuziti vykonu [h/r]",{"$f":"IF(B78>0,B101/3.6*1000/B99,0)","v":2103.7980952380958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T78*$AD$24/1000","v":-1166.74668},{"$f":"T79*$AE$24/1000","v":-1265.1476727272732},{"$f":"T80*$AC$24/1000","v":-90.572087126560007},{"$f":"T81*$AC$24/1000","v":298.27742833777779},-2224.189011516055,-5901.4356000629869,-93544.878359485549]
["prum. el. prikon [W]",{"$f":"(0.2224*O124+102.71)+(0.2224*O125+102.71)","v":247.71216217719882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T78*$AD$25/1000","v":-1166.74668},{"$f":"T79*$AE$25/1000","v":-1265.1476727272732},{"$f":"T80*$AC$25/1000","v":-90.572087126560007},{"$f":"T81*$AC$25/1000","v":298.27742833777779},-2224.189011516055,-6196.5073800661357,-99741.385739551682]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O124+102.71)/1000000*O120+(0.2224*O125+102.71)/1000000*O121","v":1.0104181256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T78*$AD$26/1000","v":-1166.74668},{"$f":"T79*$AE$26/1000","v":-1265.1476727272732},{"$f":"T80*$AC$26/1000","v":-90.572087126560007},{"$f":"T81*$AC$26/1000","v":298.27742833777779},-2224.189011516055,-6506.3327490694419,-106247.71848862112]
["náklady na palivo [Kc/r]",{"$f":"B103*$F$7","v":1265147.6727272731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T78*$AD$27/1000","v":-1166.74668},{"$f":"T79*$AE$27/1000","v":-1265.1476727272732},{"$f":"T80*$AC$27/1000","v":-90.572087126560007},{"$f":"T81*$AC$27/1000","v":298.27742833777779},-2224.189011516055,-6831.6493865229158,-113079.36787514403]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B106","v":2627.0871265599999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T78*$AD$28/1000","v":-1166.74668},{"$f":"T79*$AE$28/1000","v":-1265.1476727272732},{"$f":"T80*$AC$28/1000","v":-90.572087126560007},{"$f":"T81*$AC$28/1000","v":298.27742833777779},-2224.189011516055,-7173.2318558490606,-120252.5997309931]
["investiční náklady  [Kc/1.r]",{"$f":"B99*$F$3","v":8977500},"provozni naklady [Kc/r]",{"$f":"B107+B108","v":1267774.7598538331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T78*$AD$29/1000","v":-1166.74668},{"$f":"T79*$AE$29/1000","v":-1265.1476727272732},{"$f":"T80*$AC$29/1000","v":-90.572087126560007},{"$f":"T81*$AC$29/1000","v":298.27742833777779},-2224.189011516055,-7531.8934486415137,-127784.49317963461]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B91+B107","v":2431894.352727273}]
["náklady na elektřinu [Kc/r]",{"$f":"B92+B108","v":90572.08712656}]
["úspora za elektřinu [Kc/r]",{"$f":"B93","v":298277.42833777779}]
["provozni naklady [Kc/r]",{"$f":"B113-B112-B111","v":-2224189.0115160551}]
["investiční náklady  [Kc/1.r]",{"$f":"B95+B109","v":16322700}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U135","v":744},{"$f":"Pomocné!V135","v":672},{"$f":"Pomocné!W135","v":744},{"$f":"Pomocné!X135","v":720},{"$f":"Pomocné!Y135","v":744},{"$f":"Pomocné!Z135","v":480},{"$f":"Pomocné!AA135","v":496},{"$f":"Pomocné!AB135","v":496},{"$f":"Pomocné!AC135","v":720},{"$f":"Pomocné!AD135","v":744},{"$f":"Pomocné!AE135","v":720},{"$f":"Pomocné!AF135","v":744},{"$f":"SUM(C118:N118)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U140","v":744},{"$f":"Pomocné!V140","v":672},{"$f":"Pomocné!W140","v":744},{"$f":"Pomocné!X140","v":720},{"$f":"Pomocné!Y140","v":589},{"$f":"Pomocné!Z140","v":360},{"$f":"Pomocné!AA140","v":372},{"$f":"Pomocné!AB140","v":372},{"$f":"Pomocné!AC140","v":570},{"$f":"Pomocné!AD140","v":744},{"$f":"Pomocné!AE140","v":720},{"$f":"Pomocné!AF140","v":744},{"$f":"SUM(C119:N119)","v":7351}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U130","v":0},{"$f":"Pomocné!V130","v":0},{"$f":"Pomocné!W130","v":0},{"$f":"Pomocné!X130","v":0},{"$f":"Pomocné!Y130","v":93},{"$f":"Pomocné!Z130","v":240},{"$f":"Pomocné!AA130","v":248},{"$f":"Pomocné!AB130","v":248},{"$f":"Pomocné!AC130","v":90},{"$f":"Pomocné!AD130","v":0},{"$f":"Pomocné!AE130","v":0},{"$f":"Pomocné!AF130","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U145","v":744},{"$f":"Pomocné!V145","v":672},{"$f":"Pomocné!W145","v":744},{"$f":"Pomocné!X145","v":540},{"$f":"Pomocné!Y145","v":372},{"$f":"Pomocné!Z145","v":360},{"$f":"Pomocné!AA145","v":372},{"$f":"Pomocné!AB145","v":372},{"$f":"Pomocné!AC145","v":360},{"$f":"Pomocné!AD145","v":527},{"$f":"Pomocné!AE145","v":720},{"$f":"Pomocné!AF145","v":744},6527,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U136","v":120},{"$f":"Pomocné!V136","v":120},{"$f":"Pomocné!W136","v":120},{"$f":"Pomocné!X136","v":116.70833333333333},{"$f":"Pomocné!Y136","v":110.1875},{"$f":"Pomocné!Z136","v":115.0625},{"$f":"Pomocné!AA136","v":115.0625},{"$f":"Pomocné!AB136","v":115.0625},{"$f":"Pomocné!AC136","v":110.85416666666667},{"$f":"Pomocné!AD136","v":116.52083333333333},{"$f":"Pomocné!AE136","v":120},{"$f":"Pomocné!AF136","v":120},{"$f":"Pomocné!AG136","v":116.7457627118644}]
[null,"2. WAVE",{"$f":"Pomocné!U141","v":120},{"$f":"Pomocné!V141","v":120},{"$f":"Pomocné!W141","v":120},{"$f":"Pomocné!X141","v":116.70833333333333},{"$f":"Pomocné!Y141","v":108.18421052631579},{"$f":"Pomocné!Z141","v":120},{"$f":"Pomocné!AA141","v":120},{"$f":"Pomocné!AB141","v":120},{"$f":"Pomocné!AC141","v":108.71052631578948},{"$f":"Pomocné!AD141","v":116.52083333333333},{"$f":"Pomocné!AE141","v":120},{"$f":"Pomocné!AF141","v":120},{"$f":"Pomocné!AG141","v":117.50333287988029}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U131","v":0},{"$f":"Pomocné!V131","v":0},{"$f":"Pomocné!W131","v":0},{"$f":"Pomocné!X131","v":0},{"$f":"Pomocné!Y131","v":9},{"$f":"Pomocné!Z131","v":27.75},{"$f":"Pomocné!AA131","v":27.75},{"$f":"Pomocné!AB131","v":27.75},{"$f":"Pomocné!AC131","v":12.666666666666666},{"$f":"Pomocné!AD131","v":0},{"$f":"Pomocné!AE131","v":0},{"$f":"Pomocné!AF131","v":0},{"$f":"Pomocné!AG131","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U146","v":251.04166666666666},{"$f":"Pomocné!V146","v":235.83333333333334},{"$f":"Pomocné!W146","v":176.16666666666666},{"$f":"Pomocné!X146","v":143.77777777777777},{"$f":"Pomocné!Y146","v":132.58333333333334},{"$f":"Pomocné!Z146","v":41.833333333333336},{"$f":"Pomocné!AA146","v":41.833333333333336},{"$f":"Pomocné!AB146","v":41.833333333333336},{"$f":"Pomocné!AC146","v":135.5},{"$f":"Pomocné!AD146","v":150.64705882352942},{"$f":"Pomocné!AE146","v":180.70833333333334},{"$f":"Pomocné!AF146","v":234.33333333333334},{"$f":"Pomocné!AG146","v":165.78719166538991}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C122/1000*C118*3.6","v":321.40800000000002},{"$f":"D122/1000*D118*3.6","v":290.30400000000003},321.40800000000002,302.50800000000004,295.12620000000004,198.828,205.4556,205.4556,287.334,312.08939999999996,311.03999999999996,321.40800000000002,{"$f":"SUM(C126:N126)","v":3372.3647999999998}]
[null,"2. WAVE",{"$f":"C123/1000*C119*3.6","v":321.40800000000002},290.30400000000003,321.40800000000002,302.50800000000004,229.39380000000003,155.51999999999998,160.70400000000001,160.70400000000001,223.07400000000001,312.08939999999996,311.03999999999996,321.40800000000002,{"$f":"SUM(C127:N127)","v":3109.5611999999996}]
[null,"WAVY celkem",{"$f":"C127+C126","v":642.81600000000003},{"$f":"D127+D126","v":580.60800000000006},642.81600000000003,605.01600000000008,524.5200000000001,354.34799999999996,366.15960000000001,366.15960000000001,510.40800000000002,624.17879999999991,622.07999999999993,642.81600000000003,6481.9259999999995]
[null,"kotle pod WAVE",{"$f":"C124/1000*C120*3.6","v":0},0,0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,80.643600000000006]
[null,"kotle nad WAVE",{"$f":"C125/1000*C121*3.6","v":672.39},570.52800000000013,471.84480000000008,279.50400000000002,177.5556,54.216000000000001,56.023199999999996,56.023199999999996,175.608,285.80760000000004,468.39599999999996,627.63840000000005,3895.5348000000004]
[null,"kotle celkem",{"$f":"C129+C130","v":672.39},{"$f":"D129+D130","v":570.52800000000013},471.84480000000008,279.50400000000002,180.56880000000001,78.192000000000007,80.798399999999987,80.798399999999987,179.71200000000002,285.80760000000004,468.39599999999996,627.63840000000005,3976.1784000000007,{"$f":"O131+O128","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C126/3.6*1000/($B78/$B74)","v":744},{"$f":"D126/3.6*1000/($B78/$B74)","v":672},744,700.25000000000011,683.16250000000014,460.25,475.59166666666664,475.59166666666664,665.125,722.42916666666656,719.99999999999989,744,{"$f":"SUM(C132:N132)","v":7806.4}]
[null,"2. WAVE",{"$f":"C127/3.6*1000/($B78/$B74)","v":744},{"$f":"D127/3.6*1000/($B78/$B74)","v":672},744,700.25000000000011,531.00416666666672,359.99999999999994,372,372,516.375,722.42916666666656,719.99999999999989,744,{"$f":"SUM(C133:N133)","v":7198.0583333333334}]
[null,"WAVY celkem",{"$f":"C128/3.6*1000/$B78","v":744},{"$f":"D128/3.6*1000/$B78","v":672},744,700.25000000000011,607.08333333333348,410.12499999999994,423.79583333333335,423.79583333333335,590.75,722.42916666666656,719.99999999999989,744,7502.229166666667]
[null,"kotle pod WAVE",{"$f":"IFERROR(C129/3.6*1000/$E102,0)","v":0},{"$f":"IFERROR(D129/3.6*1000/$E102,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C130/3.6*1000/$E103,0)","v":429.36781609195401},{"$f":"IFERROR(D130/3.6*1000/$E103,0)","v":364.32183908045988},301.30574712643681,178.48275862068965,113.38160919540231,34.620689655172413,35.774712643678157,35.774712643678157,112.13793103448276,182.50804597701151,299.10344827586204,400.7908045977012,2487.570114942529]
[null,"kotle celkem",{"$f":"C131/3.6*1000/($E102+$E103)","v":355.76190476190476},{"$f":"D131/3.6*1000/($E102+$E103)","v":301.86666666666679},249.65333333333336,147.88571428571427,95.539047619047622,41.371428571428581,42.750476190476185,42.750476190476185,95.085714285714289,151.22095238095238,247.82857142857139,332.08380952380958,2103.7980952380958,{"$f":"O131/3.6*1000/($E102+$E103)","v":2103.7980952380958}]
[]
[]
["WAVE:",3,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",3,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B140","v":360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B144+B165","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B161+B175)/-1000","v":-18028.8},"tis. Kc"]
["jmen. výkon [kW]",{"$f":"SUM(C144:L144)","v":360},120,{"$f":"IF(D146>0,C144,0)","v":120},{"$f":"IF(E146>0,D144,0)","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B151","v":-11622.772799999999},"GJ/r"]
["min. výkon [kW]",{"$f":"C145","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D146>0,C145,0)","v":72},{"$f":"IF(E146>0,D145,0)","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B169","v":-2261.071168831169},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C146:L146)/($B$140-COUNTIF(C146:L146,\"=0\"))","v":7300.666666666667},{"$f":"O184","v":8024},{"$f":"O185","v":7351},{"$f":"O186","v":6527},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B156-B172","v":-48.771715053200005},"MWh/r"]
["prům. výkon při provozu [kW]",{"$f":"SUM(C147:L147)/($B$140-COUNTIF(C147:L147,\"=0\"))","v":110.61660102312401},{"$f":"Pomocné!AG160","v":110.00083084081089},{"$f":"Pomocné!AG165","v":110.14088786106198},{"$f":"Pomocné!AG170","v":111.7080843674991},null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B153","v":154.28154709333333},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C148:L148)","v":8717.0795999999991},{"$f":"O194","v":3177.5279999999998},{"$f":"O195","v":2914.7244000000001},{"$f":"O196","v":2624.8272000000002}]
["roční využití výkonu [h/r]",{"$f":"B148/3.6*1000/B144","v":6726.1416666666655},{"$f":"IF(C144>0,C148/3.6*1000/C144,0)","v":7355.3888888888878},{"$f":"IF(D144>0,D148/3.6*1000/D144,0)","v":6747.0472222222215},6075.98888888889,null,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C150:L150)/B140","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T143","v":-18028.8},{"$f":"X150*(1+$T$3/100)^S150","v":-18028.8},{"$f":"Y150","v":-18028.8}]
["spotřeba v palivu [GJ/r]",{"$f":"SUM(C151:L151)","v":11622.772799999999},{"$f":"C148/C150*100","v":4236.7039999999997},{"$f":"D148/D150*100","v":3886.2991999999999},{"$f":"E148/E150*100","v":3499.7696000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T144*$AD$5/1000","v":-1569.0743279999997},{"$f":"T145*$AE$5/1000","v":-553.96243636363636},{"$f":"T146*$AC$5/1000","v":-126.80645913832002},{"$f":"T147*$AC$5/1000","v":401.13202244266665},{"$f":"SUM(T151:W151)","v":-1848.7112010592891},{"$f":"X151*(1+$T$3/100)^S151","v":-1941.1467611122537},{"$f":"Z150+Y151","v":-19969.946761112253}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C152:L152)/B140","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T144*$AD$6/1000","v":-1569.0743279999997},{"$f":"T145*$AE$6/1000","v":-553.96243636363636},{"$f":"T146*$AC$6/1000","v":-126.80645913832002},{"$f":"T147*$AC$6/1000","v":401.13202244266665},{"$f":"SUM(T152:W152)","v":-1848.7112010592891},-2038.2040991678664,{"$f":"Z151+Y152","v":-22008.150860280119}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C153:L153)","v":154.28154709333333},{"$f":"C151/3.6*(C152/100)","v":56.238322725925926},{"$f":"D151/3.6*(D152/100)","v":51.587023454814812},{"$f":"E151/3.6*(E152/100)","v":46.4562009125926},null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T144*$AD$7/1000","v":-1569.0743279999997},{"$f":"T145*$AE$7/1000","v":-553.96243636363636},{"$f":"T146*$AC$7/1000","v":-126.80645913832002},{"$f":"T147*$AC$7/1000","v":401.13202244266665},-1848.7112010592891,-2140.1143041262599,-24148.265164406377]
["prům el. výkon [W]",{"$f":"SUM(C154:L154)/(B140-COUNTIF(C154:L154,\"=0\"))","v":7047.9981878555809},{"$f":"IFERROR(C153*1000000/C146,0)","v":7008.7640485949551},{"$f":"IFERROR(D153*1000000/D146,0)","v":7017.6878594497093},{"$f":"IFERROR(E153*1000000/E146,0)","v":7117.5426555220774},null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T144*$AD$8/1000","v":-1569.0743279999997},{"$f":"T145*$AE$8/1000","v":-553.96243636363636},{"$f":"T146*$AC$8/1000","v":-126.80645913832002},{"$f":"T147*$AC$8/1000","v":401.13202244266665},-1848.7112010592891,-2247.1200193325726,-26395.385183738948]
["el. příkon [W]",{"$f":"SUM(C155:L155)","v":6600},{"$f":"'Kotle na pelety'!$I$23","v":2200},{"$f":"IF(D146>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E146>0,'Kotle na pelety'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T144*$AD$9/1000","v":-1569.0743279999997},{"$f":"T145*$AE$9/1000","v":-553.96243636363636},{"$f":"T146*$AC$9/1000","v":-126.80645913832002},{"$f":"T147*$AC$9/1000","v":401.13202244266665},-1848.7112010592891,-2359.4760202992015,-28754.861204038149]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C156:L156)","v":48.184400000000004},{"$f":"C155/1000000*C146","v":17.652800000000003},{"$f":"D155/1000000*D146","v":16.1722},{"$f":"E155/1000000*E146","v":14.359400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T144*$AD$10/1000","v":-1569.0743279999997},{"$f":"T145*$AE$10/1000","v":-553.96243636363636},{"$f":"T146*$AC$10/1000","v":-126.80645913832002},{"$f":"T147*$AC$10/1000","v":401.13202244266665},-1848.7112010592891,-2477.449821314161,-31232.311025352308]
["náklady na palivo [Kc/r]",{"$f":"SUM(C157:L157)","v":1569074.3280000002},{"$f":"C151*$F$6","v":571955.03999999992},{"$f":"D151*$F$6","v":524650.39199999999},{"$f":"E151*$F$6","v":472468.89600000007},null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T144*$AD$11/1000","v":-1569.0743279999997},{"$f":"T145*$AE$11/1000","v":-553.96243636363636},{"$f":"T146*$AC$11/1000","v":-126.80645913832002},{"$f":"T147*$AC$11/1000","v":401.13202244266665},-1848.7112010592891,-2601.3223123798698,-33833.633337732179]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C158:L158)","v":125279.44},{"$f":"$F$5*C156","v":45897.280000000006},{"$f":"$F$5*D156","v":42047.72},{"$f":"$F$5*E156","v":37334.44},null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T144*$AD$12/1000","v":-1569.0743279999997},{"$f":"T145*$AE$12/1000","v":-553.96243636363636},{"$f":"T146*$AC$12/1000","v":-126.80645913832002},{"$f":"T147*$AC$12/1000","v":401.13202244266665},-1848.7112010592891,-2731.3884279988629,-36565.021765731042]
["úspora za elektřinu [Kc/r]",401132.0224426667,{"$f":"$F$5*C153","v":146219.63908740741},{"$f":"$F$5*D153","v":134126.26098251852},{"$f":"$F$5*E153","v":120786.12237274076},null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T144*$AD$13/1000","v":-1569.0743279999997},{"$f":"T145*$AE$13/1000","v":-553.96243636363636},{"$f":"T146*$AC$13/1000","v":-126.80645913832002},{"$f":"T147*$AC$13/1000","v":401.13202244266665},-1848.7112010592891,-2867.957849398806,-39432.979615129851]
["provozni naklady [Kc/r]",{"$f":"SUM(C160:L160)","v":-1293221.7455573333},{"$f":"C159-C158-C157","v":-471632.68091259251},{"$f":"D159-D158-D157","v":-432571.85101748147},-389017.21362725931,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T144*$AD$14/1000","v":-1569.0743279999997},{"$f":"T145*$AE$14/1000","v":-553.96243636363636},{"$f":"T146*$AC$14/1000","v":-126.80645913832002},{"$f":"T147*$AC$14/1000","v":401.13202244266665},-1848.7112010592891,-3011.3557418687465,-42444.335356998599]
["investiční náklady  [Kc/1.r]",11017800,{"$f":"$F$2","v":3672600},{"$f":"IF(D146>0,$F$2,0)","v":3672600},{"$f":"IF(E146>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T144*$AD$15/1000","v":-1569.0743279999997},{"$f":"T145*$AE$15/1000","v":-553.96243636363636},{"$f":"T146*$AC$15/1000","v":-126.80645913832002},{"$f":"T147*$AC$15/1000","v":401.13202244266665},-1848.7112010592891,-3161.9235289621843,-45606.258885960786]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T144*$AD$16/1000","v":-1569.0743279999997},{"$f":"T145*$AE$16/1000","v":-553.96243636363636},{"$f":"T146*$AC$16/1000","v":-126.80645913832002},{"$f":"T147*$AC$16/1000","v":401.13202244266665},-1848.7112010592891,-3320.0197054102928,-48926.278591371076]
["potřebný výkon kotlů [kW]",{"$f":"$B$11-B144","v":403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B163-SUM(C165:Q165)","v":-7},null,13,{"$f":"T144*$AD$17/1000","v":-1569.0743279999997},{"$f":"T145*$AE$17/1000","v":-553.96243636363636},{"$f":"T146*$AC$17/1000","v":-126.80645913832002},{"$f":"T147*$AC$17/1000","v":401.13202244266665},-1848.7112010592891,-3486.020690680808,-52412.299282051885]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T144*$AD$18/1000","v":-1569.0743279999997},{"$f":"T145*$AE$18/1000","v":-553.96243636363636},{"$f":"T146*$AC$18/1000","v":-126.80645913832002},{"$f":"T147*$AC$18/1000","v":401.13202244266665},-1848.7112010592891,-3660.3217252148474,-56072.621007266731]
["jmen. výkon [kW]",{"$f":"SUM(C165:Q165)","v":410},{"$f":"IF(C145<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C165=0,0,IF(C145>C165,VLOOKUP(C165+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D165=0,0,IF(C145>(C165+D165),VLOOKUP((C165+D165+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$163-SUM($C$165:E$165))<0,0,IF(($B$163-SUM($C$165:E$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:E$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:E$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$163-SUM($C$165:F$165))<0,0,IF(($B$163-SUM($C$165:F$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:F$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:F$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$163-SUM($C$165:G$165))<0,0,IF(($B$163-SUM($C$165:G$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:G$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:G$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":40},{"$f":"IF(($B$163-SUM($C$165:H$165))<0,0,IF(($B$163-SUM($C$165:H$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:H$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:H$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:I$165))<0,0,IF(($B$163-SUM($C$165:I$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:I$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:I$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:J$165))<0,0,IF(($B$163-SUM($C$165:J$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:J$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:J$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:K$165))<0,0,IF(($B$163-SUM($C$165:K$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:K$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:K$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:L$165))<0,0,IF(($B$163-SUM($C$165:L$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:L$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:L$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:M$165))<0,0,IF(($B$163-SUM($C$165:M$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:M$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:M$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:N$165))<0,0,IF(($B$163-SUM($C$165:N$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:N$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:N$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:O$165))<0,0,IF(($B$163-SUM($C$165:O$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:O$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:O$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:P$165))<0,0,IF(($B$163-SUM($C$165:P$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:P$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:P$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T144*$AD$19/1000","v":-1569.0743279999997},{"$f":"T145*$AE$19/1000","v":-553.96243636363636},{"$f":"T146*$AC$19/1000","v":-126.80645913832002},{"$f":"T147*$AC$19/1000","v":401.13202244266665},-1848.7112010592891,-3843.337811475591,-59915.958818742321]
["min. výkon [kW]",{"$f":"MIN(IF(C166:Q166>0,C166:Q166))","v":6},{"$f":"IF(C165=0,0,VLOOKUP(C165,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D165=0,0,VLOOKUP(D165,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E165=0,0,VLOOKUP(E165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F165=0,0,VLOOKUP(F165,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G165=0,0,VLOOKUP(G165,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H165=0,0,VLOOKUP(H165,'Kotle na pelety'!$X$5:$Z$24,2))","v":12},{"$f":"IF(I165=0,0,VLOOKUP(I165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J165=0,0,VLOOKUP(J165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K165=0,0,VLOOKUP(K165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L165=0,0,VLOOKUP(L165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M165=0,0,VLOOKUP(M165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N165=0,0,VLOOKUP(N165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O165=0,0,VLOOKUP(O165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P165=0,0,VLOOKUP(P165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q165=0,0,VLOOKUP(Q165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T144*$AD$20/1000","v":-1569.0743279999997},{"$f":"T145*$AE$20/1000","v":-553.96243636363636},{"$f":"T146*$AC$20/1000","v":-126.80645913832002},{"$f":"T147*$AC$20/1000","v":401.13202244266665},-1848.7112010592891,-4035.5047020493703,-63951.463520791694]
["produkce tepla [GJ/r]",{"$f":"O200","v":1741.0247999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T144*$AD$21/1000","v":-1569.0743279999997},{"$f":"T145*$AE$21/1000","v":-553.96243636363636},{"$f":"T146*$AC$21/1000","v":-126.80645913832002},{"$f":"T147*$AC$21/1000","v":401.13202244266665},-1848.7112010592891,-4237.2799371518395,-68188.743457943536]
["účinnost výroby tepla [%]",{"$f":"$B$42","v":77},null,null,"CELKEM kotle pod WAVY:",{"$f":"SUM(C165:E165)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T144*$AD$22/1000","v":-1569.0743279999997},{"$f":"T145*$AE$22/1000","v":-553.96243636363636},{"$f":"T146*$AC$22/1000","v":-126.80645913832002},{"$f":"T147*$AC$22/1000","v":401.13202244266665},-1848.7112010592891,-4449.1439340094312,-72637.887391952972]
["spotřeba v palivu [GJ/r]",{"$f":"B167/B168*100","v":2261.071168831169},null,null,"CELKEM kotle nad WAVY:",{"$f":"SUM(F165:Q165)","v":320},"kW",null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T144*$AD$23/1000","v":-1569.0743279999997},{"$f":"T145*$AE$23/1000","v":-553.96243636363636},{"$f":"T146*$AC$23/1000","v":-126.80645913832002},{"$f":"T147*$AC$23/1000","v":401.13202244266665},-1848.7112010592891,-4671.6011307099034,-77309.488522662868]
["využití výkonu [h/r]",{"$f":"IF(B144>0,B167/3.6*1000/B165,0)","v":1179.5560975609756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T144*$AD$24/1000","v":-1569.0743279999997},{"$f":"T145*$AE$24/1000","v":-553.96243636363636},{"$f":"T146*$AC$24/1000","v":-126.80645913832002},{"$f":"T147*$AC$24/1000","v":401.13202244266665},-1848.7112010592891,-4905.1811872453982,-82214.669709908267]
["prum. el. prikon [W]",{"$f":"(0.2224*O192+102.71)+(0.2224*O193+102.71)","v":238.17975301094401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T144*$AD$25/1000","v":-1569.0743279999997},{"$f":"T145*$AE$25/1000","v":-553.96243636363636},{"$f":"T146*$AC$25/1000","v":-126.80645913832002},{"$f":"T147*$AC$25/1000","v":401.13202244266665},-1848.7112010592891,-5150.4402466076681,-87365.109956515938]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O192+102.71)/1000000*O187+(0.2224*O193+102.71)/1000000*O188","v":0.58731505319999988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T144*$AD$26/1000","v":-1569.0743279999997},{"$f":"T145*$AE$26/1000","v":-553.96243636363636},{"$f":"T146*$AC$26/1000","v":-126.80645913832002},{"$f":"T147*$AC$26/1000","v":401.13202244266665},-1848.7112010592891,-5407.9622589380506,-92773.072215453984]
["náklady na palivo [Kc/r]",{"$f":"B169*$F$7","v":553962.4363636364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T144*$AD$27/1000","v":-1569.0743279999997},{"$f":"T145*$AE$27/1000","v":-553.96243636363636},{"$f":"T146*$AC$27/1000","v":-126.80645913832002},{"$f":"T147*$AC$27/1000","v":401.13202244266665},-1848.7112010592891,-5678.3603718849545,-98451.432587338932]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B172","v":1527.0191383199997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T144*$AD$28/1000","v":-1569.0743279999997},{"$f":"T145*$AE$28/1000","v":-553.96243636363636},{"$f":"T146*$AC$28/1000","v":-126.80645913832002},{"$f":"T147*$AC$28/1000","v":401.13202244266665},-1848.7112010592891,-5962.2783904792013,-104413.71097781813]
["investiční náklady  [Kc/1.r]",{"$f":"B165*$F$3","v":7011000},"provozni naklady [Kc/r]",{"$f":"B173+B174","v":555489.4555019564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T144*$AD$29/1000","v":-1569.0743279999997},{"$f":"T145*$AE$29/1000","v":-553.96243636363636},{"$f":"T146*$AC$29/1000","v":-126.80645913832002},{"$f":"T147*$AC$29/1000","v":401.13202244266665},-1848.7112010592891,-6260.3923100031616,-110674.1032878213]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B157+B173","v":2123036.7643636367}]
["náklady na elektřinu [Kc/r]",{"$f":"B158+B174","v":126806.45913832}]
["úspora za elektřinu [Kc/r]",{"$f":"B159","v":401132.0224426667}]
["provozni naklady [Kc/r]",{"$f":"B179-B178-B177","v":-1848711.20105929}]
["investiční náklady  [Kc/1.r]",{"$f":"B161+B175","v":18028800}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U159","v":744},{"$f":"Pomocné!V159","v":672},{"$f":"Pomocné!W159","v":744},{"$f":"Pomocné!X159","v":720},{"$f":"Pomocné!Y159","v":744},{"$f":"Pomocné!Z159","v":480},{"$f":"Pomocné!AA159","v":496},{"$f":"Pomocné!AB159","v":496},{"$f":"Pomocné!AC159","v":720},{"$f":"Pomocné!AD159","v":744},{"$f":"Pomocné!AE159","v":720},{"$f":"Pomocné!AF159","v":744},{"$f":"SUM(C184:N184)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U164","v":744},{"$f":"Pomocné!V164","v":672},{"$f":"Pomocné!W164","v":744},{"$f":"Pomocné!X164","v":720},{"$f":"Pomocné!Y164","v":589},{"$f":"Pomocné!Z164","v":360},{"$f":"Pomocné!AA164","v":372},{"$f":"Pomocné!AB164","v":372},{"$f":"Pomocné!AC164","v":570},{"$f":"Pomocné!AD164","v":744},{"$f":"Pomocné!AE164","v":720},{"$f":"Pomocné!AF164","v":744},{"$f":"SUM(C185:N185)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U169","v":744},{"$f":"Pomocné!V169","v":672},{"$f":"Pomocné!W169","v":744},{"$f":"Pomocné!X169","v":540},{"$f":"Pomocné!Y169","v":372},{"$f":"Pomocné!Z169","v":360},{"$f":"Pomocné!AA169","v":372},{"$f":"Pomocné!AB169","v":372},{"$f":"Pomocné!AC169","v":360},{"$f":"Pomocné!AD169","v":527},{"$f":"Pomocné!AE169","v":720},{"$f":"Pomocné!AF169","v":744},6527]
[null,"kotle pod WAVE",{"$f":"Pomocné!U154","v":0},{"$f":"Pomocné!V154","v":0},{"$f":"Pomocné!W154","v":0},{"$f":"Pomocné!X154","v":0},{"$f":"Pomocné!Y154","v":93},{"$f":"Pomocné!Z154","v":240},{"$f":"Pomocné!AA154","v":248},{"$f":"Pomocné!AB154","v":248},{"$f":"Pomocné!AC154","v":90},{"$f":"Pomocné!AD154","v":0},{"$f":"Pomocné!AE154","v":0},{"$f":"Pomocné!AF154","v":0},{"$f":"SUM(C187:N187)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U174","v":682},{"$f":"Pomocné!V174","v":560},{"$f":"Pomocné!W174","v":372},{"$f":"Pomocné!X174","v":360},{"$f":"Pomocné!Y174","v":217},{"$f":"Pomocné!Z174","v":0},{"$f":"Pomocné!AA174","v":0},{"$f":"Pomocné!AB174","v":0},{"$f":"Pomocné!AC174","v":210},{"$f":"Pomocné!AD174","v":372},{"$f":"Pomocné!AE174","v":390},{"$f":"Pomocné!AF174","v":589},3752,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U160","v":119.73611111111111},{"$f":"Pomocné!V160","v":119.23611111111111},{"$f":"Pomocné!W160","v":112.65277777777779},{"$f":"Pomocné!X160","v":108.33333333333333},{"$f":"Pomocné!Y160","v":108.3125},{"$f":"Pomocné!Z160","v":95.520833333333329},{"$f":"Pomocné!AA160","v":95.520833333333343},{"$f":"Pomocné!AB160","v":95.520833333333343},{"$f":"Pomocné!AC160","v":109.11805555555556},{"$f":"Pomocné!AD160","v":109.6736111111111},{"$f":"Pomocné!AE160","v":113.375},{"$f":"Pomocné!AF160","v":119.13888888888889},{"$f":"Pomocné!AG160","v":110.00083084081089}]
[null,"2. WAVE",{"$f":"Pomocné!U165","v":119.73611111111111},{"$f":"Pomocné!V165","v":119.23611111111111},{"$f":"Pomocné!W165","v":112.65277777777779},{"$f":"Pomocné!X165","v":108.33333333333333},{"$f":"Pomocné!Y165","v":105.81578947368421},{"$f":"Pomocné!Z165","v":93.944444444444443},{"$f":"Pomocné!AA165","v":93.944444444444457},{"$f":"Pomocné!AB165","v":93.944444444444457},{"$f":"Pomocné!AC165","v":106.51754385964912},{"$f":"Pomocné!AD165","v":109.6736111111111},{"$f":"Pomocné!AE165","v":113.375},{"$f":"Pomocné!AF165","v":119.13888888888889},{"$f":"Pomocné!AG165","v":110.14088786106198}]
[null,"3. WAVE",{"$f":"Pomocné!U170","v":119.73611111111111},{"$f":"Pomocné!V170","v":119.23611111111111},{"$f":"Pomocné!W170","v":112.65277777777779},{"$f":"Pomocné!X170","v":108.83333333333333},{"$f":"Pomocné!Y170","v":116.25},{"$f":"Pomocné!Z170","v":93.944444444444443},{"$f":"Pomocné!AA170","v":93.944444444444457},{"$f":"Pomocné!AB170","v":93.944444444444457},{"$f":"Pomocné!AC170","v":116.52777777777777},{"$f":"Pomocné!AD170","v":110.33333333333333},{"$f":"Pomocné!AE170","v":113.375},{"$f":"Pomocné!AF170","v":119.13888888888889},{"$f":"Pomocné!AG170","v":111.7080843674991}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U155","v":0},{"$f":"Pomocné!V155","v":0},{"$f":"Pomocné!W155","v":0},{"$f":"Pomocné!X155","v":0},{"$f":"Pomocné!Y155","v":9},{"$f":"Pomocné!Z155","v":27.75},{"$f":"Pomocné!AA155","v":27.75},{"$f":"Pomocné!AB155","v":27.75},{"$f":"Pomocné!AC155","v":12.666666666666666},{"$f":"Pomocné!AD155","v":0},{"$f":"Pomocné!AE155","v":0},{"$f":"Pomocné!AF155","v":0},{"$f":"Pomocné!AG155","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U175","v":143.81818181818181},{"$f":"Pomocné!V175","v":141.75},{"$f":"Pomocné!W175","v":156.41666666666666},{"$f":"Pomocné!X175","v":85.916666666666671},{"$f":"Pomocné!Y175","v":40.857142857142854},{"$f":"Pomocné!Z175","v":0},{"$f":"Pomocné!AA175","v":0},{"$f":"Pomocné!AB175","v":0},{"$f":"Pomocné!AC175","v":44.428571428571431},{"$f":"Pomocné!AD175","v":84.5},{"$f":"Pomocné!AE175","v":148.76923076923077},{"$f":"Pomocné!AF175","v":147.68421052631578},{"$f":"Pomocné!AG175","v":122.92563965884861}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C189/1000*C184*3.6","v":320.70120000000003},{"$f":"D189/1000*D184*3.6","v":288.45600000000002},301.72920000000005,280.79999999999995,290.10420000000005,165.06,170.56200000000001,170.56200000000001,282.834,293.74979999999994,293.86799999999999,319.10160000000002,{"$f":"SUM(C194:N194)","v":3177.5279999999998}]
[null,"2. WAVE",{"$f":"C190/1000*C185*3.6","v":320.70120000000003},{"$f":"D190/1000*D185*3.6","v":288.45600000000002},301.72920000000005,280.79999999999995,224.37180000000001,121.75200000000001,125.81040000000003,125.81040000000003,218.57399999999998,293.74979999999994,293.86799999999999,319.10160000000002,{"$f":"SUM(C195:N195)","v":2914.7244000000001}]
[null,"3. WAVE",320.70120000000003,{"$f":"D191/1000*D186*3.6","v":288.45600000000002},301.72920000000005,211.572,155.68200000000002,121.75200000000001,125.81040000000003,125.81040000000003,151.01999999999998,209.3244,293.86799999999999,319.10160000000002,2624.8272000000002]
[null,"WAVY celkem",{"$f":"C195+C194+C196","v":962.10360000000014},{"$f":"D195+D194+D196","v":865.36800000000005},905.1876000000002,773.17199999999991,670.15800000000013,408.56400000000002,422.18280000000004,422.18280000000004,652.428,796.82399999999984,881.60400000000004,957.30480000000011,8717.0796000000009]
[null,"kotle pod WAVE",{"$f":"C192/1000*C187*3.6","v":0},{"$f":"D192/1000*D187*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,80.643600000000006]
[null,"kotle nad WAVE",{"$f":"C193/1000*C188*3.6","v":353.10240000000005},{"$f":"D193/1000*D188*3.6","v":285.76799999999997},209.47319999999996,111.348,31.9176,0,0,0,33.588000000000001,113.16240000000001,208.87199999999999,313.14959999999996,1660.3811999999998]
[null,"kotle celkem",{"$f":"C198+C199","v":353.10240000000005},{"$f":"D198+D199","v":285.76799999999997},209.47319999999996,111.348,34.930799999999998,23.976000000000003,24.775199999999998,24.775199999999998,37.692,113.16240000000001,208.87199999999999,313.14959999999996,1741.0247999999999,{"$f":"O200+O197","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C194/3.6*1000/($B144/$B140)","v":742.36388888888894},{"$f":"D194/3.6*1000/($B144/$B140)","v":667.72222222222229},698.44722222222231,649.99999999999989,671.53750000000002,382.08333333333331,394.81944444444446,394.81944444444446,654.70833333333337,679.97638888888878,680.25,738.66111111111115,{"$f":"SUM(C201:N201)","v":7355.3888888888896}]
[null,"2. WAVE",{"$f":"C195/3.6*1000/($B144/$B140)","v":742.36388888888894},{"$f":"D195/3.6*1000/($B144/$B140)","v":667.72222222222229},698.44722222222231,649.99999999999989,519.37916666666672,281.83333333333331,291.22777777777787,291.22777777777787,505.95833333333326,679.97638888888878,680.25,738.66111111111115,{"$f":"SUM(C202:N202)","v":6747.0472222222224}]
[null,"3. WAVE",{"$f":"C196/3.6*1000/($B144/$B140)","v":742.36388888888894},{"$f":"D196/3.6*1000/($B144/$B140)","v":667.72222222222229},698.44722222222231,489.74999999999994,360.37500000000006,281.83333333333331,291.22777777777787,291.22777777777787,349.58333333333326,484.54722222222222,680.25,738.66111111111115,{"$f":"SUM(C203:N203)","v":6075.98888888889}]
[null,"WAVY celkem",{"$f":"C197/3.6*1000/$B144","v":742.36388888888905},{"$f":"D197/3.6*1000/$B144","v":667.72222222222217},698.44722222222242,596.58333333333326,517.09722222222229,315.25000000000006,325.75833333333338,325.75833333333338,503.41666666666669,614.83333333333314,680.25000000000011,738.66111111111115,6726.1416666666673]
[null,"kotle pod WAVE",{"$f":"IFERROR(C198/3.6*1000/$F168,0)","v":0},0,0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C199/3.6*1000/$F169,0)","v":306.51249999999999},248.0625,181.83437499999997,96.65625,27.706250000000001,0,0,0,29.15625,98.231250000000003,181.31249999999997,271.83124999999995,1441.3031249999999]
[null,"kotle celkem",{"$f":"C200/3.6*1000/($F168+$F169)","v":239.22926829268292},193.60975609756099,141.91951219512194,75.439024390243901,23.665853658536584,16.243902439024389,16.785365853658536,16.785365853658536,25.536585365853657,76.668292682926833,141.51219512195121,212.16097560975606,1179.5560975609756,{"$f":"O200/3.6*1000/($F168+$F169)","v":1179.5560975609756}]
[]
[]
["WAVE:",4,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",4,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B210","v":480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B214+B235","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B231+B245)/-1000","v":-19649.400000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C214:L214)","v":480},120,{"$f":"IF(D216>0,C214,0)","v":120},{"$f":"IF(E216>0,D214,0)","v":120},120,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B221","v":-13034.260800000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C215","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D216>0,C215,0)","v":72},{"$f":"IF(E216>0,D215,0)","v":72},72,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B239","v":-886.24519480519461},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C216:L216)/($B$210-COUNTIF(C216:L216,\"=0\"))","v":6413.5},{"$f":"O254","v":8024},{"$f":"O255","v":7351},{"$f":"O256","v":6527},{"$f":"O257","v":3752},null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B226-B242","v":-56.724277689200001},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C217:L217)/($B$210-COUNTIF(C217:L217,\"=0\"))","v":106.320932388733},{"$f":"Pomocné!AG189","v":105.13480392156862},{"$f":"Pomocné!AG194","v":104.82936561919013},{"$f":"Pomocné!AG199","v":105.72600990756345},{"$f":"Pomocné!AG204","v":109.59355010660981},null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B223","v":173.01774336000003},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C218:L218)","v":9775.6955999999991},{"$f":"O266","v":3036.9659999999999},{"$f":"O267","v":2774.1624000000002},{"$f":"O268","v":2484.2652000000003},{"$f":"O269","v":1480.3020000000004}]
["roční využití výkonu [h/r]",{"$f":"B218/3.6*1000/B214","v":5657.2312499999989},{"$f":"IF(C214>0,C218/3.6*1000/C214,0)","v":7030.0138888888887},{"$f":"IF(D214>0,D218/3.6*1000/D214,0)","v":6421.6722222222224},5750.61388888889,3426.6250000000009,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C220:L220)/B210","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T213","v":-19649.400000000001},{"$f":"X220*(1+$T$3/100)^S220","v":-19649.400000000001},{"$f":"Y220","v":-19649.400000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C221:L221)","v":13034.260800000002},{"$f":"C218/C220*100","v":4049.288},{"$f":"D218/D220*100","v":3698.8832000000002},{"$f":"E218/E220*100","v":3312.3536000000004},{"$f":"F218/F220*100","v":1973.7360000000006},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T214*$AD$5/1000","v":-1759.6252080000004},{"$f":"T215*$AE$5/1000","v":-217.1300727272727},{"$f":"T216*$AC$5/1000","v":-147.48312199192},{"$f":"T217*$AC$5/1000","v":449.84613273600007},{"$f":"SUM(T221:W221)","v":-1674.3922699831933},{"$f":"X221*(1+$T$3/100)^S221","v":-1758.1118834823531},{"$f":"Z220+Y221","v":-21407.511883482355}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C222:L222)/B210","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T214*$AD$6/1000","v":-1759.6252080000004},{"$f":"T215*$AE$6/1000","v":-217.1300727272727},{"$f":"T216*$AC$6/1000","v":-147.48312199192},{"$f":"T217*$AC$6/1000","v":449.84613273600007},{"$f":"SUM(T222:W222)","v":-1674.3922699831933},-1846.0174776564706,{"$f":"Z221+Y222","v":-23253.529361138826}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C223:L223)","v":173.01774336000003},{"$f":"C221/3.6*(C222/100)","v":53.750548859259261},{"$f":"D221/3.6*(D222/100)","v":49.099249588148162},{"$f":"E221/3.6*(E222/100)","v":43.968427045925935},{"$f":"F221/3.6*(F222/100)","v":26.199517866666675},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T214*$AD$7/1000","v":-1759.6252080000004},{"$f":"T215*$AE$7/1000","v":-217.1300727272727},{"$f":"T216*$AC$7/1000","v":-147.48312199192},{"$f":"T217*$AC$7/1000","v":449.84613273600007},-1674.3922699831933,-1938.3183515392943,-25191.847712678122]
["prum el. vykon [W]",{"$f":"SUM(C224:L224)/(B210-COUNTIF(C224:L224,\"=0\"))","v":6774.2972743327855},{"$f":"IFERROR(C223*1000000/C216,0)","v":6698.7224400871464},{"$f":"IFERROR(D223*1000000/D216,0)","v":6679.261268963156},{"$f":"IFERROR(E223*1000000/E216,0)","v":6736.3914579325783},{"$f":"IFERROR(F223*1000000/F216,0)","v":6982.8139303482612},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T214*$AD$8/1000","v":-1759.6252080000004},{"$f":"T215*$AE$8/1000","v":-217.1300727272727},{"$f":"T216*$AC$8/1000","v":-147.48312199192},{"$f":"T217*$AC$8/1000","v":449.84613273600007},-1674.3922699831933,-2035.2342691162589,-27227.081981794381]
["el. prikon [W]",{"$f":"SUM(C225:L225)","v":8800},{"$f":"'Kotle na pelety'!$I$23","v":2200},{"$f":"IF(D216>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E216>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F216>0,'Kotle na pelety'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T214*$AD$9/1000","v":-1759.6252080000004},{"$f":"T215*$AE$9/1000","v":-217.1300727272727},{"$f":"T216*$AC$9/1000","v":-147.48312199192},{"$f":"T217*$AC$9/1000","v":449.84613273600007},-1674.3922699831933,-2136.9959825720721,-29364.077964366454]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C226:L226)","v":56.438800000000001},{"$f":"C225/1000000*C216","v":17.652800000000003},{"$f":"D225/1000000*D216","v":16.1722},{"$f":"E225/1000000*E216","v":14.359400000000001},{"$f":"F225/1000000*F216","v":8.2544000000000004},null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T214*$AD$10/1000","v":-1759.6252080000004},{"$f":"T215*$AE$10/1000","v":-217.1300727272727},{"$f":"T216*$AC$10/1000","v":-147.48312199192},{"$f":"T217*$AC$10/1000","v":449.84613273600007},-1674.3922699831933,-2243.8457817006752,-31607.923746067128]
["náklady na palivo [Kc/r]",{"$f":"SUM(C227:L227)","v":1759625.2080000001},{"$f":"C221*$F$6","v":546653.88},{"$f":"D221*$F$6","v":499349.23200000002},{"$f":"E221*$F$6","v":447167.73600000003},{"$f":"F221*$F$6","v":266454.3600000001},null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T214*$AD$11/1000","v":-1759.6252080000004},{"$f":"T215*$AE$11/1000","v":-217.1300727272727},{"$f":"T216*$AC$11/1000","v":-147.48312199192},{"$f":"T217*$AC$11/1000","v":449.84613273600007},-1674.3922699831933,-2356.0380707857094,-33963.96181685284]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C228:L228)","v":146740.88},{"$f":"$F$5*C226","v":45897.280000000006},{"$f":"$F$5*D226","v":42047.72},{"$f":"$F$5*E226","v":37334.44},{"$f":"$F$5*F226","v":21461.440000000002},null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T214*$AD$12/1000","v":-1759.6252080000004},{"$f":"T215*$AE$12/1000","v":-217.1300727272727},{"$f":"T216*$AC$12/1000","v":-147.48312199192},{"$f":"T217*$AC$12/1000","v":449.84613273600007},-1674.3922699831933,-2473.8399743249947,-36437.801791177837]
["úspora za elektřinu [Kc/r]",449846.13273600006,{"$f":"$F$5*C223","v":139751.42703407409},{"$f":"$F$5*D223","v":127658.04892918521},{"$f":"$F$5*E223","v":114317.91031940743},{"$f":"$F$5*F223","v":68118.746453333355},null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T214*$AD$13/1000","v":-1759.6252080000004},{"$f":"T215*$AE$13/1000","v":-217.1300727272727},{"$f":"T216*$AC$13/1000","v":-147.48312199192},{"$f":"T217*$AC$13/1000","v":449.84613273600007},-1674.3922699831933,-2597.5319730412448,-39035.333764219082]
["provozni naklady [Kc/r]",{"$f":"SUM(C230:L230)","v":-1456519.9552640002},{"$f":"C229-C228-C227","v":-452799.73296592594},{"$f":"D229-D228-D227","v":-413738.90307081479},{"$f":"E229-E228-E227","v":-370184.26568059262},-219797.05354666675,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T214*$AD$14/1000","v":-1759.6252080000004},{"$f":"T215*$AE$14/1000","v":-217.1300727272727},{"$f":"T216*$AC$14/1000","v":-147.48312199192},{"$f":"T217*$AC$14/1000","v":449.84613273600007},-1674.3922699831933,-2727.4085716933068,-41762.742335912386]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C231:L231)","v":14690400},{"$f":"$F$2","v":3672600},{"$f":"IF(D216>0,$F$2,0)","v":3672600},{"$f":"IF(E216>0,$F$2,0)","v":3672600},{"$f":"IF(F216>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T214*$AD$15/1000","v":-1759.6252080000004},{"$f":"T215*$AE$15/1000","v":-217.1300727272727},{"$f":"T216*$AC$15/1000","v":-147.48312199192},{"$f":"T217*$AC$15/1000","v":449.84613273600007},-1674.3922699831933,-2863.7790002779725,-44626.521336190359]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T214*$AD$16/1000","v":-1759.6252080000004},{"$f":"T215*$AE$16/1000","v":-217.1300727272727},{"$f":"T216*$AC$16/1000","v":-147.48312199192},{"$f":"T217*$AC$16/1000","v":449.84613273600007},-1674.3922699831933,-3006.9679502918707,-47633.489286482232]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B214","v":283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B233-SUM(C235:Q235)","v":-7},null,13,{"$f":"T214*$AD$17/1000","v":-1759.6252080000004},{"$f":"T215*$AE$17/1000","v":-217.1300727272727},{"$f":"T216*$AC$17/1000","v":-147.48312199192},{"$f":"T217*$AC$17/1000","v":449.84613273600007},-1674.3922699831933,-3157.3163478064648,-50790.805634288699]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T214*$AD$18/1000","v":-1759.6252080000004},{"$f":"T215*$AE$18/1000","v":-217.1300727272727},{"$f":"T216*$AC$18/1000","v":-147.48312199192},{"$f":"T217*$AC$18/1000","v":449.84613273600007},-1674.3922699831933,-3315.1821651967871,-54105.987799485483]
["jmen. vykon [kW]",{"$f":"SUM(C235:Q235)","v":290},{"$f":"IF(C215<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C235=0,0,IF(C215>C235,VLOOKUP(C235+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D235=0,0,IF(C215>(C235+D235),VLOOKUP((C235+D235+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$233-SUM($C$235:E$235))<0,0,IF(($B$233-SUM($C$235:E$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:E$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:E$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$233-SUM($C$235:F$235))<0,0,IF(($B$233-SUM($C$235:F$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:F$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:F$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":60},{"$f":"IF(($B$233-SUM($C$235:G$235))<0,0,IF(($B$233-SUM($C$235:G$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:G$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:G$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:H$235))<0,0,IF(($B$233-SUM($C$235:H$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:H$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:H$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:I$235))<0,0,IF(($B$233-SUM($C$235:I$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:I$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:I$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:J$235))<0,0,IF(($B$233-SUM($C$235:J$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:J$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:J$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:K$235))<0,0,IF(($B$233-SUM($C$235:K$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:K$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:K$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:L$235))<0,0,IF(($B$233-SUM($C$235:L$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:L$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:L$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:M$235))<0,0,IF(($B$233-SUM($C$235:M$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:M$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:M$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:N$235))<0,0,IF(($B$233-SUM($C$235:N$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:N$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:N$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:O$235))<0,0,IF(($B$233-SUM($C$235:O$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:O$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:O$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:P$235))<0,0,IF(($B$233-SUM($C$235:P$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:P$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:P$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T214*$AD$19/1000","v":-1759.6252080000004},{"$f":"T215*$AE$19/1000","v":-217.1300727272727},{"$f":"T216*$AC$19/1000","v":-147.48312199192},{"$f":"T217*$AC$19/1000","v":449.84613273600007},-1674.3922699831933,-3480.9412734566276,-57586.929072942112]
["min. vykon [kW]",{"$f":"MIN(IF(C236:Q236>0,C236:Q236))","v":6},{"$f":"IF(C235=0,0,VLOOKUP(C235,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D235=0,0,VLOOKUP(D235,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E235=0,0,VLOOKUP(E235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F235=0,0,VLOOKUP(F235,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G235=0,0,VLOOKUP(G235,'Kotle na pelety'!$X$5:$Z$24,2))","v":18},{"$f":"IF(H235=0,0,VLOOKUP(H235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I235=0,0,VLOOKUP(I235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J235=0,0,VLOOKUP(J235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K235=0,0,VLOOKUP(K235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L235=0,0,VLOOKUP(L235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M235=0,0,VLOOKUP(M235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N235=0,0,VLOOKUP(N235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O235=0,0,VLOOKUP(O235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P235=0,0,VLOOKUP(P235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q235=0,0,VLOOKUP(Q235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T214*$AD$20/1000","v":-1759.6252080000004},{"$f":"T215*$AE$20/1000","v":-217.1300727272727},{"$f":"T216*$AC$20/1000","v":-147.48312199192},{"$f":"T217*$AC$20/1000","v":449.84613273600007},-1674.3922699831933,-3654.9883371294586,-61241.917410071568]
["produkce tepla [GJ/r]",{"$f":"O273","v":682.40879999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T214*$AD$21/1000","v":-1759.6252080000004},{"$f":"T215*$AE$21/1000","v":-217.1300727272727},{"$f":"T216*$AC$21/1000","v":-147.48312199192},{"$f":"T217*$AC$21/1000","v":449.84613273600007},-1674.3922699831933,-3837.7377539859322,-65079.655164057498]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C235:E235)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T214*$AD$22/1000","v":-1759.6252080000004},{"$f":"T215*$AE$22/1000","v":-217.1300727272727},{"$f":"T216*$AC$22/1000","v":-147.48312199192},{"$f":"T217*$AC$22/1000","v":449.84613273600007},-1674.3922699831933,-4029.6246416852287,-69109.279805742728]
["spotřeba v palivu [GJ]",{"$f":"B237/B238*100","v":886.24519480519461},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F235:Q235)","v":200},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T214*$AD$23/1000","v":-1759.6252080000004},{"$f":"T215*$AE$23/1000","v":-217.1300727272727},{"$f":"T216*$AC$23/1000","v":-147.48312199192},{"$f":"T217*$AC$23/1000","v":449.84613273600007},-1674.3922699831933,-4231.1058737694902,-73340.385679512212]
["vyuziti vykonu [h/r]",{"$f":"IF(B214>0,B237/3.6*1000/B235,0)","v":653.64827586206889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T214*$AD$24/1000","v":-1759.6252080000004},{"$f":"T215*$AE$24/1000","v":-217.1300727272727},{"$f":"T216*$AC$24/1000","v":-147.48312199192},{"$f":"T217*$AC$24/1000","v":449.84613273600007},-1674.3922699831933,-4442.6611674579644,-77783.046846970174]
["prum. el. prikon [W]",{"$f":"(0.2224*O264+102.71)+(0.2224*O265+102.71)","v":236.47951613012643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T214*$AD$25/1000","v":-1759.6252080000004},{"$f":"T215*$AE$25/1000","v":-217.1300727272727},{"$f":"T216*$AC$25/1000","v":-147.48312199192},{"$f":"T217*$AC$25/1000","v":449.84613273600007},-1674.3922699831933,-4664.7942258308622,-82447.841072801035]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O264+102.71)/1000000*O258+(0.2224*O265+102.71)/1000000*O259","v":0.28547768919999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T214*$AD$26/1000","v":-1759.6252080000004},{"$f":"T215*$AE$26/1000","v":-217.1300727272727},{"$f":"T216*$AC$26/1000","v":-147.48312199192},{"$f":"T217*$AC$26/1000","v":449.84613273600007},-1674.3922699831933,-4898.0339371224054,-87345.875009923446]
["náklady na palivo [Kc/r]",{"$f":"B239*$F$7","v":217130.07272727269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T214*$AD$27/1000","v":-1759.6252080000004},{"$f":"T215*$AE$27/1000","v":-217.1300727272727},{"$f":"T216*$AC$27/1000","v":-147.48312199192},{"$f":"T217*$AC$27/1000","v":449.84613273600007},-1674.3922699831933,-5142.9356339785263,-92488.810643901976]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B242","v":742.2419919199998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T214*$AD$28/1000","v":-1759.6252080000004},{"$f":"T215*$AE$28/1000","v":-217.1300727272727},{"$f":"T216*$AC$28/1000","v":-147.48312199192},{"$f":"T217*$AC$28/1000","v":449.84613273600007},-1674.3922699831933,-5400.0824156774524,-97888.893059579423]
["investiční náklady  [Kc/1.r]",{"$f":"B235*$F$3","v":4959000},"provozni naklady [Kc/r]",{"$f":"B243+B244","v":217872.31471919268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T214*$AD$29/1000","v":-1759.6252080000004},{"$f":"T215*$AE$29/1000","v":-217.1300727272727},{"$f":"T216*$AC$29/1000","v":-147.48312199192},{"$f":"T217*$AC$29/1000","v":449.84613273600007},-1674.3922699831933,-5670.0865364613246,-103558.97959604075]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B227+B243","v":1976755.2807272729}]
["náklady na elektřinu [Kc/r]",{"$f":"B228+B244","v":147483.12199191999}]
["úspora za elektřinu [Kc/r]",{"$f":"B229","v":449846.13273600006}]
["provozni naklady [Kc/r]",{"$f":"B249-B248-B247","v":-1674392.2699831929}]
["investiční náklady  [Kc/1.r]",{"$f":"B231+B245","v":19649400}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U188","v":744},{"$f":"Pomocné!V188","v":672},{"$f":"Pomocné!W188","v":744},{"$f":"Pomocné!X188","v":720},{"$f":"Pomocné!Y188","v":744},{"$f":"Pomocné!Z188","v":480},{"$f":"Pomocné!AA188","v":496},{"$f":"Pomocné!AB188","v":496},{"$f":"Pomocné!AC188","v":720},{"$f":"Pomocné!AD188","v":744},{"$f":"Pomocné!AE188","v":720},{"$f":"Pomocné!AF188","v":744},{"$f":"SUM(C254:N254)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U193","v":744},{"$f":"Pomocné!V193","v":672},{"$f":"Pomocné!W193","v":744},{"$f":"Pomocné!X193","v":720},{"$f":"Pomocné!Y193","v":589},{"$f":"Pomocné!Z193","v":360},{"$f":"Pomocné!AA193","v":372},{"$f":"Pomocné!AB193","v":372},{"$f":"Pomocné!AC193","v":570},{"$f":"Pomocné!AD193","v":744},{"$f":"Pomocné!AE193","v":720},{"$f":"Pomocné!AF193","v":744},{"$f":"SUM(C255:N255)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U198","v":744},{"$f":"Pomocné!V198","v":672},{"$f":"Pomocné!W198","v":744},{"$f":"Pomocné!X198","v":540},{"$f":"Pomocné!Y198","v":372},{"$f":"Pomocné!Z198","v":360},{"$f":"Pomocné!AA198","v":372},{"$f":"Pomocné!AB198","v":372},{"$f":"Pomocné!AC198","v":360},{"$f":"Pomocné!AD198","v":527},{"$f":"Pomocné!AE198","v":720},{"$f":"Pomocné!AF198","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U203","v":682},{"$f":"Pomocné!V203","v":560},{"$f":"Pomocné!W203","v":372},{"$f":"Pomocné!X203","v":360},{"$f":"Pomocné!Y203","v":217},{"$f":"Pomocné!Z203","v":0},{"$f":"Pomocné!AA203","v":0},{"$f":"Pomocné!AB203","v":0},{"$f":"Pomocné!AC203","v":210},{"$f":"Pomocné!AD203","v":372},{"$f":"Pomocné!AE203","v":390},{"$f":"Pomocné!AF203","v":589},3752]
[null,"kotle pod WAVE",{"$f":"Pomocné!U183","v":0},{"$f":"Pomocné!V183","v":0},{"$f":"Pomocné!W183","v":0},{"$f":"Pomocné!X183","v":0},{"$f":"Pomocné!Y183","v":93},{"$f":"Pomocné!Z183","v":240},{"$f":"Pomocné!AA183","v":248},{"$f":"Pomocné!AB183","v":248},{"$f":"Pomocné!AC183","v":90},{"$f":"Pomocné!AD183","v":0},{"$f":"Pomocné!AE183","v":0},{"$f":"Pomocné!AF183","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U208","v":279},{"$f":"Pomocné!V208","v":252},{"$f":"Pomocné!W208","v":186},{"$f":"Pomocné!X208","v":120},{"$f":"Pomocné!Y208","v":0},{"$f":"Pomocné!Z208","v":0},{"$f":"Pomocné!AA208","v":0},{"$f":"Pomocné!AB208","v":0},{"$f":"Pomocné!AC208","v":0},{"$f":"Pomocné!AD208","v":124},{"$f":"Pomocné!AE208","v":210},{"$f":"Pomocné!AF208","v":279},1450,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U189","v":111.21527777777779},{"$f":"Pomocné!V189","v":111.30902777777779},{"$f":"Pomocné!W189","v":110.06944444444443},{"$f":"Pomocné!X189","v":101.89583333333333},{"$f":"Pomocné!Y189","v":102.54166666666667},{"$f":"Pomocné!Z189","v":95.520833333333329},{"$f":"Pomocné!AA189","v":95.520833333333343},{"$f":"Pomocné!AB189","v":95.520833333333343},{"$f":"Pomocné!AC189","v":103.60763888888889},{"$f":"Pomocné!AD189","v":103.1423611111111},{"$f":"Pomocné!AE189","v":109.72916666666667},{"$f":"Pomocné!AF189","v":112.31597222222221},{"$f":"Pomocné!AG189","v":105.13480392156862}]
[null,"2. WAVE",{"$f":"Pomocné!U194","v":111.21527777777779},{"$f":"Pomocné!V194","v":111.30902777777779},{"$f":"Pomocné!W194","v":110.06944444444443},{"$f":"Pomocné!X194","v":101.89583333333333},{"$f":"Pomocné!Y194","v":98.526315789473685},{"$f":"Pomocné!Z194","v":93.944444444444443},{"$f":"Pomocné!AA194","v":93.944444444444457},{"$f":"Pomocné!AB194","v":93.944444444444457},{"$f":"Pomocné!AC194","v":99.557017543859644},{"$f":"Pomocné!AD194","v":103.1423611111111},{"$f":"Pomocné!AE194","v":109.72916666666667},{"$f":"Pomocné!AF194","v":112.31597222222221},{"$f":"Pomocné!AG194","v":104.82936561919013}]
[null,"3. WAVE",{"$f":"Pomocné!U199","v":111.21527777777779},{"$f":"Pomocné!V199","v":111.30902777777779},{"$f":"Pomocné!W199","v":110.06944444444443},{"$f":"Pomocné!X199","v":100.25},{"$f":"Pomocné!Y199","v":104.70833333333333},{"$f":"Pomocné!Z199","v":93.944444444444443},{"$f":"Pomocné!AA199","v":93.944444444444457},{"$f":"Pomocné!AB199","v":93.944444444444457},{"$f":"Pomocné!AC199","v":105.50694444444444},{"$f":"Pomocné!AD199","v":101.11274509803921},{"$f":"Pomocné!AE199","v":109.72916666666667},{"$f":"Pomocné!AF199","v":112.31597222222221},{"$f":"Pomocné!AG199","v":105.72600990756345}]
[null,"4. WAVE",{"$f":"Pomocné!U204","v":110.70454545454545},{"$f":"Pomocné!V204","v":110.4875},{"$f":"Pomocné!W204","v":114.83333333333333},{"$f":"Pomocné!X204","v":107.125},{"$f":"Pomocné!Y204","v":100.21428571428571},{"$f":"Pomocné!Z204","v":0},{"$f":"Pomocné!AA204","v":0},{"$f":"Pomocné!AB204","v":0},{"$f":"Pomocné!AC204","v":101.10714285714286},{"$f":"Pomocné!AD204","v":106.9375},{"$f":"Pomocné!AE204","v":113.26923076923077},{"$f":"Pomocné!AF204","v":111.38157894736842},{"$f":"Pomocné!AG204","v":109.59355010660981}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U184","v":0},{"$f":"Pomocné!V184","v":0},{"$f":"Pomocné!W184","v":0},{"$f":"Pomocné!X184","v":0},{"$f":"Pomocné!Y184","v":9},{"$f":"Pomocné!Z184","v":27.75},{"$f":"Pomocné!AA184","v":27.75},{"$f":"Pomocné!AB184","v":27.75},{"$f":"Pomocné!AC184","v":12.666666666666666},{"$f":"Pomocné!AD184","v":0},{"$f":"Pomocné!AE184","v":0},{"$f":"Pomocné!AF184","v":0},{"$f":"Pomocné!AG184","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U209","v":149.11111111111111},{"$f":"Pomocné!V209","v":132.88888888888889},{"$f":"Pomocné!W209","v":114.16666666666667},{"$f":"Pomocné!X209","v":52.25},{"$f":"Pomocné!Y209","v":0},{"$f":"Pomocné!Z209","v":0},{"$f":"Pomocné!AA209","v":0},{"$f":"Pomocné!AB209","v":0},{"$f":"Pomocné!AC209","v":0},{"$f":"Pomocné!AD209","v":50.25},{"$f":"Pomocné!AE209","v":103.42857142857143},{"$f":"Pomocné!AF209","v":131.22222222222223},{"$f":"Pomocné!AG209","v":115.28068965517241}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C260/1000*C254*3.6","v":297.87900000000002},{"$f":"D260/1000*D254*3.6","v":269.27880000000005},294.80999999999995,264.11399999999998,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,276.25649999999996,284.41800000000001,300.82709999999997,{"$f":"SUM(C266:N266)","v":3036.9659999999999}]
[null,"2. WAVE",{"$f":"C261/1000*C255*3.6","v":297.87900000000002},{"$f":"D261/1000*D255*3.6","v":269.27880000000005},294.80999999999995,264.11399999999998,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,276.25649999999996,284.41800000000001,300.82709999999997,{"$f":"SUM(C267:N267)","v":2774.1624000000002}]
[null,"3. WAVE",{"$f":"C262/1000*C256*3.6","v":297.87900000000002},{"$f":"D262/1000*D256*3.6","v":269.27880000000005},294.80999999999995,194.88600000000002,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,191.83110000000002,284.41800000000001,300.82709999999997,2484.2652000000003]
[null,"4. WAVE",{"$f":"C263/1000*C257*3.6","v":271.80180000000001},{"$f":"D263/1000*D257*3.6","v":222.74280000000002},153.78479999999999,138.834,78.287400000000005,0,0,0,76.437000000000012,143.21070000000003,159.03000000000003,236.17350000000002,1480.3020000000004]
[null,"WAVY celkem",{"$f":"C267+C266+C268+C269","v":1165.4388000000001},{"$f":"D267+D266+D268+D269","v":1030.5792000000001},1038.2147999999997,861.94800000000009,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,887.55479999999989,1012.2840000000001,1138.6548,{"$f":"SUM(C270:N270)","v":9775.6956000000009}]
[null,"kotle pod WAVE",{"$f":"C264/1000*C258*3.6","v":0},{"$f":"D264/1000*D258*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,80.643600000000006]
[null,"kotle nad WAVE",{"$f":"C265/1000*C259*3.6","v":149.7672},{"$f":"D265/1000*D259*3.6","v":120.5568},76.445999999999998,22.571999999999999,0,0,0,0,0,22.431600000000003,78.191999999999993,131.79960000000003,601.76520000000005]
[null,"kotle celkem",{"$f":"C271+C272","v":149.7672},{"$f":"D271+D272","v":120.5568},76.445999999999998,22.571999999999999,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,22.431600000000003,78.191999999999993,131.79960000000003,682.40879999999993,{"$f":"O273+O270","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C266/3.6*1000/($B214/$B210)","v":689.53472222222229},{"$f":"D266/3.6*1000/($B214/$B210)","v":623.33055555555575},682.43055555555543,611.375,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,639.48263888888869,658.375,696.35902777777778,{"$f":"SUM(C274:N274)","v":7030.0138888888887}]
[null,"2. WAVE",{"$f":"C267/3.6*1000/($B214/$B210)","v":689.53472222222229},{"$f":"D267/3.6*1000/($B214/$B210)","v":623.33055555555575},682.43055555555543,611.375,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,639.48263888888869,658.375,696.35902777777778,{"$f":"SUM(C275:N275)","v":6421.6722222222224}]
[null,"3. WAVE",{"$f":"C268/3.6*1000/($B214/$B210)","v":689.53472222222229},{"$f":"D268/3.6*1000/($B214/$B210)","v":623.33055555555575},682.43055555555543,451.12500000000006,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,444.05347222222218,658.375,696.35902777777778,5750.61388888889]
[null,"4. WAVE",{"$f":"C269/3.6*1000/($B214/$B210)","v":629.17083333333335},{"$f":"D269/3.6*1000/($B214/$B210)","v":515.60833333333335},355.98333333333335,321.375,181.22083333333333,0,0,0,176.9375,331.50625000000008,368.12500000000006,546.69791666666663,3426.625]
[null,"WAVY celkem",{"$f":"C270/3.6*1000/$B214","v":674.44375000000002},{"$f":"D270/3.6*1000/$B214","v":596.40000000000009},600.81874999999991,498.8125,406.29375000000005,236.43750000000003,244.31875000000002,244.31875000000002,396.99999999999994,513.63124999999991,585.8125,658.94375000000002,{"$f":"SUM(C278:N278)","v":5657.2312500000007}]
[null,"kotle pod WAVE",{"$f":"IFERROR(C271/3.6*1000/$E238,0)","v":0},{"$f":"IFERROR(D271/3.6*1000/$E238,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C272/3.6*1000/$E239,0)","v":208.01},{"$f":"IFERROR(D272/3.6*1000/$E239,0)","v":167.44},106.175,31.35,0,0,0,0,0,31.155000000000005,108.6,183.05500000000004,835.78500000000008]
[null,"kotle celkem",{"$f":"C273/3.6*1000/($E238+$E239)","v":143.45517241379309},{"$f":"D273/3.6*1000/($E238+$E239)","v":115.47586206896551},73.224137931034477,21.620689655172413,2.886206896551724,22.96551724137931,23.73103448275862,23.73103448275862,3.9310344827586206,21.486206896551728,74.896551724137936,126.24482758620692,653.64827586206889,{"$f":"O273/3.6*1000/($E238+$E239)","v":653.64827586206889}]
[]
[]
["WAVE:",5,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",5,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B284","v":600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B288+B309","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE",null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B305+B319)/-1000","v":-21270},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C288:L288)","v":600},120,{"$f":"IF(D290>0,C288,0)","v":120},{"$f":"IF(E290>0,D288,0)","v":120},120,120,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B295","v":-13577.2032},"GJ/r"]
["min. vykon [kW]",{"$f":"C289","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D290>0,C289,0)","v":72},{"$f":"IF(E290>0,D289,0)","v":72},72,72,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B313","v":-357.40519480519481},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C290:L290)/($B$284-COUNTIF(C290:L290,\"=0\"))","v":5420.8},{"$f":"O328","v":8024},{"$f":"O329","v":7351},{"$f":"O330","v":6527},{"$f":"O331","v":3752},{"$f":"O332","v":1450},null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B300-B316","v":-59.805412707999999},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C291:L291)/($B$284-COUNTIF(C291:L291,\"=0\"))","v":105.72001295214095},{"$f":"Pomocné!AG223","v":103.61718178796941},{"$f":"Pomocné!AG228","v":103.17280188636465},{"$f":"Pomocné!AG233","v":103.86031356927633},{"$f":"Pomocné!AG238","v":106.34797441364607},{"$f":"Pomocné!AG243","v":111.60179310344827},null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B297","v":180.22480099555554},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C292:L292)","v":10182.902399999999},{"$f":"O342","v":2993.1273599999995},{"$f":"O343","v":2730.3237600000002},{"$f":"O344","v":2440.4265599999999},{"$f":"O345","v":1436.4633600000002},{"$f":"O346","v":582.56136000000004}]
["roční využití výkonu [h/r]",{"$f":"B292/3.6*1000/B288","v":4714.3066666666664},{"$f":"IF(C288>0,C292/3.6*1000/C288,0)","v":6928.5355555555543},{"$f":"IF(D288>0,D292/3.6*1000/D288,0)","v":6320.193888888889},5649.1355555555547,3325.146666666667,1348.5216666666668,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C294:L294)/B284","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T287","v":-21270},{"$f":"X294*(1+$T$3/100)^S294","v":-21270},{"$f":"Y294","v":-21270}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C295:L295)","v":13577.2032},{"$f":"C292/C294*100","v":3990.8364799999995},{"$f":"D292/D294*100","v":3640.4316800000006},{"$f":"E292/E294*100","v":3253.9020799999994},{"$f":"F292/F294*100","v":1915.2844800000005},{"$f":"G292/G294*100","v":776.74847999999997},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T288*$AD$5/1000","v":-1832.9224320000001},{"$f":"T289*$AE$5/1000","v":-87.564272727272737},{"$f":"T290*$AC$5/1000","v":-155.4940730408},{"$f":"T291*$AC$5/1000","v":468.58448258844442},{"$f":"SUM(T295:W295)","v":-1607.3962951796282},{"$f":"X295*(1+$T$3/100)^S295","v":-1687.7661099386096},{"$f":"Z294+Y295","v":-22957.76610993861}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C296:L296)/B284","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T288*$AD$6/1000","v":-1832.9224320000001},{"$f":"T289*$AE$6/1000","v":-87.564272727272737},{"$f":"T290*$AC$6/1000","v":-155.4940730408},{"$f":"T291*$AC$6/1000","v":468.58448258844442},{"$f":"SUM(T296:W296)","v":-1607.3962951796282},-1772.1544154355402,{"$f":"Z295+Y296","v":-24729.920525374149}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C297:L297)","v":180.22480099555554},{"$f":"C295/3.6*(C296/100)","v":52.97465905303703},{"$f":"D295/3.6*(D296/100)","v":48.323359781925937},{"$f":"E295/3.6*(E296/100)","v":43.192537239703697},{"$f":"F295/3.6*(F296/100)","v":25.42362806044445},{"$f":"G295/3.6*(G296/100)","v":10.310616860444446},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T288*$AD$7/1000","v":-1832.9224320000001},{"$f":"T289*$AE$7/1000","v":-87.564272727272737},{"$f":"T290*$AC$7/1000","v":-155.4940730408},{"$f":"T291*$AC$7/1000","v":468.58448258844442},-1607.3962951796282,-1860.7621362073173,-26590.682661581468]
["prum el. vykon [W]",{"$f":"SUM(C298:L298)/(B284-COUNTIF(C298:L298,\"=0\"))","v":6736.0093585861905},{"$f":"IFERROR(C297*1000000/C290,0)","v":6602.0263027214651},{"$f":"IFERROR(D297*1000000/D290,0)","v":6573.7123904129967},{"$f":"IFERROR(E297*1000000/E290,0)","v":6617.5175792406462},{"$f":"IFERROR(F297*1000000/F290,0)","v":6776.020271973468},{"$f":"IFERROR(G297*1000000/G290,0)","v":7110.7702485823756},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T288*$AD$8/1000","v":-1832.9224320000001},{"$f":"T289*$AE$8/1000","v":-87.564272727272737},{"$f":"T290*$AC$8/1000","v":-155.4940730408},{"$f":"T291*$AC$8/1000","v":468.58448258844442},-1607.3962951796282,-1953.800243017683,-28544.48290459915]
["el. prikon [W]",{"$f":"SUM(C299:L299)","v":11000},{"$f":"'Kotle na pelety'!$I$23","v":2200},{"$f":"IF(D290>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E290>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F290>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(G290>0,'Kotle na pelety'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T288*$AD$9/1000","v":-1832.9224320000001},{"$f":"T289*$AE$9/1000","v":-87.564272727272737},{"$f":"T290*$AC$9/1000","v":-155.4940730408},{"$f":"T291*$AC$9/1000","v":468.58448258844442},-1607.3962951796282,-2051.4902551685673,-30595.973159767716]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C300:L300)","v":59.628799999999998},{"$f":"C299/1000000*C290","v":17.652800000000003},{"$f":"D299/1000000*D290","v":16.1722},{"$f":"E299/1000000*E290","v":14.359400000000001},{"$f":"F299/1000000*F290","v":8.2544000000000004},{"$f":"G299/1000000*G290","v":3.1900000000000004},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T288*$AD$10/1000","v":-1832.9224320000001},{"$f":"T289*$AE$10/1000","v":-87.564272727272737},{"$f":"T290*$AC$10/1000","v":-155.4940730408},{"$f":"T291*$AC$10/1000","v":468.58448258844442},-1607.3962951796282,-2154.0647679269955,-32750.037927694713]
["náklady na palivo [Kc/r]",{"$f":"SUM(C301:L301)","v":1832922.432},{"$f":"C295*$F$6","v":538762.92479999992},{"$f":"D295*$F$6","v":491458.27680000011},{"$f":"E295*$F$6","v":439276.78079999989},{"$f":"F295*$F$6","v":258563.40480000008},{"$f":"G295*$F$6","v":104861.0448},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T288*$AD$11/1000","v":-1832.9224320000001},{"$f":"T289*$AE$11/1000","v":-87.564272727272737},{"$f":"T290*$AC$11/1000","v":-155.4940730408},{"$f":"T291*$AC$11/1000","v":468.58448258844442},-1607.3962951796282,-2261.7680063233456,-35011.805934018063]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C302:L302)","v":155034.88},{"$f":"$F$5*C300","v":45897.280000000006},{"$f":"$F$5*D300","v":42047.72},{"$f":"$F$5*E300","v":37334.44},{"$f":"$F$5*F300","v":21461.440000000002},{"$f":"$F$5*G300","v":8294.0000000000018},null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T288*$AD$12/1000","v":-1832.9224320000001},{"$f":"T289*$AE$12/1000","v":-87.564272727272737},{"$f":"T290*$AC$12/1000","v":-155.4940730408},{"$f":"T291*$AC$12/1000","v":468.58448258844442},-1607.3962951796282,-2374.8564066395124,-37386.662340657575]
["úspora za elektřinu [Kc/r]",468584.48258844449,{"$f":"$F$5*C297","v":137734.11353789628},{"$f":"$F$5*D297","v":125640.73543300743},{"$f":"$F$5*E297","v":112300.59682322961},{"$f":"$F$5*F297","v":66101.432957155572},{"$f":"$F$5*G297","v":26807.603837155559},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T288*$AD$13/1000","v":-1832.9224320000001},{"$f":"T289*$AE$13/1000","v":-87.564272727272737},{"$f":"T290*$AC$13/1000","v":-155.4940730408},{"$f":"T291*$AC$13/1000","v":468.58448258844442},-1607.3962951796282,-2493.5992269714884,-39880.261567629066]
["provozni naklady [Kc/r]",{"$f":"SUM(C304:L304)","v":-1519372.8294115555},{"$f":"C303-C302-C301","v":-446926.09126210364},{"$f":"D303-D302-D301","v":-407865.26136699266},{"$f":"E303-E302-E301","v":-364310.62397677026},{"$f":"F303-F302-F301","v":-213923.41184284451},-86347.440962844441,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T288*$AD$14/1000","v":-1832.9224320000001},{"$f":"T289*$AE$14/1000","v":-87.564272727272737},{"$f":"T290*$AC$14/1000","v":-155.4940730408},{"$f":"T291*$AC$14/1000","v":468.58448258844442},-1607.3962951796282,-2618.2791883200625,-42498.540755949129]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C305:L305)","v":18363000},{"$f":"$F$2","v":3672600},{"$f":"IF(D290>0,$F$2,0)","v":3672600},{"$f":"IF(E290>0,$F$2,0)","v":3672600},{"$f":"IF(F290>0,$F$2,0)","v":3672600},{"$f":"IF(G290>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T288*$AD$15/1000","v":-1832.9224320000001},{"$f":"T289*$AE$15/1000","v":-87.564272727272737},{"$f":"T290*$AC$15/1000","v":-155.4940730408},{"$f":"T291*$AC$15/1000","v":468.58448258844442},-1607.3962951796282,-2749.1931477360658,-45247.733903685192]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T288*$AD$16/1000","v":-1832.9224320000001},{"$f":"T289*$AE$16/1000","v":-87.564272727272737},{"$f":"T290*$AC$16/1000","v":-155.4940730408},{"$f":"T291*$AC$16/1000","v":468.58448258844442},-1607.3962951796282,-2886.6528051228688,-48134.386708808059]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B288","v":163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B307-SUM(C309:Q309)","v":-7},null,13,{"$f":"T288*$AD$17/1000","v":-1832.9224320000001},{"$f":"T289*$AE$17/1000","v":-87.564272727272737},{"$f":"T290*$AC$17/1000","v":-155.4940730408},{"$f":"T291*$AC$17/1000","v":468.58448258844442},-1607.3962951796282,-3030.9854453790131,-51165.372154187069]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T288*$AD$18/1000","v":-1832.9224320000001},{"$f":"T289*$AE$18/1000","v":-87.564272727272737},{"$f":"T290*$AC$18/1000","v":-155.4940730408},{"$f":"T291*$AC$18/1000","v":468.58448258844442},-1607.3962951796282,-3182.5347176479627,-54347.906871835032]
["jmen. vykon [kW]",{"$f":"SUM(C309:Q309)","v":170},{"$f":"IF(C289<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C309=0,0,IF(C289>C309,VLOOKUP(C309+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D309=0,0,IF(C289>(C309+D309),VLOOKUP((C309+D309+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$307-SUM($C$309:E$309))<0,0,IF(($B$307-SUM($C$309:E$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:E$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:E$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":80},{"$f":"IF(($B$307-SUM($C$309:F$309))<0,0,IF(($B$307-SUM($C$309:F$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:F$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:F$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:G$309))<0,0,IF(($B$307-SUM($C$309:G$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:G$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:G$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:H$309))<0,0,IF(($B$307-SUM($C$309:H$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:H$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:H$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:I$309))<0,0,IF(($B$307-SUM($C$309:I$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:I$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:I$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:J$309))<0,0,IF(($B$307-SUM($C$309:J$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:J$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:J$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:K$309))<0,0,IF(($B$307-SUM($C$309:K$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:K$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:K$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:L$309))<0,0,IF(($B$307-SUM($C$309:L$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:L$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:L$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:M$309))<0,0,IF(($B$307-SUM($C$309:M$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:M$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:M$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:N$309))<0,0,IF(($B$307-SUM($C$309:N$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:N$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:N$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:O$309))<0,0,IF(($B$307-SUM($C$309:O$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:O$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:O$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:P$309))<0,0,IF(($B$307-SUM($C$309:P$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:P$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:P$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T288*$AD$19/1000","v":-1832.9224320000001},{"$f":"T289*$AE$19/1000","v":-87.564272727272737},{"$f":"T290*$AC$19/1000","v":-155.4940730408},{"$f":"T291*$AC$19/1000","v":468.58448258844442},-1607.3962951796282,-3341.661453530362,-57689.568325365392]
["min. vykon [kW]",{"$f":"MIN(IF(C310:Q310>0,C310:Q310))","v":6},{"$f":"IF(C309=0,0,VLOOKUP(C309,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D309=0,0,VLOOKUP(D309,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E309=0,0,VLOOKUP(E309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F309=0,0,VLOOKUP(F309,'Kotle na pelety'!$X$5:$Z$24,2))","v":24},{"$f":"IF(G309=0,0,VLOOKUP(G309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H309=0,0,VLOOKUP(H309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I309=0,0,VLOOKUP(I309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J309=0,0,VLOOKUP(J309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K309=0,0,VLOOKUP(K309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L309=0,0,VLOOKUP(L309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M309=0,0,VLOOKUP(M309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N309=0,0,VLOOKUP(N309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O309=0,0,VLOOKUP(O309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P309=0,0,VLOOKUP(P309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q309=0,0,VLOOKUP(Q309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T288*$AD$20/1000","v":-1832.9224320000001},{"$f":"T289*$AE$20/1000","v":-87.564272727272737},{"$f":"T290*$AC$20/1000","v":-155.4940730408},{"$f":"T291*$AC$20/1000","v":468.58448258844442},-1607.3962951796282,-3508.74452620688,-61198.312851572271]
["produkce tepla [GJ/r]",{"$f":"O350","v":275.202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T288*$AD$21/1000","v":-1832.9224320000001},{"$f":"T289*$AE$21/1000","v":-87.564272727272737},{"$f":"T290*$AC$21/1000","v":-155.4940730408},{"$f":"T291*$AC$21/1000","v":468.58448258844442},-1607.3962951796282,-3684.1817525172241,-64882.494604089494]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C309:E309)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T288*$AD$22/1000","v":-1832.9224320000001},{"$f":"T289*$AE$22/1000","v":-87.564272727272737},{"$f":"T290*$AC$22/1000","v":-155.4940730408},{"$f":"T291*$AC$22/1000","v":468.58448258844442},-1607.3962951796282,-3868.3908401430854,-68750.885444232583]
["spotřeba v palivu [GJ]",{"$f":"B311/B312*100","v":357.40519480519481},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F309:Q309)","v":80},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T288*$AD$23/1000","v":-1832.9224320000001},{"$f":"T289*$AE$23/1000","v":-87.564272727272737},{"$f":"T290*$AC$23/1000","v":-155.4940730408},{"$f":"T291*$AC$23/1000","v":468.58448258844442},-1607.3962951796282,-4061.8103821502395,-72812.695826382827]
["vyuziti vykonu [h/r]",{"$f":"IF(B288>0,B311/3.6*1000/B309,0)","v":449.6764705882353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T288*$AD$24/1000","v":-1832.9224320000001},{"$f":"T289*$AE$24/1000","v":-87.564272727272737},{"$f":"T290*$AC$24/1000","v":-155.4940730408},{"$f":"T291*$AC$24/1000","v":468.58448258844442},-1607.3962951796282,-4264.9009012577517,-77077.596727640572]
["prum. el. prikon [W]",{"$f":"(0.2224*O340+102.71)+(0.2224*O341+102.71)","v":229.7692570500287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T288*$AD$25/1000","v":-1832.9224320000001},{"$f":"T289*$AE$25/1000","v":-87.564272727272737},{"$f":"T290*$AC$25/1000","v":-155.4940730408},{"$f":"T291*$AC$25/1000","v":468.58448258844442},-1607.3962951796282,-4478.1459463206393,-81555.742673961213]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O340+102.71)/1000000*O333+(0.2224*O341+102.71)/1000000*O334","v":0.17661270800000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T288*$AD$26/1000","v":-1832.9224320000001},{"$f":"T289*$AE$26/1000","v":-87.564272727272737},{"$f":"T290*$AC$26/1000","v":-155.4940730408},{"$f":"T291*$AC$26/1000","v":468.58448258844442},-1607.3962951796282,-4702.0532436366711,-86257.79591759789]
["náklady na palivo [Kc/r]",{"$f":"B313*$F$7","v":87564.272727272735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T288*$AD$27/1000","v":-1832.9224320000001},{"$f":"T289*$AE$27/1000","v":-87.564272727272737},{"$f":"T290*$AC$27/1000","v":-155.4940730408},{"$f":"T291*$AC$27/1000","v":468.58448258844442},-1607.3962951796282,-4937.1559058185048,-91194.951823416399]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B316","v":459.19304080000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T288*$AD$28/1000","v":-1832.9224320000001},{"$f":"T289*$AE$28/1000","v":-87.564272727272737},{"$f":"T290*$AC$28/1000","v":-155.4940730408},{"$f":"T291*$AC$28/1000","v":468.58448258844442},-1607.3962951796282,-5184.0137011094303,-96378.965524525833]
["investiční náklady  [Kc/1.r]",{"$f":"B309*$F$3","v":2907000},"provozni naklady [Kc/r]",{"$f":"B317+B318","v":88023.46576807274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T288*$AD$29/1000","v":-1832.9224320000001},{"$f":"T289*$AE$29/1000","v":-87.564272727272737},{"$f":"T290*$AC$29/1000","v":-155.4940730408},{"$f":"T291*$AC$29/1000","v":468.58448258844442},-1607.3962951796282,-5443.214386164901,-101822.17991069073]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B301+B317","v":1920486.7047272727}]
["náklady na elektřinu [Kc/r]",{"$f":"B302+B318","v":155494.07304079999}]
["úspora za elektřinu [Kc/r]",{"$f":"B303","v":468584.48258844449}]
["provozni naklady [Kc/r]",{"$f":"B323-B322-B321","v":-1607396.2951796283}]
["investiční náklady  [Kc/1.r]",{"$f":"B305+B319","v":21270000}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U222","v":744},{"$f":"Pomocné!V222","v":672},{"$f":"Pomocné!W222","v":744},{"$f":"Pomocné!X222","v":720},{"$f":"Pomocné!Y222","v":744},{"$f":"Pomocné!Z222","v":480},{"$f":"Pomocné!AA222","v":496},{"$f":"Pomocné!AB222","v":496},{"$f":"Pomocné!AC222","v":720},{"$f":"Pomocné!AD222","v":744},{"$f":"Pomocné!AE222","v":720},{"$f":"Pomocné!AF222","v":744},{"$f":"SUM(C328:N328)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U227","v":744},{"$f":"Pomocné!V227","v":672},{"$f":"Pomocné!W227","v":744},{"$f":"Pomocné!X227","v":720},{"$f":"Pomocné!Y227","v":589},{"$f":"Pomocné!Z227","v":360},{"$f":"Pomocné!AA227","v":372},{"$f":"Pomocné!AB227","v":372},{"$f":"Pomocné!AC227","v":570},{"$f":"Pomocné!AD227","v":744},{"$f":"Pomocné!AE227","v":720},{"$f":"Pomocné!AF227","v":744},{"$f":"SUM(C329:N329)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U232","v":744},{"$f":"Pomocné!V232","v":672},{"$f":"Pomocné!W232","v":744},{"$f":"Pomocné!X232","v":540},{"$f":"Pomocné!Y232","v":372},{"$f":"Pomocné!Z232","v":360},{"$f":"Pomocné!AA232","v":372},{"$f":"Pomocné!AB232","v":372},{"$f":"Pomocné!AC232","v":360},{"$f":"Pomocné!AD232","v":527},{"$f":"Pomocné!AE232","v":720},{"$f":"Pomocné!AF232","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U237","v":682},{"$f":"Pomocné!V237","v":560},{"$f":"Pomocné!W237","v":372},{"$f":"Pomocné!X237","v":360},{"$f":"Pomocné!Y237","v":217},{"$f":"Pomocné!Z237","v":0},{"$f":"Pomocné!AA237","v":0},{"$f":"Pomocné!AB237","v":0},{"$f":"Pomocné!AC237","v":210},{"$f":"Pomocné!AD237","v":372},{"$f":"Pomocné!AE237","v":390},{"$f":"Pomocné!AF237","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U242","v":279},{"$f":"Pomocné!V242","v":252},{"$f":"Pomocné!W242","v":186},{"$f":"Pomocné!X242","v":120},{"$f":"Pomocné!Y242","v":0},{"$f":"Pomocné!Z242","v":0},{"$f":"Pomocné!AA242","v":0},{"$f":"Pomocné!AB242","v":0},{"$f":"Pomocné!AC242","v":0},{"$f":"Pomocné!AD242","v":124},{"$f":"Pomocné!AE242","v":210},{"$f":"Pomocné!AF242","v":279},1450]
[null,"kotle pod WAVE",{"$f":"Pomocné!U217","v":0},{"$f":"Pomocné!V217","v":0},{"$f":"Pomocné!W217","v":0},{"$f":"Pomocné!X217","v":0},{"$f":"Pomocné!Y217","v":93},{"$f":"Pomocné!Z217","v":240},{"$f":"Pomocné!AA217","v":248},{"$f":"Pomocné!AB217","v":248},{"$f":"Pomocné!AC217","v":90},{"$f":"Pomocné!AD217","v":0},{"$f":"Pomocné!AE217","v":0},{"$f":"Pomocné!AF217","v":0},{"$f":"SUM(C333:N333)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U247","v":155},{"$f":"Pomocné!V247","v":112},{"$f":"Pomocné!W247","v":124},{"$f":"Pomocné!X247","v":0},{"$f":"Pomocné!Y247","v":0},{"$f":"Pomocné!Z247","v":0},{"$f":"Pomocné!AA247","v":0},{"$f":"Pomocné!AB247","v":0},{"$f":"Pomocné!AC247","v":0},{"$f":"Pomocné!AD247","v":0},{"$f":"Pomocné!AE247","v":120},{"$f":"Pomocné!AF247","v":124},635,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U223","v":108.73194444444444},{"$f":"Pomocné!V223","v":108.37569444444443},{"$f":"Pomocné!W223","v":108.6111111111111},{"$f":"Pomocné!X223","v":99.637500000000003},{"$f":"Pomocné!Y223","v":102.54166666666667},{"$f":"Pomocné!Z223","v":95.520833333333329},{"$f":"Pomocné!AA223","v":95.520833333333343},{"$f":"Pomocné!AB223","v":95.520833333333343},{"$f":"Pomocné!AC223","v":103.60763888888889},{"$f":"Pomocné!AD223","v":100.81736111111111},{"$f":"Pomocné!AE223","v":107.37916666666666},{"$f":"Pomocné!AF223","v":109.32430555555554},{"$f":"Pomocné!AG223","v":103.61718178796941}]
[null,"2. WAVE",{"$f":"Pomocné!U228","v":108.73194444444444},{"$f":"Pomocné!V228","v":108.37569444444443},{"$f":"Pomocné!W228","v":108.6111111111111},{"$f":"Pomocné!X228","v":99.637500000000003},{"$f":"Pomocné!Y228","v":98.526315789473685},{"$f":"Pomocné!Z228","v":93.944444444444443},{"$f":"Pomocné!AA228","v":93.944444444444457},{"$f":"Pomocné!AB228","v":93.944444444444457},{"$f":"Pomocné!AC228","v":99.557017543859644},{"$f":"Pomocné!AD228","v":100.81736111111111},{"$f":"Pomocné!AE228","v":107.37916666666666},{"$f":"Pomocné!AF228","v":109.32430555555554},{"$f":"Pomocné!AG228","v":103.17280188636465}]
[null,"3. WAVE",{"$f":"Pomocné!U233","v":108.73194444444444},{"$f":"Pomocné!V233","v":108.37569444444443},{"$f":"Pomocné!W233","v":108.6111111111111},{"$f":"Pomocné!X233","v":97.238888888888894},{"$f":"Pomocné!Y233","v":104.70833333333333},{"$f":"Pomocné!Z233","v":93.944444444444443},{"$f":"Pomocné!AA233","v":93.944444444444457},{"$f":"Pomocné!AB233","v":93.944444444444457},{"$f":"Pomocné!AC233","v":105.50694444444444},{"$f":"Pomocné!AD233","v":97.830392156862743},{"$f":"Pomocné!AE233","v":107.37916666666666},{"$f":"Pomocné!AF233","v":109.32430555555554},{"$f":"Pomocné!AG233","v":103.86031356927633}]
[null,"4. WAVE",{"$f":"Pomocné!U238","v":107.99545454545454},{"$f":"Pomocné!V238","v":106.9675},{"$f":"Pomocné!W238","v":111.91666666666667},{"$f":"Pomocné!X238","v":102.60833333333333},{"$f":"Pomocné!Y238","v":100.21428571428571},{"$f":"Pomocné!Z238","v":0},{"$f":"Pomocné!AA238","v":0},{"$f":"Pomocné!AB238","v":0},{"$f":"Pomocné!AC238","v":101.10714285714286},{"$f":"Pomocné!AD238","v":102.28749999999999},{"$f":"Pomocné!AE238","v":108.93076923076923},{"$f":"Pomocné!AF238","v":107.60263157894737},{"$f":"Pomocné!AG238","v":106.34797441364607}]
[null,"5. WAVE",{"$f":"Pomocné!U243","v":113.37777777777778},{"$f":"Pomocné!V243","v":112.17777777777778},{"$f":"Pomocné!W243","v":114.16666666666667},{"$f":"Pomocné!X243","v":106.45},{"$f":"Pomocné!Y243","v":0},{"$f":"Pomocné!Z243","v":0},{"$f":"Pomocné!AA243","v":0},{"$f":"Pomocné!AB243","v":0},{"$f":"Pomocné!AC243","v":0},{"$f":"Pomocné!AD243","v":106.05000000000001},{"$f":"Pomocné!AE243","v":111.94285714285712},{"$f":"Pomocné!AF243","v":112.02222222222223},{"$f":"Pomocné!AG243","v":111.60179310344827}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U218","v":0},{"$f":"Pomocné!V218","v":0},{"$f":"Pomocné!W218","v":0},{"$f":"Pomocné!X218","v":0},{"$f":"Pomocné!Y218","v":9},{"$f":"Pomocné!Z218","v":27.75},{"$f":"Pomocné!AA218","v":27.75},{"$f":"Pomocné!AB218","v":27.75},{"$f":"Pomocné!AC218","v":12.666666666666666},{"$f":"Pomocné!AD218","v":0},{"$f":"Pomocné!AE218","v":0},{"$f":"Pomocné!AF218","v":0},{"$f":"Pomocné!AG218","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U248","v":112},{"$f":"Pomocné!V248","v":117},{"$f":"Pomocné!W248","v":35},{"$f":"Pomocné!X248","v":0},{"$f":"Pomocné!Y248","v":0},{"$f":"Pomocné!Z248","v":0},{"$f":"Pomocné!AA248","v":0},{"$f":"Pomocné!AB248","v":0},{"$f":"Pomocné!AC248","v":0},{"$f":"Pomocné!AD248","v":0},{"$f":"Pomocné!AE248","v":41.5},{"$f":"Pomocné!AF248","v":115},{"$f":"Pomocné!AG248","v":85.108661417322836}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C335/1000*C328*3.6","v":291.22763999999995},{"$f":"D335/1000*D328*3.6","v":262.18248},290.904,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,278.32679999999999,292.81421999999998,{"$f":"SUM(C342:N342)","v":2993.1273599999995}]
[null,"2. WAVE",{"$f":"C336/1000*C329*3.6","v":291.22763999999995},{"$f":"D336/1000*D329*3.6","v":262.18248},290.904,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,278.32679999999999,292.81421999999998,{"$f":"SUM(C343:N343)","v":2730.3237600000002}]
[null,"3. WAVE",{"$f":"C337/1000*C330*3.6","v":291.22763999999995},{"$f":"D337/1000*D330*3.6","v":262.18248},290.904,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,278.32679999999999,292.81421999999998,2440.4265599999999]
[null,"4. WAVE",{"$f":"C338/1000*C331*3.6","v":265.15043999999995},{"$f":"D338/1000*D331*3.6","v":215.64648},149.87880000000001,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,152.93880000000001,228.16061999999999,1436.4633600000002]
[null,"5. WAVE",{"$f":"C339/1000*C332*3.6","v":113.87664000000001},{"$f":"D339/1000*D332*3.6","v":101.76768},76.445999999999998,45.986400000000003,0,0,0,0,0,47.340719999999997,84.628799999999984,112.51512000000001,582.56136000000004]
[null,"WAVY celkem",{"$f":"C343+C342+C344+C345+C346","v":1252.7099999999998},{"$f":"D343+D342+D344+D345+D346","v":1103.9616000000001},1099.0367999999999,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1072.548,1219.1183999999998,{"$f":"SUM(C347:N347)","v":10182.902400000001}]
[null,"kotle pod WAVE",{"$f":"C340/1000*C333*3.6","v":0},{"$f":"D340/1000*D333*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C348:N348)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C341/1000*C334*3.6","v":62.496000000000002},{"$f":"D341/1000*D334*3.6","v":47.174400000000006},15.624000000000002,0,0,0,0,0,0,0,17.928000000000001,51.335999999999999,194.55840000000001]
[null,"kotle celkem",{"$f":"C348+C349","v":62.496000000000002},{"$f":"D348+D349","v":47.174400000000006},15.624000000000002,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,17.928000000000001,51.335999999999999,{"$f":"SUM(C350:N350)","v":275.202},{"$f":"O350+O347","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C342/3.6*1000/($B288/$B284)","v":674.13805555555541},{"$f":"D342/3.6*1000/($B288/$B284)","v":606.9038888888889},673.3888888888888,597.82500000000005,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,625.06763888888895,644.27499999999998,677.81069444444438,{"$f":"SUM(C351:N351)","v":6928.5355555555543}]
[null,"2. WAVE",{"$f":"C343/3.6*1000/($B288/$B284)","v":674.13805555555541},{"$f":"D343/3.6*1000/($B288/$B284)","v":606.9038888888889},673.3888888888888,597.82500000000005,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,625.06763888888895,644.27499999999998,677.81069444444438,{"$f":"SUM(C352:N352)","v":6320.1938888888881}]
[null,"3. WAVE",{"$f":"C344/3.6*1000/($B288/$B284)","v":674.13805555555541},{"$f":"D344/3.6*1000/($B288/$B284)","v":606.9038888888889},673.3888888888888,437.57499999999999,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,429.63847222222222,644.27499999999998,677.81069444444438,5649.1355555555556]
[null,"4. WAVE",{"$f":"C345/3.6*1000/($B288/$B284)","v":613.77416666666659},{"$f":"D345/3.6*1000/($B288/$B284)","v":499.18166666666662},346.94166666666666,307.82499999999999,181.22083333333333,0,0,0,176.9375,317.09124999999989,354.02500000000003,528.14958333333334,3325.1466666666665]
[null,"5. WAVE",{"$f":"C346/3.6*1000/($B288/$B284)","v":263.60333333333335},{"$f":"D346/3.6*1000/($B288/$B284)","v":235.57333333333332},176.95833333333334,106.45,0,0,0,0,0,109.58499999999999,195.89999999999998,260.45166666666665,1348.5216666666668]
[null,"WAVY celkem",{"$f":"C347/3.6*1000/$B288","v":579.95833333333326},{"$f":"D347/3.6*1000/$B288","v":511.09333333333331},508.81333333333322,409.50000000000006,325.03500000000003,189.15000000000003,195.45500000000001,195.45500000000001,317.59999999999997,421.29,496.55,564.40666666666652,{"$f":"SUM(C356:N356)","v":4714.3066666666664}]
[null,"kotle pod WAVE",{"$f":"IFERROR(C348/3.6*1000/$E312,0)","v":0},{"$f":"IFERROR(D348/3.6*1000/$E312,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C349/3.6*1000/$E313,0)","v":217},{"$f":"IFERROR(D349/3.6*1000/$E313,0)","v":163.80000000000001},54.250000000000014,0,0,0,0,0,0,0,62.25,178.25,675.55]
[null,"kotle celkem",{"$f":"C350/3.6*1000/($E312+$E313)","v":102.11764705882354},{"$f":"D350/3.6*1000/($E312+$E313)","v":77.082352941176481},25.529411764705888,0,4.9235294117647062,39.176470588235297,40.482352941176472,40.482352941176472,6.7058823529411766,0,29.294117647058822,83.882352941176464,449.67647058823536,{"$f":"O350/3.6*1000/($E312+$E313)","v":449.6764705882353}]
[]
[]
["WAVE:",6,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",6,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B362","v":720},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B366+B387","v":810},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE",null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B383+B397)/-1000","v":-23574.6},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C366:L366)","v":720},120,{"$f":"IF(D368>0,C366,0)","v":120},{"$f":"IF(E368>0,D366,0)","v":120},120,120,120,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B373","v":-13814.8128},"GJ/r"]
["min. vykon [kW]",{"$f":"C367","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D368>0,C367,0)","v":72},{"$f":"IF(E368>0,D367,0)","v":72},72,72,72,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B391","v":-125.96727272727273},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C368:L368)/($B$362-COUNTIF(C368:L368,\"=0\"))","v":4623.166666666667},{"$f":"O406","v":8024},{"$f":"O407","v":7351},{"$f":"O408","v":6527},{"$f":"O409","v":3752},{"$f":"O410","v":1450},{"$f":"O411","v":635},null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B378-B394","v":-61.147854423199995},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C369:L369)/($B$362-COUNTIF(C369:L369,\"=0\"))","v":105.9160738855158},{"$f":"Pomocné!AG262","v":103.06263708873381},{"$f":"Pomocné!AG267","v":102.56748741667801},{"$f":"Pomocné!AG272","v":103.17858127776927},{"$f":"Pomocné!AG277","v":105.16202914001421},{"$f":"Pomocné!AG282","v":108.53305747126439},{"$f":"Pomocné!AG287","v":112.99265091863516},null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B375","v":183.37884842666668},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C370:L370)","v":10361.1096},{"$f":"O422","v":2977.1085599999997},{"$f":"O423","v":2714.3049600000004},{"$f":"O424","v":2424.4077600000001},{"$f":"O425","v":1420.4445600000001},{"$f":"O426","v":566.54255999999998},{"$f":"O427","v":258.30119999999999}]
["roční využití výkonu [h/r]",{"$f":"B370/3.6*1000/B366","v":3997.3416666666667},{"$f":"IF(C366>0,C370/3.6*1000/C366,0)","v":6891.454999999999},{"$f":"IF(D366>0,D370/3.6*1000/D366,0)","v":6283.1133333333337},5612.0549999999994,3288.0661111111112,1311.441111111111,597.91944444444437,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C372:L372)/B362","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T365","v":-23574.6},{"$f":"X372*(1+$T$3/100)^S372","v":-23574.6},{"$f":"Y372","v":-23574.6}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C373:L373)","v":13814.8128},{"$f":"C370/C372*100","v":3969.4780799999999},3619.0732800000005,3232.5436799999998,1893.9260800000004,755.39008000000001,344.40159999999997,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T366*$AD$5/1000","v":-1864.9997279999998},{"$f":"T367*$AE$5/1000","v":-30.861981818181818},{"$f":"T368*$AC$5/1000","v":-158.98442150032},{"$f":"T369*$AC$5/1000","v":476.78500590933334},{"$f":"SUM(T373:W373)","v":-1578.0611254091682},{"$f":"X373*(1+$T$3/100)^S373","v":-1656.9641816796268},{"$f":"Z372+Y373","v":-25231.564181679627}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C374:L374)/B362","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,2,{"$f":"T366*$AD$6/1000","v":-1864.9997279999998},{"$f":"T367*$AE$6/1000","v":-30.861981818181818},{"$f":"T368*$AC$6/1000","v":-158.98442150032},{"$f":"T369*$AC$6/1000","v":476.78500590933334},{"$f":"SUM(T374:W374)","v":-1578.0611254091682},-1739.8123907636079,{"$f":"Z373+Y374","v":-26971.376572443234}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C375:L375)","v":183.37884842666668},{"$f":"C373/3.6*(C374/100)","v":52.691146069333335},48.039846798222236,42.909024256000002,25.140115076740749,10.027103876740741,4.5716123496296293,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T366*$AD$7/1000","v":-1864.9997279999998},{"$f":"T367*$AE$7/1000","v":-30.861981818181818},{"$f":"T368*$AC$7/1000","v":-158.98442150032},{"$f":"T369*$AC$7/1000","v":476.78500590933334},-1578.0611254091682,-1826.8030103017886,-28798.179582745022]
["prum el. vykon [W]",{"$f":"SUM(C376:L376)/(B362-COUNTIF(C376:L376,\"=0\"))","v":6748.5014898789086},{"$f":"IFERROR(C375*1000000/C368,0)","v":6566.6931791292791},6535.1444426910948,6574.0806275471123,6700.45711000553,6915.2440529246487,7199.3895269757941,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T366*$AD$8/1000","v":-1864.9997279999998},{"$f":"T367*$AE$8/1000","v":-30.861981818181818},{"$f":"T368*$AC$8/1000","v":-158.98442150032},{"$f":"T369*$AC$8/1000","v":476.78500590933334},-1578.0611254091682,-1918.1431608168778,-30716.322743561901]
["el. prikon [W]",{"$f":"SUM(C377:L377)","v":13200},{"$f":"'Kotle na pelety'!$I$23","v":2200},{"$f":"IF(D368>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E368>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F368>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(G368>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(H368>0,'Kotle na pelety'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,5,{"$f":"T366*$AD$9/1000","v":-1864.9997279999998},{"$f":"T367*$AE$9/1000","v":-30.861981818181818},{"$f":"T368*$AC$9/1000","v":-158.98442150032},{"$f":"T369*$AC$9/1000","v":476.78500590933334},-1578.0611254091682,-2014.0503188577218,-32730.373062419621]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C378:L378)","v":61.025799999999997},{"$f":"C377/1000000*C368","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T366*$AD$10/1000","v":-1864.9997279999998},{"$f":"T367*$AE$10/1000","v":-30.861981818181818},{"$f":"T368*$AC$10/1000","v":-158.98442150032},{"$f":"T369*$AC$10/1000","v":476.78500590933334},-1578.0611254091682,-2114.7528348006076,-34845.125897220227]
["náklady na palivo [Kc/r]",{"$f":"SUM(C379:L379)","v":1864999.7280000001},{"$f":"C373*$F$6","v":535879.54079999996},488574.89280000009,436393.39679999999,255680.02080000006,101977.6608,46494.215999999993,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T366*$AD$11/1000","v":-1864.9997279999998},{"$f":"T367*$AE$11/1000","v":-30.861981818181818},{"$f":"T368*$AC$11/1000","v":-158.98442150032},{"$f":"T369*$AC$11/1000","v":476.78500590933334},-1578.0611254091682,-2220.4904765406386,-37065.616373760866]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C380:L380)","v":158667.08000000002},{"$f":"$F$5*C378","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T366*$AD$12/1000","v":-1864.9997279999998},{"$f":"T367*$AE$12/1000","v":-30.861981818181818},{"$f":"T368*$AC$12/1000","v":-158.98442150032},{"$f":"T369*$AC$12/1000","v":476.78500590933334},-1578.0611254091682,-2331.5150003676699,-39397.131374128534]
["úspora za elektřinu [Kc/r]",476785.00590933341,{"$f":"$F$5*C375","v":136996.97978026667},124903.60167537781,111563.46306560001,65364.299199525944,26070.470079525927,11886.192109037036,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T366*$AD$13/1000","v":-1864.9997279999998},{"$f":"T367*$AE$13/1000","v":-30.861981818181818},{"$f":"T368*$AC$13/1000","v":-158.98442150032},{"$f":"T369*$AC$13/1000","v":476.78500590933334},-1578.0611254091682,-2448.090750386054,-41845.222124514585]
["provozni naklady [Kc/r]",{"$f":"SUM(C382:L382)","v":-1546881.8020906667},{"$f":"C381-C380-C379","v":-444779.84101973329},{"$f":"D381-D380-D379","v":-405719.01112462231},{"$f":"E381-E380-E379","v":-362164.37373439997},{"$f":"F381-F380-F379","v":-211777.16160047412},{"$f":"G381-G380-G379","v":-84201.190720474071},-38240.22389096296,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T366*$AD$14/1000","v":-1864.9997279999998},{"$f":"T367*$AE$14/1000","v":-30.861981818181818},{"$f":"T368*$AC$14/1000","v":-158.98442150032},{"$f":"T369*$AC$14/1000","v":476.78500590933334},-1578.0611254091682,-2570.4952879053562,-44415.717412419937]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C383:L383)","v":22035600},{"$f":"$F$2","v":3672600},{"$f":"IF(D368>0,$F$2,0)","v":3672600},{"$f":"IF(E368>0,$F$2,0)","v":3672600},{"$f":"IF(F368>0,$F$2,0)","v":3672600},{"$f":"IF(G368>0,$F$2,0)","v":3672600},{"$f":"IF(H368>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,11,{"$f":"T366*$AD$15/1000","v":-1864.9997279999998},{"$f":"T367*$AE$15/1000","v":-30.861981818181818},{"$f":"T368*$AC$15/1000","v":-158.98442150032},{"$f":"T369*$AC$15/1000","v":476.78500590933334},-1578.0611254091682,-2699.0200523006247,-47114.737464720565]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T366*$AD$16/1000","v":-1864.9997279999998},{"$f":"T367*$AE$16/1000","v":-30.861981818181818},{"$f":"T368*$AC$16/1000","v":-158.98442150032},{"$f":"T369*$AC$16/1000","v":476.78500590933334},-1578.0611254091682,-2833.9710549156553,-49948.708519636217]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B366","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B385-SUM(C387:Q387)","v":-47},null,13,{"$f":"T366*$AD$17/1000","v":-1864.9997279999998},{"$f":"T367*$AE$17/1000","v":-30.861981818181818},{"$f":"T368*$AC$17/1000","v":-158.98442150032},{"$f":"T369*$AC$17/1000","v":476.78500590933334},-1578.0611254091682,-2975.6696076614385,-52924.378127297656]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T366*$AD$18/1000","v":-1864.9997279999998},{"$f":"T367*$AE$18/1000","v":-30.861981818181818},{"$f":"T368*$AC$18/1000","v":-158.98442150032},{"$f":"T369*$AC$18/1000","v":476.78500590933334},-1578.0611254091682,-3124.45308804451,-56048.831215342165]
["jmen. vykon [kW]",{"$f":"SUM(C387:Q387)","v":90},{"$f":"IF(C367<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C387=0,0,IF(C367>C387,VLOOKUP(C387+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D387=0,0,IF(C367>(C387+D387),VLOOKUP((C387+D387+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$385-SUM($C$387:E$387))<0,0,IF(($B$385-SUM($C$387:E$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:E$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:E$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:F$387))<0,0,IF(($B$385-SUM($C$387:F$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:F$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:F$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:G$387))<0,0,IF(($B$385-SUM($C$387:G$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:G$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:G$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:H$387))<0,0,IF(($B$385-SUM($C$387:H$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:H$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:H$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:I$387))<0,0,IF(($B$385-SUM($C$387:I$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:I$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:I$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:J$387))<0,0,IF(($B$385-SUM($C$387:J$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:J$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:J$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:K$387))<0,0,IF(($B$385-SUM($C$387:K$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:K$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:K$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:L$387))<0,0,IF(($B$385-SUM($C$387:L$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:L$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:L$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:M$387))<0,0,IF(($B$385-SUM($C$387:M$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:M$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:M$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:N$387))<0,0,IF(($B$385-SUM($C$387:N$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:N$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:N$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:O$387))<0,0,IF(($B$385-SUM($C$387:O$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:O$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:O$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:P$387))<0,0,IF(($B$385-SUM($C$387:P$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:P$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:P$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T366*$AD$19/1000","v":-1864.9997279999998},{"$f":"T367*$AE$19/1000","v":-30.861981818181818},{"$f":"T368*$AC$19/1000","v":-158.98442150032},{"$f":"T369*$AC$19/1000","v":476.78500590933334},-1578.0611254091682,-3280.6757424467364,-59329.506957788901]
["min. vykon [kW]",{"$f":"MIN(IF(C388:Q388>0,C388:Q388))","v":6},{"$f":"IF(C387=0,0,VLOOKUP(C387,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D387=0,0,VLOOKUP(D387,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E387=0,0,VLOOKUP(E387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F387=0,0,VLOOKUP(F387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G387=0,0,VLOOKUP(G387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H387=0,0,VLOOKUP(H387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I387=0,0,VLOOKUP(I387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J387=0,0,VLOOKUP(J387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K387=0,0,VLOOKUP(K387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L387=0,0,VLOOKUP(L387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M387=0,0,VLOOKUP(M387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N387=0,0,VLOOKUP(N387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O387=0,0,VLOOKUP(O387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P387=0,0,VLOOKUP(P387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q387=0,0,VLOOKUP(Q387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T366*$AD$20/1000","v":-1864.9997279999998},{"$f":"T367*$AE$20/1000","v":-30.861981818181818},{"$f":"T368*$AC$20/1000","v":-158.98442150032},{"$f":"T369*$AC$20/1000","v":476.78500590933334},-1578.0611254091682,-3444.7095295690729,-62774.216487357975]
["produkce tepla [GJ/r]",{"$f":"O431","v":96.994799999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T366*$AD$21/1000","v":-1864.9997279999998},{"$f":"T367*$AE$21/1000","v":-30.861981818181818},{"$f":"T368*$AC$21/1000","v":-158.98442150032},{"$f":"T369*$AC$21/1000","v":476.78500590933334},-1578.0611254091682,-3616.9450060475269,-66391.161493405496]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C387:E387)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T366*$AD$22/1000","v":-1864.9997279999998},{"$f":"T367*$AE$22/1000","v":-30.861981818181818},{"$f":"T368*$AC$22/1000","v":-158.98442150032},{"$f":"T369*$AC$22/1000","v":476.78500590933334},-1578.0611254091682,-3797.7922563499033,-70188.953749755397]
["spotřeba v palivu [GJ]",{"$f":"B389/B390*100","v":125.96727272727273},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F387:Q387)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T366*$AD$23/1000","v":-1864.9997279999998},{"$f":"T367*$AE$23/1000","v":-30.861981818181818},{"$f":"T368*$AC$23/1000","v":-158.98442150032},{"$f":"T369*$AC$23/1000","v":476.78500590933334},-1578.0611254091682,-3987.6818691673984,-74176.635618922795]
["vyuziti vykonu [h/r]",{"$f":"IF(B366>0,B389/3.6*1000/B387,0)","v":299.36666666666662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T366*$AD$24/1000","v":-1864.9997279999998},{"$f":"T367*$AE$24/1000","v":-30.861981818181818},{"$f":"T368*$AC$24/1000","v":-158.98442150032},{"$f":"T369*$AC$24/1000","v":476.78500590933334},-1578.0611254091682,-4187.0659626257684,-78363.701581548565]
["prum. el. prikon [W]",{"$f":"(0.2224*O420+102.71)+(0.2224*O421+102.71)","v":215.62848790721421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T366*$AD$25/1000","v":-1864.9997279999998},{"$f":"T367*$AE$25/1000","v":-30.861981818181818},{"$f":"T368*$AC$25/1000","v":-158.98442150032},{"$f":"T369*$AC$25/1000","v":476.78500590933334},-1578.0611254091682,-4396.4192607570567,-82760.120842305623]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O420+102.71)/1000000*O412+(0.2224*O421+102.71)/1000000*O413","v":0.12205442319999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T366*$AD$26/1000","v":-1864.9997279999998},{"$f":"T367*$AE$26/1000","v":-30.861981818181818},{"$f":"T368*$AC$26/1000","v":-158.98442150032},{"$f":"T369*$AC$26/1000","v":476.78500590933334},-1578.0611254091682,-4616.2402237949091,-87376.361066100537]
["náklady na palivo [Kc/r]",{"$f":"B391*$F$7","v":30861.981818181819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T366*$AD$27/1000","v":-1864.9997279999998},{"$f":"T367*$AE$27/1000","v":-30.861981818181818},{"$f":"T368*$AC$27/1000","v":-158.98442150032},{"$f":"T369*$AC$27/1000","v":476.78500590933334},-1578.0611254091682,-4847.0522349846551,-92223.413301085195]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B394","v":317.34150031999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T366*$AD$28/1000","v":-1864.9997279999998},{"$f":"T367*$AE$28/1000","v":-30.861981818181818},{"$f":"T368*$AC$28/1000","v":-158.98442150032},{"$f":"T369*$AC$28/1000","v":476.78500590933334},-1578.0611254091682,-5089.4048467338871,-97312.818147819082]
["investiční náklady  [Kc/1.r]",{"$f":"B387*$F$3","v":1539000},"provozni naklady [Kc/r]",{"$f":"B395+B396","v":31179.323318501818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T366*$AD$29/1000","v":-1864.9997279999998},{"$f":"T367*$AE$29/1000","v":-30.861981818181818},{"$f":"T368*$AC$29/1000","v":-158.98442150032},{"$f":"T369*$AC$29/1000","v":476.78500590933334},-1578.0611254091682,-5343.8750890705824,-102656.69323688967]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B379+B395","v":1895861.709818182}]
["náklady na elektřinu [Kc/r]",{"$f":"B380+B396","v":158984.42150032002}]
["úspora za elektřinu [Kc/r]",{"$f":"B381","v":476785.00590933341}]
["provozni naklady [Kc/r]",{"$f":"B401-B400-B399","v":-1578061.1254091687}]
["investiční náklady  [Kc/1.r]",{"$f":"B383+B397","v":23574600}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U261","v":744},{"$f":"Pomocné!V261","v":672},{"$f":"Pomocné!W261","v":744},{"$f":"Pomocné!X261","v":720},{"$f":"Pomocné!Y261","v":744},{"$f":"Pomocné!Z261","v":480},{"$f":"Pomocné!AA261","v":496},{"$f":"Pomocné!AB261","v":496},{"$f":"Pomocné!AC261","v":720},{"$f":"Pomocné!AD261","v":744},{"$f":"Pomocné!AE261","v":720},{"$f":"Pomocné!AF261","v":744},{"$f":"SUM(C406:N406)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U266","v":744},{"$f":"Pomocné!V266","v":672},{"$f":"Pomocné!W266","v":744},{"$f":"Pomocné!X266","v":720},{"$f":"Pomocné!Y266","v":589},{"$f":"Pomocné!Z266","v":360},{"$f":"Pomocné!AA266","v":372},{"$f":"Pomocné!AB266","v":372},{"$f":"Pomocné!AC266","v":570},{"$f":"Pomocné!AD266","v":744},{"$f":"Pomocné!AE266","v":720},{"$f":"Pomocné!AF266","v":744},{"$f":"SUM(C407:N407)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U271","v":744},{"$f":"Pomocné!V271","v":672},{"$f":"Pomocné!W271","v":744},{"$f":"Pomocné!X271","v":540},{"$f":"Pomocné!Y271","v":372},{"$f":"Pomocné!Z271","v":360},{"$f":"Pomocné!AA271","v":372},{"$f":"Pomocné!AB271","v":372},{"$f":"Pomocné!AC271","v":360},{"$f":"Pomocné!AD271","v":527},{"$f":"Pomocné!AE271","v":720},{"$f":"Pomocné!AF271","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U276","v":682},{"$f":"Pomocné!V276","v":560},{"$f":"Pomocné!W276","v":372},{"$f":"Pomocné!X276","v":360},{"$f":"Pomocné!Y276","v":217},{"$f":"Pomocné!Z276","v":0},{"$f":"Pomocné!AA276","v":0},{"$f":"Pomocné!AB276","v":0},{"$f":"Pomocné!AC276","v":210},{"$f":"Pomocné!AD276","v":372},{"$f":"Pomocné!AE276","v":390},{"$f":"Pomocné!AF276","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U281","v":279},{"$f":"Pomocné!V281","v":252},{"$f":"Pomocné!W281","v":186},{"$f":"Pomocné!X281","v":120},{"$f":"Pomocné!Y281","v":0},{"$f":"Pomocné!Z281","v":0},{"$f":"Pomocné!AA281","v":0},{"$f":"Pomocné!AB281","v":0},{"$f":"Pomocné!AC281","v":0},{"$f":"Pomocné!AD281","v":124},{"$f":"Pomocné!AE281","v":210},{"$f":"Pomocné!AF281","v":279},1450]
[null,"6. WAVE",{"$f":"Pomocné!U286","v":155},{"$f":"Pomocné!V286","v":112},{"$f":"Pomocné!W286","v":124},{"$f":"Pomocné!X286","v":0},{"$f":"Pomocné!Y286","v":0},{"$f":"Pomocné!Z286","v":0},{"$f":"Pomocné!AA286","v":0},{"$f":"Pomocné!AB286","v":0},{"$f":"Pomocné!AC286","v":0},{"$f":"Pomocné!AD286","v":0},{"$f":"Pomocné!AE286","v":120},{"$f":"Pomocné!AF286","v":124},635]
[null,"kotle pod WAVE",{"$f":"Pomocné!U256","v":0},{"$f":"Pomocné!V256","v":0},{"$f":"Pomocné!W256","v":0},{"$f":"Pomocné!X256","v":0},{"$f":"Pomocné!Y256","v":93},{"$f":"Pomocné!Z256","v":240},{"$f":"Pomocné!AA256","v":248},{"$f":"Pomocné!AB256","v":248},{"$f":"Pomocné!AC256","v":90},{"$f":"Pomocné!AD256","v":0},{"$f":"Pomocné!AE256","v":0},{"$f":"Pomocné!AF256","v":0},{"$f":"SUM(C412:N412)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U291","v":93},{"$f":"Pomocné!V291","v":56},{"$f":"Pomocné!W291","v":0},{"$f":"Pomocné!X291","v":0},{"$f":"Pomocné!Y291","v":0},{"$f":"Pomocné!Z291","v":0},{"$f":"Pomocné!AA291","v":0},{"$f":"Pomocné!AB291","v":0},{"$f":"Pomocné!AC291","v":0},{"$f":"Pomocné!AD291","v":0},{"$f":"Pomocné!AE291","v":0},{"$f":"Pomocné!AF291","v":62},211,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U262","v":107.88472222222222},{"$f":"Pomocné!V262","v":108.04236111111111},{"$f":"Pomocné!W262","v":106.24999999999999},{"$f":"Pomocné!X262","v":99.637500000000003},{"$f":"Pomocné!Y262","v":102.54166666666667},{"$f":"Pomocné!Z262","v":95.520833333333329},{"$f":"Pomocné!AA262","v":95.520833333333343},{"$f":"Pomocné!AB262","v":95.520833333333343},{"$f":"Pomocné!AC262","v":103.60763888888889},{"$f":"Pomocné!AD262","v":100.81736111111111},{"$f":"Pomocné!AE262","v":105.19861111111111},{"$f":"Pomocné!AF262","v":108.96319444444443},{"$f":"Pomocné!AG262","v":103.06263708873381}]
[null,"2. WAVE",{"$f":"Pomocné!U267","v":107.88472222222222},{"$f":"Pomocné!V267","v":108.04236111111111},{"$f":"Pomocné!W267","v":106.24999999999999},{"$f":"Pomocné!X267","v":99.637500000000003},{"$f":"Pomocné!Y267","v":98.526315789473685},{"$f":"Pomocné!Z267","v":93.944444444444443},{"$f":"Pomocné!AA267","v":93.944444444444457},{"$f":"Pomocné!AB267","v":93.944444444444457},{"$f":"Pomocné!AC267","v":99.557017543859644},{"$f":"Pomocné!AD267","v":100.81736111111111},{"$f":"Pomocné!AE267","v":105.19861111111111},{"$f":"Pomocné!AF267","v":108.96319444444443},{"$f":"Pomocné!AG267","v":102.56748741667801}]
[null,"3. WAVE",{"$f":"Pomocné!U272","v":107.88472222222222},{"$f":"Pomocné!V272","v":108.04236111111111},{"$f":"Pomocné!W272","v":106.24999999999999},{"$f":"Pomocné!X272","v":97.238888888888894},{"$f":"Pomocné!Y272","v":104.70833333333333},{"$f":"Pomocné!Z272","v":93.944444444444443},{"$f":"Pomocné!AA272","v":93.944444444444457},{"$f":"Pomocné!AB272","v":93.944444444444457},{"$f":"Pomocné!AC272","v":105.50694444444444},{"$f":"Pomocné!AD272","v":97.830392156862743},{"$f":"Pomocné!AE272","v":105.19861111111111},{"$f":"Pomocné!AF272","v":108.96319444444443},{"$f":"Pomocné!AG272","v":103.17858127776927}]
[null,"4. WAVE",{"$f":"Pomocné!U277","v":107.07121212121211},{"$f":"Pomocné!V277","v":106.56750000000001},{"$f":"Pomocné!W277","v":107.19444444444446},{"$f":"Pomocné!X277","v":102.60833333333333},{"$f":"Pomocné!Y277","v":100.21428571428571},{"$f":"Pomocné!Z277","v":0},{"$f":"Pomocné!AA277","v":0},{"$f":"Pomocné!AB277","v":0},{"$f":"Pomocné!AC277","v":101.10714285714286},{"$f":"Pomocné!AD277","v":102.28749999999999},{"$f":"Pomocné!AE277","v":104.90512820512821},{"$f":"Pomocné!AF277","v":107.14649122807018},{"$f":"Pomocné!AG277","v":105.16202914001421}]
[null,"5. WAVE",{"$f":"Pomocné!U282","v":111.11851851851851},{"$f":"Pomocné!V282","v":111.28888888888889},{"$f":"Pomocné!W282","v":104.72222222222223},{"$f":"Pomocné!X282","v":106.45},{"$f":"Pomocné!Y282","v":0},{"$f":"Pomocné!Z282","v":0},{"$f":"Pomocné!AA282","v":0},{"$f":"Pomocné!AB282","v":0},{"$f":"Pomocné!AC282","v":0},{"$f":"Pomocné!AD282","v":106.05000000000001},{"$f":"Pomocné!AE282","v":104.46666666666667},{"$f":"Pomocné!AF282","v":111.05925925925926},{"$f":"Pomocné!AG282","v":108.53305747126439}]
[null,"6. WAVE",{"$f":"Pomocné!U287","v":115.93333333333334},{"$f":"Pomocné!V287","v":118},{"$f":"Pomocné!W287","v":105.83333333333334},{"$f":"Pomocné!X287","v":0},{"$f":"Pomocné!Y287","v":0},{"$f":"Pomocné!Z287","v":0},{"$f":"Pomocné!AA287","v":0},{"$f":"Pomocné!AB287","v":0},{"$f":"Pomocné!AC287","v":0},{"$f":"Pomocné!AD287","v":0},{"$f":"Pomocné!AE287","v":106.91666666666667},{"$f":"Pomocné!AF287","v":117.83333333333334},{"$f":"Pomocné!AG287","v":112.99265091863516}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U257","v":0},{"$f":"Pomocné!V257","v":0},{"$f":"Pomocné!W257","v":0},{"$f":"Pomocné!X257","v":0},{"$f":"Pomocné!Y257","v":9},{"$f":"Pomocné!Z257","v":27.75},{"$f":"Pomocné!AA257","v":27.75},{"$f":"Pomocné!AB257","v":27.75},{"$f":"Pomocné!AC257","v":12.666666666666666},{"$f":"Pomocné!AD257","v":0},{"$f":"Pomocné!AE257","v":0},{"$f":"Pomocné!AF257","v":0},{"$f":"Pomocné!AG257","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U292","v":27.333333333333332},{"$f":"Pomocné!V292","v":18},{"$f":"Pomocné!W292","v":0},{"$f":"Pomocné!X292","v":0},{"$f":"Pomocné!Y292","v":0},{"$f":"Pomocné!Z292","v":0},{"$f":"Pomocné!AA292","v":0},{"$f":"Pomocné!AB292","v":0},{"$f":"Pomocné!AC292","v":0},{"$f":"Pomocné!AD292","v":0},{"$f":"Pomocné!AE292","v":0},{"$f":"Pomocné!AF292","v":16},{"$f":"Pomocné!AG292","v":21.526066350710902}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C414/1000*C406*3.6","v":288.95844},{"$f":"D414/1000*D406*3.6","v":261.37608},284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,291.84701999999999,{"$f":"SUM(C422:N422)","v":2977.1085599999997}]
[null,"2. WAVE",288.95844,{"$f":"D415/1000*D407*3.6","v":261.37608},284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,291.84701999999999,{"$f":"SUM(C423:N423)","v":2714.3049600000004}]
[null,"3. WAVE",288.95844,{"$f":"D416/1000*D408*3.6","v":261.37608},284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,291.84701999999999,2424.4077600000001]
[null,"4. WAVE",262.88123999999999,{"$f":"D417/1000*D409*3.6","v":214.84008000000003},143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,227.19342,1420.4445600000001]
[null,"5. WAVE",111.60744000000001,{"$f":"D418/1000*D410*3.6","v":100.96128000000002},70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,111.54792,566.54255999999998]
[null,"6. WAVE",64.690799999999996,{"$f":"D419/1000*D411*3.6","v":47.577599999999997},47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,52.600800000000007,258.30119999999999]
[null,"WAVY celkem",{"$f":"C423+C422+C424+C425+C426+C427","v":1306.0548000000001},{"$f":"D423+D422+D424+D425+D426+D427","v":1147.5072000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1266.8832,{"$f":"SUM(C428:N428)","v":10361.109600000002}]
[null,"kotle pod WAVE",{"$f":"C420/1000*C412*3.6","v":0},{"$f":"D420/1000*D412*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C429:N429)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C421/1000*C413*3.6","v":9.1511999999999993},{"$f":"D421/1000*D413*3.6","v":3.6288},0,0,0,0,0,0,0,0,0,3.5712000000000002,16.351199999999999]
[null,"kotle celkem",{"$f":"C429+C430","v":9.1511999999999993},{"$f":"D429+D430","v":3.6288},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,3.5712000000000002,{"$f":"SUM(C431:N431)","v":96.994799999999998},{"$f":"O431+O428","v":10458.104400000002}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C422/3.6*1000/($B366/$B362)","v":668.88527777777779},{"$f":"D422/3.6*1000/($B366/$B362)","v":605.03722222222234},658.74999999999989,597.82500000000005,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,625.06763888888895,631.19166666666672,675.57180555555544,{"$f":"SUM(C432:N432)","v":6891.4549999999999}]
[null,"2. WAVE",{"$f":"C423/3.6*1000/($B366/$B362)","v":668.88527777777779},{"$f":"D423/3.6*1000/($B366/$B362)","v":605.03722222222234},658.74999999999989,597.82500000000005,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,625.06763888888895,631.19166666666672,675.57180555555544,{"$f":"SUM(C433:N433)","v":6283.1133333333337}]
[null,"3. WAVE",{"$f":"C424/3.6*1000/($B366/$B362)","v":668.88527777777779},{"$f":"D424/3.6*1000/($B366/$B362)","v":605.03722222222234},658.74999999999989,437.57499999999999,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,429.63847222222222,631.19166666666672,675.57180555555544,5612.0550000000003]
[null,"4. WAVE",{"$f":"C425/3.6*1000/($B366/$B362)","v":608.52138888888885},{"$f":"D425/3.6*1000/($B366/$B362)","v":497.315},332.30277777777781,307.82499999999999,181.22083333333333,0,0,0,176.9375,317.09124999999989,340.94166666666672,525.9106944444444,3288.0661111111112]
[null,"5. WAVE",{"$f":"C426/3.6*1000/($B366/$B362)","v":258.35055555555556},{"$f":"D426/3.6*1000/($B366/$B362)","v":233.70666666666668},162.31944444444446,106.45,0,0,0,0,0,109.58499999999999,182.81666666666666,258.21277777777777,1311.4411111111112]
[null,"6. WAVE",{"$f":"C427/3.6*1000/($B366/$B362)","v":149.74722222222221},{"$f":"D427/3.6*1000/($B366/$B362)","v":110.13333333333334},109.36111111111113,0,0,0,0,0,0,0,106.91666666666667,121.76111111111112,597.91944444444448]
[null,"WAVY celkem",{"$f":"C428/3.6*1000/$B366","v":503.87916666666666},{"$f":"D428/3.6*1000/$B366","v":442.71111111111117},430.03888888888872,341.25000000000006,270.86250000000007,157.62500000000003,162.87916666666669,162.87916666666669,264.66666666666663,351.07500000000005,420.70833333333331,488.76666666666665,3997.3416666666672]
[null,"kotle pod WAVE",{"$f":"IFERROR(C429/3.6*1000/$E390,0)","v":0},{"$f":"IFERROR(D429/3.6*1000/$E390,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C430/3.6*1000/$E391,0)","v":0},{"$f":"IFERROR(D430/3.6*1000/$E391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C431/3.6*1000/($E390+$E391)","v":28.244444444444444},{"$f":"D431/3.6*1000/($E390+$E391)","v":11.2},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,11.022222222222222,299.36666666666673,{"$f":"O431/3.6*1000/($E390+$E391)","v":299.36666666666662}]
[]
[]
["WAVE:",7,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",7,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B444","v":840},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B448+B469","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE",null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B465+B479)/-1000","v":-27247.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C448:L448)","v":840},120,{"$f":"IF(D450>0,C448,0)","v":120},{"$f":"IF(E450>0,D448,0)","v":120},120,120,120,120,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B455","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C449","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D450>0,C449,0)","v":72},{"$f":"IF(E450>0,D449,0)","v":72},72,72,72,72,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B473","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C450:L450)/(B444-COUNTIF(C450:L450,\"=0\"))","v":3992.8571428571427},{"$f":"O488","v":8024},{"$f":"O489","v":7351},{"$f":"O490","v":6527},{"$f":"O491","v":3752},{"$f":"O492","v":1450},{"$f":"O493","v":635},{"$f":"O494","v":211},null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B460-B476","v":-61.589372472399994},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C451:L451)/(B444-COUNTIF(C451:L451,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!AG306","v":102.6927111522575},{"$f":"Pomocné!AG311","v":102.16369395806205},{"$f":"Pomocné!AG316","v":102.72381098294993},{"$f":"Pomocné!AG321","v":104.37090821403189},{"$f":"Pomocné!AG326","v":106.48596387520524},{"$f":"Pomocné!AG331","v":108.31818522684664},{"$f":"Pomocné!AG336","v":105.9322951929587},null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B457","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C452:L452)","v":10377.460800000003},{"$f":"O506","v":2966.4227314285718},{"$f":"O507","v":2703.6191314285716},{"$f":"O508","v":2413.7219314285721},{"$f":"O509","v":1409.7587314285715},{"$f":"O510","v":555.85673142857149},{"$f":"O511","v":247.61537142857145},{"$f":"O512","v":80.466171428571428}]
["roční využití výkonu [h/r]",{"$f":"B452/3.6*1000/B448","v":3431.7000000000007},{"$f":"IF(C448>0,C452/3.6*1000/C448,0)","v":6866.7192857142854},{"$f":"IF(D448>0,D452/3.6*1000/D448,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C454:L454)/B444","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T447","v":-27247.200000000001},{"$f":"X454*(1+$T$3/100)^S454","v":-27247.200000000001},{"$f":"Y454","v":-27247.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C455:L455)","v":13836.614400000002},{"$f":"C452/C454*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,null,null,null,null,null,null,null,null,null,1,{"$f":"T448*$AD$5/1000","v":-1867.9429440000004},{"$f":"T449*$AE$5/1000","v":-25.659327272727275},{"$f":"T450*$AC$5/1000","v":-160.13236842823997},{"$f":"T451*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T455:W455)","v":-1576.1972040529677},{"$f":"X455*(1+$T$3/100)^S455","v":-1655.0070642556161},{"$f":"Z454+Y455","v":-28902.207064255617}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C456:L456)/B444","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,2,{"$f":"T448*$AD$6/1000","v":-1867.9429440000004},{"$f":"T449*$AE$6/1000","v":-25.659327272727275},{"$f":"T450*$AC$6/1000","v":-160.13236842823997},{"$f":"T451*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T456:W456)","v":-1576.1972040529677},-1737.7574174683969,{"$f":"Z455+Y456","v":-30639.964481724015}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C457:L457)","v":183.66824448000008},{"$f":"C455/3.6*(C456/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,null,null,null,null,null,null,null,null,null,3,{"$f":"T448*$AD$7/1000","v":-1867.9429440000004},{"$f":"T449*$AE$7/1000","v":-25.659327272727275},{"$f":"T450*$AC$7/1000","v":-160.13236842823997},{"$f":"T451*$AC$7/1000","v":477.53743564800021},-1576.1972040529677,-1824.6452883418169,-32464.609770065832]
["prum el. vykon [W]",{"$f":"SUM(C458:L458)/(B444-COUNTIF(C458:L458,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C457*1000000/C450,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,6784.8123471775243,6901.5533484981052,6749.5350394944708,null,null,null,null,null,null,null,null,null,4,{"$f":"T448*$AD$8/1000","v":-1867.9429440000004},{"$f":"T449*$AE$8/1000","v":-25.659327272727275},{"$f":"T450*$AC$8/1000","v":-160.13236842823997},{"$f":"T451*$AC$8/1000","v":477.53743564800021},-1576.1972040529677,-1915.8775527589075,-34380.487322824738]
["el. prikon [W]",{"$f":"SUM(C459:L459)","v":15400},{"$f":"'Kotle na pelety'!$I$23","v":2200},{"$f":"IF(D450>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E450>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F450>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(G450>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(H450>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(I450>0,'Kotle na pelety'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,5,{"$f":"T448*$AD$9/1000","v":-1867.9429440000004},{"$f":"T449*$AE$9/1000","v":-25.659327272727275},{"$f":"T450*$AC$9/1000","v":-160.13236842823997},{"$f":"T451*$AC$9/1000","v":477.53743564800021},-1576.1972040529677,-2011.6714303968531,-36392.158753221593]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C460:L460)","v":61.489999999999995},{"$f":"C459/1000000*C450","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,0.4642,null,null,null,null,null,null,null,null,null,6,{"$f":"T448*$AD$10/1000","v":-1867.9429440000004},{"$f":"T449*$AE$10/1000","v":-25.659327272727275},{"$f":"T450*$AC$10/1000","v":-160.13236842823997},{"$f":"T451*$AC$10/1000","v":477.53743564800021},-1576.1972040529677,-2112.2550019166956,-38504.413755138288]
["náklady na palivo [Kc/r]",{"$f":"SUM(C461:L461)","v":1867942.9440000004},{"$f":"C455*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,null,null,null,null,null,null,null,null,null,7,{"$f":"T448*$AD$11/1000","v":-1867.9429440000004},{"$f":"T449*$AE$11/1000","v":-25.659327272727275},{"$f":"T450*$AC$11/1000","v":-160.13236842823997},{"$f":"T451*$AC$11/1000","v":477.53743564800021},-1576.1972040529677,-2217.8677520125307,-40722.281507150816]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C462:L462)","v":159874.00000000003},{"$f":"$F$5*C460","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,null,null,null,null,null,null,null,null,null,8,{"$f":"T448*$AD$12/1000","v":-1867.9429440000004},{"$f":"T449*$AE$12/1000","v":-25.659327272727275},{"$f":"T450*$AC$12/1000","v":-160.13236842823997},{"$f":"T451*$AC$12/1000","v":477.53743564800021},-1576.1972040529677,-2328.761139613157,-43051.04264676397]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C457","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,null,null,null,null,null,null,null,null,null,9,{"$f":"T448*$AD$13/1000","v":-1867.9429440000004},{"$f":"T449*$AE$13/1000","v":-25.659327272727275},{"$f":"T450*$AC$13/1000","v":-160.13236842823997},{"$f":"T451*$AC$13/1000","v":477.53743564800021},-1576.1972040529677,-2445.199196593815,-45496.241843357784]
["provozni naklady [Kc/r]",{"$f":"SUM(C464:L464)","v":-1550279.508352},{"$f":"C463-C462-C461","v":-443348.11940754298},{"$f":"D463-D462-D461","v":-404287.28951243177},{"$f":"E463-E462-E461","v":-360732.65212220961},{"$f":"F463-F462-F461","v":-210345.43998828362},{"$f":"G463-G462-G461","v":-82769.469108283607},{"$f":"H463-H462-H461","v":-36808.502278772488},-11988.035934476189,null,null,null,null,null,null,null,null,null,10,{"$f":"T448*$AD$14/1000","v":-1867.9429440000004},{"$f":"T449*$AE$14/1000","v":-25.659327272727275},{"$f":"T450*$AC$14/1000","v":-160.13236842823997},{"$f":"T451*$AC$14/1000","v":477.53743564800021},-1576.1972040529677,-2567.4591564235056,-48063.700999781293]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C465:L465)","v":25708200},{"$f":"$F$2","v":3672600},{"$f":"IF(D450>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,null,null,null,null,null,null,null,null,null,11,{"$f":"T448*$AD$15/1000","v":-1867.9429440000004},{"$f":"T449*$AE$15/1000","v":-25.659327272727275},{"$f":"T450*$AC$15/1000","v":-160.13236842823997},{"$f":"T451*$AC$15/1000","v":477.53743564800021},-1576.1972040529677,-2695.8321142446812,-50759.533114025973]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T448*$AD$16/1000","v":-1867.9429440000004},{"$f":"T449*$AE$16/1000","v":-25.659327272727275},{"$f":"T450*$AC$16/1000","v":-160.13236842823997},{"$f":"T451*$AC$16/1000","v":477.53743564800021},-1576.1972040529677,-2830.623719956915,-53590.156833982888]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B448","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B467-SUM(C469:Q469)","v":-167},null,13,{"$f":"T448*$AD$17/1000","v":-1867.9429440000004},{"$f":"T449*$AE$17/1000","v":-25.659327272727275},{"$f":"T450*$AC$17/1000","v":-160.13236842823997},{"$f":"T451*$AC$17/1000","v":477.53743564800021},-1576.1972040529677,-2972.154905954761,-56562.31173993765]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T448*$AD$18/1000","v":-1867.9429440000004},{"$f":"T449*$AE$18/1000","v":-25.659327272727275},{"$f":"T450*$AC$18/1000","v":-160.13236842823997},{"$f":"T451*$AC$18/1000","v":477.53743564800021},-1576.1972040529677,-3120.7626512524985,-59683.074391190152]
["jmen. vykon [kW]",{"$f":"SUM(C469:Q469)","v":90},{"$f":"IF(C449<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C469=0,0,IF(C449>C469,VLOOKUP(C469+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D469=0,0,IF(C449>(C469+D469),VLOOKUP((C469+D469+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$467-SUM($C$469:E$469))<0,0,IF(($B$467-SUM($C$469:E$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:E$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:E$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:F$469))<0,0,IF(($B$467-SUM($C$469:F$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:F$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:F$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:G$469))<0,0,IF(($B$467-SUM($C$469:G$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:G$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:G$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:H$469))<0,0,IF(($B$467-SUM($C$469:H$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:H$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:H$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:I$469))<0,0,IF(($B$467-SUM($C$469:I$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:I$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:I$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:J$469))<0,0,IF(($B$467-SUM($C$469:J$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:J$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:J$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:K$469))<0,0,IF(($B$467-SUM($C$469:K$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:K$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:K$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:L$469))<0,0,IF(($B$467-SUM($C$469:L$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:L$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:L$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:M$469))<0,0,IF(($B$467-SUM($C$469:M$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:M$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:M$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:N$469))<0,0,IF(($B$467-SUM($C$469:N$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:N$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:N$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:O$469))<0,0,IF(($B$467-SUM($C$469:O$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:O$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:O$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:P$469))<0,0,IF(($B$467-SUM($C$469:P$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:P$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:P$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T448*$AD$19/1000","v":-1867.9429440000004},{"$f":"T449*$AE$19/1000","v":-25.659327272727275},{"$f":"T450*$AC$19/1000","v":-160.13236842823997},{"$f":"T451*$AC$19/1000","v":477.53743564800021},-1576.1972040529677,-3276.8007838151243,-62959.875175005276]
["min. vykon [kW]",{"$f":"MIN(IF(C470:Q470>0,C470:Q470))","v":6},{"$f":"IF(C469=0,0,VLOOKUP(C469,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D469=0,0,VLOOKUP(D469,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E469=0,0,VLOOKUP(E469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F469=0,0,VLOOKUP(F469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G469=0,0,VLOOKUP(G469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H469=0,0,VLOOKUP(H469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I469=0,0,VLOOKUP(I469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J469=0,0,VLOOKUP(J469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K469=0,0,VLOOKUP(K469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L469=0,0,VLOOKUP(L469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M469=0,0,VLOOKUP(M469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N469=0,0,VLOOKUP(N469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O469=0,0,VLOOKUP(O469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P469=0,0,VLOOKUP(P469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q469=0,0,VLOOKUP(Q469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T448*$AD$20/1000","v":-1867.9429440000004},{"$f":"T449*$AE$20/1000","v":-25.659327272727275},{"$f":"T450*$AC$20/1000","v":-160.13236842823997},{"$f":"T451*$AC$20/1000","v":477.53743564800021},-1576.1972040529677,-3440.6408230058801,-66400.515998011149]
["produkce tepla [GJ/r]",{"$f":"O516","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T448*$AD$21/1000","v":-1867.9429440000004},{"$f":"T449*$AE$21/1000","v":-25.659327272727275},{"$f":"T450*$AC$21/1000","v":-160.13236842823997},{"$f":"T451*$AC$21/1000","v":477.53743564800021},-1576.1972040529677,-3612.6728641561749,-70013.188862167328]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C469:E469)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T448*$AD$22/1000","v":-1867.9429440000004},{"$f":"T449*$AE$22/1000","v":-25.659327272727275},{"$f":"T450*$AC$22/1000","v":-160.13236842823997},{"$f":"T451*$AC$22/1000","v":477.53743564800021},-1576.1972040529677,-3793.3065073639832,-73806.495369531316]
["spotřeba v palivu [GJ]",{"$f":"B471/B472*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F469:Q469)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T448*$AD$23/1000","v":-1867.9429440000004},{"$f":"T449*$AE$23/1000","v":-25.659327272727275},{"$f":"T450*$AC$23/1000","v":-160.13236842823997},{"$f":"T451*$AC$23/1000","v":477.53743564800021},-1576.1972040529677,-3982.9718327321825,-77789.467202263506]
["vyuziti vykonu [h/r]",{"$f":"IF(B448>0,B471/3.6*1000/B469,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T448*$AD$24/1000","v":-1867.9429440000004},{"$f":"T449*$AE$24/1000","v":-25.659327272727275},{"$f":"T450*$AC$24/1000","v":-160.13236842823997},{"$f":"T451*$AC$24/1000","v":477.53743564800021},-1576.1972040529677,-4182.1204243687916,-81971.587626632303]
["prum. el. prikon [W]",{"$f":"(0.2224*O504+102.71)+(0.2224*O505+102.71)","v":210.84109075081608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T448*$AD$25/1000","v":-1867.9429440000004},{"$f":"T449*$AE$25/1000","v":-25.659327272727275},{"$f":"T450*$AC$25/1000","v":-160.13236842823997},{"$f":"T451*$AC$25/1000","v":477.53743564800021},-1576.1972040529677,-4391.226445587231,-86362.814072219539]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O504+102.71)/1000000*O495+(0.2224*O505+102.71)/1000000*O496","v":9.9372472399999995E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T448*$AD$26/1000","v":-1867.9429440000004},{"$f":"T449*$AE$26/1000","v":-25.659327272727275},{"$f":"T450*$AC$26/1000","v":-160.13236842823997},{"$f":"T451*$AC$26/1000","v":477.53743564800021},-1576.1972040529677,-4610.7877678665927,-90973.601840086136]
["náklady na palivo [Kc/r]",{"$f":"B473*$F$7","v":25659.327272727274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T448*$AD$27/1000","v":-1867.9429440000004},{"$f":"T449*$AE$27/1000","v":-25.659327272727275},{"$f":"T450*$AC$27/1000","v":-160.13236842823997},{"$f":"T451*$AC$27/1000","v":477.53743564800021},-1576.1972040529677,-4841.327156259923,-95814.928996346061]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B476","v":258.36842824000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T448*$AD$28/1000","v":-1867.9429440000004},{"$f":"T449*$AE$28/1000","v":-25.659327272727275},{"$f":"T450*$AC$28/1000","v":-160.13236842823997},{"$f":"T451*$AC$28/1000","v":477.53743564800021},-1576.1972040529677,-5083.3935140729182,-100898.32251041898]
["investiční náklady  [Kc/1.r]",{"$f":"B469*$F$3","v":1539000},"provozni naklady [Kc/r]",{"$f":"B477+B478","v":25917.695700967273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T448*$AD$29/1000","v":-1867.9429440000004},{"$f":"T449*$AE$29/1000","v":-25.659327272727275},{"$f":"T450*$AC$29/1000","v":-160.13236842823997},{"$f":"T451*$AC$29/1000","v":477.53743564800021},-1576.1972040529677,-5337.5631897765643,-106235.88570019555]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B461+B477","v":1893602.2712727278}]
["náklady na elektřinu [Kc/r]",{"$f":"B462+B478","v":160132.36842824004}]
["úspora za elektřinu [Kc/r]",{"$f":"B463","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B483-B482-B481","v":-1576197.2040529675}]
["investiční náklady  [Kc/1.r]",{"$f":"B465+B479","v":27247200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U305","v":744},{"$f":"Pomocné!V305","v":672},{"$f":"Pomocné!W305","v":744},{"$f":"Pomocné!X305","v":720},{"$f":"Pomocné!Y305","v":744},{"$f":"Pomocné!Z305","v":480},{"$f":"Pomocné!AA305","v":496},{"$f":"Pomocné!AB305","v":496},{"$f":"Pomocné!AC305","v":720},{"$f":"Pomocné!AD305","v":744},{"$f":"Pomocné!AE305","v":720},{"$f":"Pomocné!AF305","v":744},{"$f":"SUM(C488:N488)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U310","v":744},{"$f":"Pomocné!V310","v":672},{"$f":"Pomocné!W310","v":744},{"$f":"Pomocné!X310","v":720},{"$f":"Pomocné!Y310","v":589},{"$f":"Pomocné!Z310","v":360},{"$f":"Pomocné!AA310","v":372},{"$f":"Pomocné!AB310","v":372},{"$f":"Pomocné!AC310","v":570},{"$f":"Pomocné!AD310","v":744},{"$f":"Pomocné!AE310","v":720},{"$f":"Pomocné!AF310","v":744},{"$f":"SUM(C489:N489)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U315","v":744},{"$f":"Pomocné!V315","v":672},{"$f":"Pomocné!W315","v":744},{"$f":"Pomocné!X315","v":540},{"$f":"Pomocné!Y315","v":372},{"$f":"Pomocné!Z315","v":360},{"$f":"Pomocné!AA315","v":372},{"$f":"Pomocné!AB315","v":372},{"$f":"Pomocné!AC315","v":360},{"$f":"Pomocné!AD315","v":527},{"$f":"Pomocné!AE315","v":720},{"$f":"Pomocné!AF315","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U320","v":682},{"$f":"Pomocné!V320","v":560},{"$f":"Pomocné!W320","v":372},{"$f":"Pomocné!X320","v":360},{"$f":"Pomocné!Y320","v":217},{"$f":"Pomocné!Z320","v":0},{"$f":"Pomocné!AA320","v":0},{"$f":"Pomocné!AB320","v":0},{"$f":"Pomocné!AC320","v":210},{"$f":"Pomocné!AD320","v":372},{"$f":"Pomocné!AE320","v":390},{"$f":"Pomocné!AF320","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U325","v":279},{"$f":"Pomocné!V325","v":252},{"$f":"Pomocné!W325","v":186},{"$f":"Pomocné!X325","v":120},{"$f":"Pomocné!Y325","v":0},{"$f":"Pomocné!Z325","v":0},{"$f":"Pomocné!AA325","v":0},{"$f":"Pomocné!AB325","v":0},{"$f":"Pomocné!AC325","v":0},{"$f":"Pomocné!AD325","v":124},{"$f":"Pomocné!AE325","v":210},{"$f":"Pomocné!AF325","v":279},1450]
[null,"6. WAVE",{"$f":"Pomocné!U330","v":155},{"$f":"Pomocné!V330","v":112},{"$f":"Pomocné!W330","v":124},{"$f":"Pomocné!X330","v":0},{"$f":"Pomocné!Y330","v":0},{"$f":"Pomocné!Z330","v":0},{"$f":"Pomocné!AA330","v":0},{"$f":"Pomocné!AB330","v":0},{"$f":"Pomocné!AC330","v":0},{"$f":"Pomocné!AD330","v":0},{"$f":"Pomocné!AE330","v":120},{"$f":"Pomocné!AF330","v":124},635]
[null,"7. WAVE",{"$f":"Pomocné!U335","v":93},{"$f":"Pomocné!V335","v":56},{"$f":"Pomocné!W335","v":0},{"$f":"Pomocné!X335","v":0},{"$f":"Pomocné!Y335","v":0},{"$f":"Pomocné!Z335","v":0},{"$f":"Pomocné!AA335","v":0},{"$f":"Pomocné!AB335","v":0},{"$f":"Pomocné!AC335","v":0},{"$f":"Pomocné!AD335","v":0},{"$f":"Pomocné!AE335","v":0},{"$f":"Pomocné!AF335","v":62},211]
[null,"kotle pod WAVE",{"$f":"Pomocné!U300","v":0},{"$f":"Pomocné!V300","v":0},{"$f":"Pomocné!W300","v":0},{"$f":"Pomocné!X300","v":0},{"$f":"Pomocné!Y300","v":93},{"$f":"Pomocné!Z300","v":240},{"$f":"Pomocné!AA300","v":248},{"$f":"Pomocné!AB300","v":248},{"$f":"Pomocné!AC300","v":90},{"$f":"Pomocné!AD300","v":0},{"$f":"Pomocné!AE300","v":0},{"$f":"Pomocné!AF300","v":0},{"$f":"SUM(C495:N495)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U340","v":0},{"$f":"Pomocné!V340","v":0},{"$f":"Pomocné!W340","v":0},{"$f":"Pomocné!X340","v":0},{"$f":"Pomocné!Y340","v":0},{"$f":"Pomocné!Z340","v":0},{"$f":"Pomocné!AA340","v":0},{"$f":"Pomocné!AB340","v":0},{"$f":"Pomocné!AC340","v":0},{"$f":"Pomocné!AD340","v":0},{"$f":"Pomocné!AE340","v":0},{"$f":"Pomocné!AF340","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U306","v":106.22996031746032},{"$f":"Pomocné!V306","v":106.82807539682538},{"$f":"Pomocné!W306","v":106.24999999999999},{"$f":"Pomocné!X306","v":99.637500000000003},{"$f":"Pomocné!Y306","v":102.54166666666667},{"$f":"Pomocné!Z306","v":95.520833333333329},{"$f":"Pomocné!AA306","v":95.520833333333343},{"$f":"Pomocné!AB306","v":95.520833333333343},{"$f":"Pomocné!AC306","v":103.60763888888889},{"$f":"Pomocné!AD306","v":100.81736111111111},{"$f":"Pomocné!AE306","v":105.19861111111111},{"$f":"Pomocné!AF306","v":107.7250992063492},{"$f":"Pomocné!AG306","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U311","v":106.22996031746032},{"$f":"Pomocné!V311","v":106.82807539682538},{"$f":"Pomocné!W311","v":106.24999999999999},{"$f":"Pomocné!X311","v":99.637500000000003},{"$f":"Pomocné!Y311","v":98.526315789473685},{"$f":"Pomocné!Z311","v":93.944444444444443},{"$f":"Pomocné!AA311","v":93.944444444444457},{"$f":"Pomocné!AB311","v":93.944444444444457},{"$f":"Pomocné!AC311","v":99.557017543859644},{"$f":"Pomocné!AD311","v":100.81736111111111},{"$f":"Pomocné!AE311","v":105.19861111111111},{"$f":"Pomocné!AF311","v":107.7250992063492},{"$f":"Pomocné!AG311","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U316","v":106.22996031746032},{"$f":"Pomocné!V316","v":106.82807539682538},{"$f":"Pomocné!W316","v":106.24999999999999},{"$f":"Pomocné!X316","v":97.238888888888894},{"$f":"Pomocné!Y316","v":104.70833333333333},{"$f":"Pomocné!Z316","v":93.944444444444443},{"$f":"Pomocné!AA316","v":93.944444444444457},{"$f":"Pomocné!AB316","v":93.944444444444457},{"$f":"Pomocné!AC316","v":105.50694444444444},{"$f":"Pomocné!AD316","v":97.830392156862743},{"$f":"Pomocné!AE316","v":105.19861111111111},{"$f":"Pomocné!AF316","v":107.7250992063492},{"$f":"Pomocné!AG316","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U321","v":105.26601731601731},{"$f":"Pomocné!V321","v":105.11035714285715},{"$f":"Pomocné!W321","v":107.19444444444446},{"$f":"Pomocné!X321","v":102.60833333333333},{"$f":"Pomocné!Y321","v":100.21428571428571},{"$f":"Pomocné!Z321","v":0},{"$f":"Pomocné!AA321","v":0},{"$f":"Pomocné!AB321","v":0},{"$f":"Pomocné!AC321","v":101.10714285714286},{"$f":"Pomocné!AD321","v":102.28749999999999},{"$f":"Pomocné!AE321","v":104.90512820512821},{"$f":"Pomocné!AF321","v":105.58258145363409},{"$f":"Pomocné!AG321","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U326","v":106.70582010582011},{"$f":"Pomocné!V326","v":108.05079365079365},{"$f":"Pomocné!W326","v":104.72222222222223},{"$f":"Pomocné!X326","v":106.45},{"$f":"Pomocné!Y326","v":0},{"$f":"Pomocné!Z326","v":0},{"$f":"Pomocné!AA326","v":0},{"$f":"Pomocné!AB326","v":0},{"$f":"Pomocné!AC326","v":0},{"$f":"Pomocné!AD326","v":106.05000000000001},{"$f":"Pomocné!AE326","v":104.46666666666667},{"$f":"Pomocné!AF326","v":107.75767195767196},{"$f":"Pomocné!AG326","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U331","v":107.99047619047619},{"$f":"Pomocné!V331","v":110.71428571428571},{"$f":"Pomocné!W331","v":105.83333333333334},{"$f":"Pomocné!X331","v":0},{"$f":"Pomocné!Y331","v":0},{"$f":"Pomocné!Z331","v":0},{"$f":"Pomocné!AA331","v":0},{"$f":"Pomocné!AB331","v":0},{"$f":"Pomocné!AC331","v":0},{"$f":"Pomocné!AD331","v":0},{"$f":"Pomocné!AE331","v":106.91666666666667},{"$f":"Pomocné!AF331","v":110.40476190476191},{"$f":"Pomocné!AG331","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U336","v":106.76190476190476},{"$f":"Pomocné!V336","v":105.42857142857143},{"$f":"Pomocné!W336","v":0},{"$f":"Pomocné!X336","v":0},{"$f":"Pomocné!Y336","v":0},{"$f":"Pomocné!Z336","v":0},{"$f":"Pomocné!AA336","v":0},{"$f":"Pomocné!AB336","v":0},{"$f":"Pomocné!AC336","v":0},{"$f":"Pomocné!AD336","v":0},{"$f":"Pomocné!AE336","v":0},{"$f":"Pomocné!AF336","v":105.14285714285715},{"$f":"Pomocné!AG336","v":105.9322951929587}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U301","v":0},{"$f":"Pomocné!V301","v":0},{"$f":"Pomocné!W301","v":0},{"$f":"Pomocné!X301","v":0},{"$f":"Pomocné!Y301","v":9},{"$f":"Pomocné!Z301","v":27.75},{"$f":"Pomocné!AA301","v":27.75},{"$f":"Pomocné!AB301","v":27.75},{"$f":"Pomocné!AC301","v":12.666666666666666},{"$f":"Pomocné!AD301","v":0},{"$f":"Pomocné!AE301","v":0},{"$f":"Pomocné!AF301","v":0},{"$f":"Pomocné!AG301","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U341","v":0},{"$f":"Pomocné!V341","v":0},{"$f":"Pomocné!W341","v":0},{"$f":"Pomocné!X341","v":0},{"$f":"Pomocné!Y341","v":0},{"$f":"Pomocné!Z341","v":0},{"$f":"Pomocné!AA341","v":0},{"$f":"Pomocné!AB341","v":0},{"$f":"Pomocné!AC341","v":0},{"$f":"Pomocné!AD341","v":0},{"$f":"Pomocné!AE341","v":0},{"$f":"Pomocné!AF341","v":0},{"$f":"Pomocné!AG341","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C497/1000*C488*3.6","v":284.52632571428575},{"$f":"D497/1000*D488*3.6","v":258.43848000000003},284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C506:N506)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,{"$f":"D498/1000*D489*3.6","v":258.43848000000003},284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C507:N507)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,{"$f":"D499/1000*D490*3.6","v":258.43848000000003},284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,{"$f":"D500/1000*D491*3.6","v":211.90248000000003},143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,{"$f":"D501/1000*D492*3.6","v":98.023679999999999},70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,{"$f":"D502/1000*D493*3.6","v":44.639999999999993},47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,{"$f":"D503/1000*D494*3.6","v":21.2544},0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"WAVY celkem",{"$f":"C507+C506+C508+C509+C510+C511+C512","v":1315.2059999999999},{"$f":"D507+D506+D508+D509+D510+D511+D512","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C513:N513)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C504/1000*C495*3.6","v":0},{"$f":"D504/1000*D495*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C514:N514)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C505/1000*C496*3.6","v":0},{"$f":"D505/1000*D496*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C514+C515","v":0},{"$f":"D514+D515","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C516:N516)","v":80.643600000000006},{"$f":"O516+O513","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C506/3.6*1000/($B448/$B444)","v":658.62575396825412},{"$f":"D506/3.6*1000/($B448/$B444)","v":598.23722222222227},658.74999999999989,597.82500000000005,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,625.06763888888895,631.19166666666672,667.89561507936514,{"$f":"SUM(C517:N517)","v":6866.7192857142854}]
[null,"2. WAVE",{"$f":"C507/3.6*1000/($B448/$B444)","v":658.62575396825412},{"$f":"D507/3.6*1000/($B448/$B444)","v":598.23722222222227},658.74999999999989,597.82500000000005,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,625.06763888888895,631.19166666666672,667.89561507936514,{"$f":"SUM(C518:N518)","v":6258.3776190476201}]
[null,"3. WAVE",{"$f":"C508/3.6*1000/($B448/$B444)","v":658.62575396825412},{"$f":"D508/3.6*1000/($B448/$B444)","v":598.23722222222227},658.74999999999989,437.57499999999999,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,429.63847222222222,631.19166666666672,667.89561507936514,5587.3192857142858]
[null,"4. WAVE",{"$f":"C509/3.6*1000/($B448/$B444)","v":598.26186507936507},{"$f":"D509/3.6*1000/($B448/$B444)","v":490.51500000000004},332.30277777777781,307.82499999999999,181.22083333333333,0,0,0,176.9375,317.09124999999989,340.94166666666672,518.23450396825399,3263.3303968253972]
[null,"5. WAVE",{"$f":"C510/3.6*1000/($B448/$B444)","v":248.09103174603175},{"$f":"D510/3.6*1000/($B448/$B444)","v":226.90666666666667},162.31944444444446,106.45,0,0,0,0,0,109.58499999999999,182.81666666666666,250.53658730158728,1286.705396825397]
[null,"6. WAVE",{"$f":"C511/3.6*1000/($B448/$B444)","v":139.48769841269842},{"$f":"D511/3.6*1000/($B448/$B444)","v":103.33333333333331},109.36111111111113,0,0,0,0,0,0,0,106.91666666666667,114.08492063492064,573.18373015873021]
[null,"7. WAVE",{"$f":"C512/3.6*1000/($B448/$B444)","v":82.740476190476173},{"$f":"D512/3.6*1000/($B448/$B444)","v":49.2},0,0,0,0,0,0,0,0,0,54.323809523809523,186.26428571428571]
[null,"WAVY celkem",{"$f":"C513/3.6*1000/$B448","v":434.92261904761904},{"$f":"D513/3.6*1000/$B448","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,{"$f":"SUM(C524:N524)","v":3431.6999999999994}]
[null,"kotle pod WAVE",{"$f":"IFERROR(C514/3.6*1000/$E472,0)","v":0},{"$f":"IFERROR(D514/3.6*1000/$E472,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C515/3.6*1000/$E473,0)","v":0},{"$f":"IFERROR(D515/3.6*1000/$E473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C516/3.6*1000/($E472+$E473)","v":0},{"$f":"D516/3.6*1000/($E472+$E473)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O516/3.6*1000/($E472+$E473)","v":248.9}]
[]
[]
["WAVE:",8,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",8,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B530","v":960},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B534+B555","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE",null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B551+B565)/-1000","v":-27247.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C534:L534)","v":840},120,{"$f":"IF(D536>0,C534,0)","v":120},{"$f":"IF(E536>0,D534,0)","v":120},120,120,120,120,0,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B541","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C535","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D536>0,C535,0)","v":72},{"$f":"IF(E536>0,D535,0)","v":72},72,72,72,72,0,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B559","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C536:L536)/(B530-COUNTIF(C536:L536,\"=0\"))","v":3992.8571428571427},{"$f":"O574","v":8024},{"$f":"O575","v":7351},{"$f":"O576","v":6527},{"$f":"O577","v":3752},{"$f":"O578","v":1450},{"$f":"O579","v":635},{"$f":"O580","v":211},{"$f":"O581","v":0},null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B546-B562","v":-61.589372472399994},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C537:L537)/(B530-COUNTIF(C537:L537,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!AG355","v":102.6927111522575},{"$f":"Pomocné!AG360","v":102.16369395806205},{"$f":"Pomocné!AG365","v":102.72381098294993},{"$f":"Pomocné!AG370","v":104.37090821403189},{"$f":"Pomocné!AG375","v":106.48596387520524},{"$f":"Pomocné!AG380","v":108.31818522684664},{"$f":"Pomocné!AG385","v":105.9322951929587},{"$f":"Pomocné!AG390","v":0},null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B543","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C538:L538)","v":10377.460800000003},{"$f":"O594","v":2966.4227314285718},{"$f":"O595","v":2703.6191314285716},{"$f":"O596","v":2413.7219314285721},{"$f":"O597","v":1409.7587314285715},{"$f":"O598","v":555.85673142857149},{"$f":"O599","v":247.61537142857145},{"$f":"O600","v":80.466171428571428},{"$f":"O601","v":0}]
["roční využití výkonu [h/r]",{"$f":"B538/3.6*1000/B534","v":3431.7000000000007},{"$f":"IF(C534>0,C538/3.6*1000/C534,0)","v":6866.7192857142854},{"$f":"IF(D534>0,D538/3.6*1000/D534,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,0,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C540:L540)/B530","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T533","v":-27247.200000000001},{"$f":"X540*(1+$T$3/100)^S540","v":-27247.200000000001},{"$f":"Y540","v":-27247.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C541:L541)","v":13836.614400000002},{"$f":"C538/C540*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,0,null,null,null,null,null,null,null,null,1,{"$f":"T534*$AD$5/1000","v":-1867.9429440000004},{"$f":"T535*$AE$5/1000","v":-25.659327272727275},{"$f":"T536*$AC$5/1000","v":-160.13236842823997},{"$f":"T537*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T541:W541)","v":-1576.1972040529677},{"$f":"X541*(1+$T$3/100)^S541","v":-1655.0070642556161},{"$f":"Z540+Y541","v":-28902.207064255617}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C542:L542)/B530","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,2,{"$f":"T534*$AD$6/1000","v":-1867.9429440000004},{"$f":"T535*$AE$6/1000","v":-25.659327272727275},{"$f":"T536*$AC$6/1000","v":-160.13236842823997},{"$f":"T537*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T542:W542)","v":-1576.1972040529677},-1737.7574174683969,{"$f":"Z541+Y542","v":-30639.964481724015}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C543:L543)","v":183.66824448000008},{"$f":"C541/3.6*(C542/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,0,null,null,null,null,null,null,null,null,3,{"$f":"T534*$AD$7/1000","v":-1867.9429440000004},{"$f":"T535*$AE$7/1000","v":-25.659327272727275},{"$f":"T536*$AC$7/1000","v":-160.13236842823997},{"$f":"T537*$AC$7/1000","v":477.53743564800021},-1576.1972040529677,-1824.6452883418169,-32464.609770065832]
["prum el. vykon [W]",{"$f":"SUM(C544:L544)/(B530-COUNTIF(C544:L544,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C543*1000000/C536,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,6784.8123471775243,6901.5533484981052,6749.5350394944708,0,null,null,null,null,null,null,null,null,4,{"$f":"T534*$AD$8/1000","v":-1867.9429440000004},{"$f":"T535*$AE$8/1000","v":-25.659327272727275},{"$f":"T536*$AC$8/1000","v":-160.13236842823997},{"$f":"T537*$AC$8/1000","v":477.53743564800021},-1576.1972040529677,-1915.8775527589075,-34380.487322824738]
["el. prikon [W]",{"$f":"SUM(C545:L545)","v":15400},{"$f":"IF(C536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(D536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(G536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(H536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(I536>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(J536>0,'Kotle na pelety'!$I$23,0)","v":0},null,null,null,null,null,null,null,null,5,{"$f":"T534*$AD$9/1000","v":-1867.9429440000004},{"$f":"T535*$AE$9/1000","v":-25.659327272727275},{"$f":"T536*$AC$9/1000","v":-160.13236842823997},{"$f":"T537*$AC$9/1000","v":477.53743564800021},-1576.1972040529677,-2011.6714303968531,-36392.158753221593]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C546:L546)","v":61.489999999999995},{"$f":"C545/1000000*C536","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,0.4642,0,null,null,null,null,null,null,null,null,6,{"$f":"T534*$AD$10/1000","v":-1867.9429440000004},{"$f":"T535*$AE$10/1000","v":-25.659327272727275},{"$f":"T536*$AC$10/1000","v":-160.13236842823997},{"$f":"T537*$AC$10/1000","v":477.53743564800021},-1576.1972040529677,-2112.2550019166956,-38504.413755138288]
["náklady na palivo [Kc/r]",{"$f":"SUM(C547:L547)","v":1867942.9440000004},{"$f":"C541*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,0,null,null,null,null,null,null,null,null,7,{"$f":"T534*$AD$11/1000","v":-1867.9429440000004},{"$f":"T535*$AE$11/1000","v":-25.659327272727275},{"$f":"T536*$AC$11/1000","v":-160.13236842823997},{"$f":"T537*$AC$11/1000","v":477.53743564800021},-1576.1972040529677,-2217.8677520125307,-40722.281507150816]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C548:L548)","v":159874.00000000003},{"$f":"$F$5*C546","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,0,null,null,null,null,null,null,null,null,8,{"$f":"T534*$AD$12/1000","v":-1867.9429440000004},{"$f":"T535*$AE$12/1000","v":-25.659327272727275},{"$f":"T536*$AC$12/1000","v":-160.13236842823997},{"$f":"T537*$AC$12/1000","v":477.53743564800021},-1576.1972040529677,-2328.761139613157,-43051.04264676397]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C543","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,0,null,null,null,null,null,null,null,null,9,{"$f":"T534*$AD$13/1000","v":-1867.9429440000004},{"$f":"T535*$AE$13/1000","v":-25.659327272727275},{"$f":"T536*$AC$13/1000","v":-160.13236842823997},{"$f":"T537*$AC$13/1000","v":477.53743564800021},-1576.1972040529677,-2445.199196593815,-45496.241843357784]
["provozni naklady [Kc/r]",{"$f":"SUM(C550:L550)","v":-1550279.508352},{"$f":"C549-C548-C547","v":-443348.11940754298},{"$f":"D549-D548-D547","v":-404287.28951243177},{"$f":"E549-E548-E547","v":-360732.65212220961},{"$f":"F549-F548-F547","v":-210345.43998828362},{"$f":"G549-G548-G547","v":-82769.469108283607},{"$f":"H549-H548-H547","v":-36808.502278772488},{"$f":"I549-I548-I547","v":-11988.035934476189},0,null,null,null,null,null,null,null,null,10,{"$f":"T534*$AD$14/1000","v":-1867.9429440000004},{"$f":"T535*$AE$14/1000","v":-25.659327272727275},{"$f":"T536*$AC$14/1000","v":-160.13236842823997},{"$f":"T537*$AC$14/1000","v":477.53743564800021},-1576.1972040529677,-2567.4591564235056,-48063.700999781293]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C551:L551)","v":25708200},{"$f":"$F$2","v":3672600},{"$f":"IF(D536>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,0,null,null,null,null,null,null,null,null,11,{"$f":"T534*$AD$15/1000","v":-1867.9429440000004},{"$f":"T535*$AE$15/1000","v":-25.659327272727275},{"$f":"T536*$AC$15/1000","v":-160.13236842823997},{"$f":"T537*$AC$15/1000","v":477.53743564800021},-1576.1972040529677,-2695.8321142446812,-50759.533114025973]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T534*$AD$16/1000","v":-1867.9429440000004},{"$f":"T535*$AE$16/1000","v":-25.659327272727275},{"$f":"T536*$AC$16/1000","v":-160.13236842823997},{"$f":"T537*$AC$16/1000","v":477.53743564800021},-1576.1972040529677,-2830.623719956915,-53590.156833982888]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B534","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B553-SUM(C555:Q555)","v":-167},null,13,{"$f":"T534*$AD$17/1000","v":-1867.9429440000004},{"$f":"T535*$AE$17/1000","v":-25.659327272727275},{"$f":"T536*$AC$17/1000","v":-160.13236842823997},{"$f":"T537*$AC$17/1000","v":477.53743564800021},-1576.1972040529677,-2972.154905954761,-56562.31173993765]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T534*$AD$18/1000","v":-1867.9429440000004},{"$f":"T535*$AE$18/1000","v":-25.659327272727275},{"$f":"T536*$AC$18/1000","v":-160.13236842823997},{"$f":"T537*$AC$18/1000","v":477.53743564800021},-1576.1972040529677,-3120.7626512524985,-59683.074391190152]
["jmen. vykon [kW]",{"$f":"SUM(C555:Q555)","v":90},{"$f":"IF(C535<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C555=0,0,IF(C535>C555,VLOOKUP(C555+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D555=0,0,IF(C535>(C555+D555),VLOOKUP((C555+D555+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$553-SUM($C$555:E$555))<0,0,IF(($B$553-SUM($C$555:E$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:E$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:E$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:F$555))<0,0,IF(($B$553-SUM($C$555:F$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:F$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:F$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:G$555))<0,0,IF(($B$553-SUM($C$555:G$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:G$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:G$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:H$555))<0,0,IF(($B$553-SUM($C$555:H$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:H$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:H$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:I$555))<0,0,IF(($B$553-SUM($C$555:I$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:I$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:I$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:J$555))<0,0,IF(($B$553-SUM($C$555:J$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:J$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:J$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:K$555))<0,0,IF(($B$553-SUM($C$555:K$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:K$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:K$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:L$555))<0,0,IF(($B$553-SUM($C$555:L$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:L$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:L$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:M$555))<0,0,IF(($B$553-SUM($C$555:M$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:M$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:M$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:N$555))<0,0,IF(($B$553-SUM($C$555:N$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:N$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:N$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:O$555))<0,0,IF(($B$553-SUM($C$555:O$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:O$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:O$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:P$555))<0,0,IF(($B$553-SUM($C$555:P$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:P$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:P$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T534*$AD$19/1000","v":-1867.9429440000004},{"$f":"T535*$AE$19/1000","v":-25.659327272727275},{"$f":"T536*$AC$19/1000","v":-160.13236842823997},{"$f":"T537*$AC$19/1000","v":477.53743564800021},-1576.1972040529677,-3276.8007838151243,-62959.875175005276]
["min. vykon [kW]",{"$f":"MIN(IF(C556:Q556>0,C556:Q556))","v":6},{"$f":"IF(C555=0,0,VLOOKUP(C555,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D555=0,0,VLOOKUP(D555,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E555=0,0,VLOOKUP(E555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F555=0,0,VLOOKUP(F555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G555=0,0,VLOOKUP(G555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H555=0,0,VLOOKUP(H555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I555=0,0,VLOOKUP(I555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J555=0,0,VLOOKUP(J555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K555=0,0,VLOOKUP(K555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L555=0,0,VLOOKUP(L555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M555=0,0,VLOOKUP(M555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N555=0,0,VLOOKUP(N555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O555=0,0,VLOOKUP(O555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P555=0,0,VLOOKUP(P555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q555=0,0,VLOOKUP(Q555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T534*$AD$20/1000","v":-1867.9429440000004},{"$f":"T535*$AE$20/1000","v":-25.659327272727275},{"$f":"T536*$AC$20/1000","v":-160.13236842823997},{"$f":"T537*$AC$20/1000","v":477.53743564800021},-1576.1972040529677,-3440.6408230058801,-66400.515998011149]
["produkce tepla [GJ/r]",{"$f":"O605","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T534*$AD$21/1000","v":-1867.9429440000004},{"$f":"T535*$AE$21/1000","v":-25.659327272727275},{"$f":"T536*$AC$21/1000","v":-160.13236842823997},{"$f":"T537*$AC$21/1000","v":477.53743564800021},-1576.1972040529677,-3612.6728641561749,-70013.188862167328]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C555:E555)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T534*$AD$22/1000","v":-1867.9429440000004},{"$f":"T535*$AE$22/1000","v":-25.659327272727275},{"$f":"T536*$AC$22/1000","v":-160.13236842823997},{"$f":"T537*$AC$22/1000","v":477.53743564800021},-1576.1972040529677,-3793.3065073639832,-73806.495369531316]
["spotřeba v palivu [GJ]",{"$f":"B557/B558*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F555:Q555)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T534*$AD$23/1000","v":-1867.9429440000004},{"$f":"T535*$AE$23/1000","v":-25.659327272727275},{"$f":"T536*$AC$23/1000","v":-160.13236842823997},{"$f":"T537*$AC$23/1000","v":477.53743564800021},-1576.1972040529677,-3982.9718327321825,-77789.467202263506]
["vyuziti vykonu [h/r]",{"$f":"IF(B534>0,B557/3.6*1000/B555,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T534*$AD$24/1000","v":-1867.9429440000004},{"$f":"T535*$AE$24/1000","v":-25.659327272727275},{"$f":"T536*$AC$24/1000","v":-160.13236842823997},{"$f":"T537*$AC$24/1000","v":477.53743564800021},-1576.1972040529677,-4182.1204243687916,-81971.587626632303]
["prum. el. prikon [W]",{"$f":"(0.2224*O592+102.71)+(0.2224*O593+102.71)","v":210.84109075081608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T534*$AD$25/1000","v":-1867.9429440000004},{"$f":"T535*$AE$25/1000","v":-25.659327272727275},{"$f":"T536*$AC$25/1000","v":-160.13236842823997},{"$f":"T537*$AC$25/1000","v":477.53743564800021},-1576.1972040529677,-4391.226445587231,-86362.814072219539]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O592+102.71)/1000000*O582+(0.2224*O593+102.71)/1000000*O583","v":9.9372472399999995E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T534*$AD$26/1000","v":-1867.9429440000004},{"$f":"T535*$AE$26/1000","v":-25.659327272727275},{"$f":"T536*$AC$26/1000","v":-160.13236842823997},{"$f":"T537*$AC$26/1000","v":477.53743564800021},-1576.1972040529677,-4610.7877678665927,-90973.601840086136]
["náklady na palivo [Kc/r]",{"$f":"B559*$F$7","v":25659.327272727274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T534*$AD$27/1000","v":-1867.9429440000004},{"$f":"T535*$AE$27/1000","v":-25.659327272727275},{"$f":"T536*$AC$27/1000","v":-160.13236842823997},{"$f":"T537*$AC$27/1000","v":477.53743564800021},-1576.1972040529677,-4841.327156259923,-95814.928996346061]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B562","v":258.36842824000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T534*$AD$28/1000","v":-1867.9429440000004},{"$f":"T535*$AE$28/1000","v":-25.659327272727275},{"$f":"T536*$AC$28/1000","v":-160.13236842823997},{"$f":"T537*$AC$28/1000","v":477.53743564800021},-1576.1972040529677,-5083.3935140729182,-100898.32251041898]
["investiční náklady  [Kc/1.r]",{"$f":"B555*$F$3","v":1539000},"provozni naklady [Kc/r]",{"$f":"B563+B564","v":25917.695700967273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T534*$AD$29/1000","v":-1867.9429440000004},{"$f":"T535*$AE$29/1000","v":-25.659327272727275},{"$f":"T536*$AC$29/1000","v":-160.13236842823997},{"$f":"T537*$AC$29/1000","v":477.53743564800021},-1576.1972040529677,-5337.5631897765643,-106235.88570019555]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B547+B563","v":1893602.2712727278}]
["náklady na elektřinu [Kc/r]",{"$f":"B548+B564","v":160132.36842824004}]
["úspora za elektřinu [Kc/r]",{"$f":"B549","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B569-B568-B567","v":-1576197.2040529675}]
["investiční náklady  [Kc/1.r]",{"$f":"B551+B565","v":27247200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U354","v":744},{"$f":"Pomocné!V354","v":672},{"$f":"Pomocné!W354","v":744},{"$f":"Pomocné!X354","v":720},{"$f":"Pomocné!Y354","v":744},{"$f":"Pomocné!Z354","v":480},{"$f":"Pomocné!AA354","v":496},{"$f":"Pomocné!AB354","v":496},{"$f":"Pomocné!AC354","v":720},{"$f":"Pomocné!AD354","v":744},{"$f":"Pomocné!AE354","v":720},{"$f":"Pomocné!AF354","v":744},{"$f":"SUM(C574:N574)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U359","v":744},{"$f":"Pomocné!V359","v":672},{"$f":"Pomocné!W359","v":744},{"$f":"Pomocné!X359","v":720},{"$f":"Pomocné!Y359","v":589},{"$f":"Pomocné!Z359","v":360},{"$f":"Pomocné!AA359","v":372},{"$f":"Pomocné!AB359","v":372},{"$f":"Pomocné!AC359","v":570},{"$f":"Pomocné!AD359","v":744},{"$f":"Pomocné!AE359","v":720},{"$f":"Pomocné!AF359","v":744},{"$f":"SUM(C575:N575)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U364","v":744},{"$f":"Pomocné!V364","v":672},{"$f":"Pomocné!W364","v":744},{"$f":"Pomocné!X364","v":540},{"$f":"Pomocné!Y364","v":372},{"$f":"Pomocné!Z364","v":360},{"$f":"Pomocné!AA364","v":372},{"$f":"Pomocné!AB364","v":372},{"$f":"Pomocné!AC364","v":360},{"$f":"Pomocné!AD364","v":527},{"$f":"Pomocné!AE364","v":720},{"$f":"Pomocné!AF364","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U369","v":682},{"$f":"Pomocné!V369","v":560},{"$f":"Pomocné!W369","v":372},{"$f":"Pomocné!X369","v":360},{"$f":"Pomocné!Y369","v":217},{"$f":"Pomocné!Z369","v":0},{"$f":"Pomocné!AA369","v":0},{"$f":"Pomocné!AB369","v":0},{"$f":"Pomocné!AC369","v":210},{"$f":"Pomocné!AD369","v":372},{"$f":"Pomocné!AE369","v":390},{"$f":"Pomocné!AF369","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U374","v":279},{"$f":"Pomocné!V374","v":252},{"$f":"Pomocné!W374","v":186},{"$f":"Pomocné!X374","v":120},{"$f":"Pomocné!Y374","v":0},{"$f":"Pomocné!Z374","v":0},{"$f":"Pomocné!AA374","v":0},{"$f":"Pomocné!AB374","v":0},{"$f":"Pomocné!AC374","v":0},{"$f":"Pomocné!AD374","v":124},{"$f":"Pomocné!AE374","v":210},{"$f":"Pomocné!AF374","v":279},1450]
[null,"6. WAVE",{"$f":"Pomocné!U379","v":155},{"$f":"Pomocné!V379","v":112},{"$f":"Pomocné!W379","v":124},{"$f":"Pomocné!X379","v":0},{"$f":"Pomocné!Y379","v":0},{"$f":"Pomocné!Z379","v":0},{"$f":"Pomocné!AA379","v":0},{"$f":"Pomocné!AB379","v":0},{"$f":"Pomocné!AC379","v":0},{"$f":"Pomocné!AD379","v":0},{"$f":"Pomocné!AE379","v":120},{"$f":"Pomocné!AF379","v":124},635]
[null,"7. WAVE",{"$f":"Pomocné!U384","v":93},{"$f":"Pomocné!V384","v":56},{"$f":"Pomocné!W384","v":0},{"$f":"Pomocné!X384","v":0},{"$f":"Pomocné!Y384","v":0},{"$f":"Pomocné!Z384","v":0},{"$f":"Pomocné!AA384","v":0},{"$f":"Pomocné!AB384","v":0},{"$f":"Pomocné!AC384","v":0},{"$f":"Pomocné!AD384","v":0},{"$f":"Pomocné!AE384","v":0},{"$f":"Pomocné!AF384","v":62},211]
[null,"8. WAVE",{"$f":"Pomocné!U389","v":0},{"$f":"Pomocné!V389","v":0},{"$f":"Pomocné!W389","v":0},{"$f":"Pomocné!X389","v":0},{"$f":"Pomocné!Y389","v":0},{"$f":"Pomocné!Z389","v":0},{"$f":"Pomocné!AA389","v":0},{"$f":"Pomocné!AB389","v":0},{"$f":"Pomocné!AC389","v":0},{"$f":"Pomocné!AD389","v":0},{"$f":"Pomocné!AE389","v":0},{"$f":"Pomocné!AF389","v":0},0]
[null,"kotle pod WAVE",{"$f":"Pomocné!U349","v":0},{"$f":"Pomocné!V349","v":0},{"$f":"Pomocné!W349","v":0},{"$f":"Pomocné!X349","v":0},{"$f":"Pomocné!Y349","v":93},{"$f":"Pomocné!Z349","v":240},{"$f":"Pomocné!AA349","v":248},{"$f":"Pomocné!AB349","v":248},{"$f":"Pomocné!AC349","v":90},{"$f":"Pomocné!AD349","v":0},{"$f":"Pomocné!AE349","v":0},{"$f":"Pomocné!AF349","v":0},{"$f":"SUM(C582:N582)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U394","v":0},{"$f":"Pomocné!V394","v":0},{"$f":"Pomocné!W394","v":0},{"$f":"Pomocné!X394","v":0},{"$f":"Pomocné!Y394","v":0},{"$f":"Pomocné!Z394","v":0},{"$f":"Pomocné!AA394","v":0},{"$f":"Pomocné!AB394","v":0},{"$f":"Pomocné!AC394","v":0},{"$f":"Pomocné!AD394","v":0},{"$f":"Pomocné!AE394","v":0},{"$f":"Pomocné!AF394","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U355","v":106.22996031746032},{"$f":"Pomocné!V355","v":106.82807539682538},{"$f":"Pomocné!W355","v":106.24999999999999},{"$f":"Pomocné!X355","v":99.637500000000003},{"$f":"Pomocné!Y355","v":102.54166666666667},{"$f":"Pomocné!Z355","v":95.520833333333329},{"$f":"Pomocné!AA355","v":95.520833333333343},{"$f":"Pomocné!AB355","v":95.520833333333343},{"$f":"Pomocné!AC355","v":103.60763888888889},{"$f":"Pomocné!AD355","v":100.81736111111111},{"$f":"Pomocné!AE355","v":105.19861111111111},{"$f":"Pomocné!AF355","v":107.7250992063492},{"$f":"Pomocné!AG355","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U360","v":106.22996031746032},{"$f":"Pomocné!V360","v":106.82807539682538},{"$f":"Pomocné!W360","v":106.24999999999999},{"$f":"Pomocné!X360","v":99.637500000000003},{"$f":"Pomocné!Y360","v":98.526315789473685},{"$f":"Pomocné!Z360","v":93.944444444444443},{"$f":"Pomocné!AA360","v":93.944444444444457},{"$f":"Pomocné!AB360","v":93.944444444444457},{"$f":"Pomocné!AC360","v":99.557017543859644},{"$f":"Pomocné!AD360","v":100.81736111111111},{"$f":"Pomocné!AE360","v":105.19861111111111},{"$f":"Pomocné!AF360","v":107.7250992063492},{"$f":"Pomocné!AG360","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U365","v":106.22996031746032},{"$f":"Pomocné!V365","v":106.82807539682538},{"$f":"Pomocné!W365","v":106.24999999999999},{"$f":"Pomocné!X365","v":97.238888888888894},{"$f":"Pomocné!Y365","v":104.70833333333333},{"$f":"Pomocné!Z365","v":93.944444444444443},{"$f":"Pomocné!AA365","v":93.944444444444457},{"$f":"Pomocné!AB365","v":93.944444444444457},{"$f":"Pomocné!AC365","v":105.50694444444444},{"$f":"Pomocné!AD365","v":97.830392156862743},{"$f":"Pomocné!AE365","v":105.19861111111111},{"$f":"Pomocné!AF365","v":107.7250992063492},{"$f":"Pomocné!AG365","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U370","v":105.26601731601731},{"$f":"Pomocné!V370","v":105.11035714285715},{"$f":"Pomocné!W370","v":107.19444444444446},{"$f":"Pomocné!X370","v":102.60833333333333},{"$f":"Pomocné!Y370","v":100.21428571428571},{"$f":"Pomocné!Z370","v":0},{"$f":"Pomocné!AA370","v":0},{"$f":"Pomocné!AB370","v":0},{"$f":"Pomocné!AC370","v":101.10714285714286},{"$f":"Pomocné!AD370","v":102.28749999999999},{"$f":"Pomocné!AE370","v":104.90512820512821},{"$f":"Pomocné!AF370","v":105.58258145363409},{"$f":"Pomocné!AG370","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U375","v":106.70582010582011},{"$f":"Pomocné!V375","v":108.05079365079365},{"$f":"Pomocné!W375","v":104.72222222222223},{"$f":"Pomocné!X375","v":106.45},{"$f":"Pomocné!Y375","v":0},{"$f":"Pomocné!Z375","v":0},{"$f":"Pomocné!AA375","v":0},{"$f":"Pomocné!AB375","v":0},{"$f":"Pomocné!AC375","v":0},{"$f":"Pomocné!AD375","v":106.05000000000001},{"$f":"Pomocné!AE375","v":104.46666666666667},{"$f":"Pomocné!AF375","v":107.75767195767196},{"$f":"Pomocné!AG375","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U380","v":107.99047619047619},{"$f":"Pomocné!V380","v":110.71428571428571},{"$f":"Pomocné!W380","v":105.83333333333334},{"$f":"Pomocné!X380","v":0},{"$f":"Pomocné!Y380","v":0},{"$f":"Pomocné!Z380","v":0},{"$f":"Pomocné!AA380","v":0},{"$f":"Pomocné!AB380","v":0},{"$f":"Pomocné!AC380","v":0},{"$f":"Pomocné!AD380","v":0},{"$f":"Pomocné!AE380","v":106.91666666666667},{"$f":"Pomocné!AF380","v":110.40476190476191},{"$f":"Pomocné!AG380","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U385","v":106.76190476190476},{"$f":"Pomocné!V385","v":105.42857142857143},{"$f":"Pomocné!W385","v":0},{"$f":"Pomocné!X385","v":0},{"$f":"Pomocné!Y385","v":0},{"$f":"Pomocné!Z385","v":0},{"$f":"Pomocné!AA385","v":0},{"$f":"Pomocné!AB385","v":0},{"$f":"Pomocné!AC385","v":0},{"$f":"Pomocné!AD385","v":0},{"$f":"Pomocné!AE385","v":0},{"$f":"Pomocné!AF385","v":105.14285714285715},{"$f":"Pomocné!AG385","v":105.9322951929587}]
[null,"8. WAVE",{"$f":"Pomocné!U390","v":0},{"$f":"Pomocné!V390","v":0},{"$f":"Pomocné!W390","v":0},{"$f":"Pomocné!X390","v":0},{"$f":"Pomocné!Y390","v":0},{"$f":"Pomocné!Z390","v":0},{"$f":"Pomocné!AA390","v":0},{"$f":"Pomocné!AB390","v":0},{"$f":"Pomocné!AC390","v":0},{"$f":"Pomocné!AD390","v":0},{"$f":"Pomocné!AE390","v":0},{"$f":"Pomocné!AF390","v":0},{"$f":"Pomocné!AG390","v":0}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U350","v":0},{"$f":"Pomocné!V350","v":0},{"$f":"Pomocné!W350","v":0},{"$f":"Pomocné!X350","v":0},{"$f":"Pomocné!Y350","v":9},{"$f":"Pomocné!Z350","v":27.75},{"$f":"Pomocné!AA350","v":27.75},{"$f":"Pomocné!AB350","v":27.75},{"$f":"Pomocné!AC350","v":12.666666666666666},{"$f":"Pomocné!AD350","v":0},{"$f":"Pomocné!AE350","v":0},{"$f":"Pomocné!AF350","v":0},{"$f":"Pomocné!AG350","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U395","v":0},{"$f":"Pomocné!V395","v":0},{"$f":"Pomocné!W395","v":0},{"$f":"Pomocné!X395","v":0},{"$f":"Pomocné!Y395","v":0},{"$f":"Pomocné!Z395","v":0},{"$f":"Pomocné!AA395","v":0},{"$f":"Pomocné!AB395","v":0},{"$f":"Pomocné!AC395","v":0},{"$f":"Pomocné!AD395","v":0},{"$f":"Pomocné!AE395","v":0},{"$f":"Pomocné!AF395","v":0},{"$f":"Pomocné!AG395","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C584/1000*C574*3.6","v":284.52632571428575},{"$f":"D584/1000*D574*3.6","v":258.43848000000003},284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C594:N594)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,{"$f":"D585/1000*D575*3.6","v":258.43848000000003},284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C595:N595)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,{"$f":"D586/1000*D576*3.6","v":258.43848000000003},284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,{"$f":"D587/1000*D577*3.6","v":211.90248000000003},143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,{"$f":"D588/1000*D578*3.6","v":98.023679999999999},70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,{"$f":"D589/1000*D579*3.6","v":44.639999999999993},47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,{"$f":"D590/1000*D580*3.6","v":21.2544},0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"8. WAVE",0,{"$f":"D591/1000*D581*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C595+C594+C596+C597+C598+C599+C600+C601","v":1315.2059999999999},{"$f":"D595+D594+D596+D597+D598+D599+D600+D601","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C602:N602)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C592/1000*C582*3.6","v":0},{"$f":"D592/1000*D582*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C603:N603)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C593/1000*C583*3.6","v":0},{"$f":"D593/1000*D583*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C603+C604","v":0},{"$f":"D603+D604","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C605:N605)","v":80.643600000000006},{"$f":"O605+O602","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C594/3.6*1000/($B534/$B530)","v":752.71514739229042},{"$f":"D594/3.6*1000/($B534/$B530)","v":683.69968253968261},752.85714285714266,683.2285714285714,726.58095238095234,436.66666666666669,451.22222222222223,451.22222222222223,710.45238095238096,714.36301587301591,721.36190476190473,763.30927437641731,{"$f":"SUM(C606:N606)","v":7847.6791836734692}]
[null,"2. WAVE",{"$f":"C595/3.6*1000/($B534/$B530)","v":752.71514739229042},{"$f":"D595/3.6*1000/($B534/$B530)","v":683.69968253968261},752.85714285714266,683.2285714285714,552.68571428571431,322.09523809523807,332.83174603174615,332.83174603174615,540.45238095238096,714.36301587301591,721.36190476190473,763.30927437641731,{"$f":"SUM(C607:N607)","v":7152.4315646258501}]
[null,"3. WAVE",{"$f":"C596/3.6*1000/($B534/$B530)","v":752.71514739229042},{"$f":"D596/3.6*1000/($B534/$B530)","v":683.69968253968261},752.85714285714266,500.08571428571429,370.96666666666664,322.09523809523807,332.83174603174615,332.83174603174615,361.7380952380953,491.01539682539686,721.36190476190473,763.30927437641731,6385.5077551020422]
[null,"4. WAVE",{"$f":"C597/3.6*1000/($B534/$B530)","v":683.72784580498865},{"$f":"D597/3.6*1000/($B534/$B530)","v":560.58857142857141},379.77460317460321,351.8,207.10952380952381,0,0,0,202.21428571428572,362.38999999999993,389.64761904761912,592.2680045351475,3729.5204535147395]
[null,"5. WAVE",{"$f":"C598/3.6*1000/($B534/$B530)","v":283.53260770975055},{"$f":"D598/3.6*1000/($B534/$B530)","v":259.32190476190476},185.50793650793653,121.65714285714286,0,0,0,0,0,125.24,208.93333333333334,286.32752834467118,1470.5204535147393]
[null,"6. WAVE",{"$f":"C599/3.6*1000/($B534/$B530)","v":159.41451247165531},{"$f":"D599/3.6*1000/($B534/$B530)","v":118.09523809523807},124.984126984127,0,0,0,0,0,0,0,122.19047619047619,130.38276643990932,655.06712018140593]
[null,"7. WAVE",{"$f":"C600/3.6*1000/($B534/$B530)","v":94.560544217687067},{"$f":"D600/3.6*1000/($B534/$B530)","v":56.228571428571428},0,0,0,0,0,0,0,0,0,62.084353741496599,212.87346938775511]
[null,"8. WAVE",{"$f":"C601/3.6*1000/($B534/$B530)","v":0},{"$f":"D601/3.6*1000/($B534/$B530)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C602/3.6*1000/$B534","v":434.92261904761904},{"$f":"D602/3.6*1000/$B534","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,{"$f":"SUM(C614:N614)","v":3431.6999999999994}]
[null,"kotle pod WAVE",{"$f":"IFERROR(C603/3.6*1000/$E558,0)","v":0},{"$f":"IFERROR(D603/3.6*1000/$E558,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C604/3.6*1000/$E559,0)","v":0},{"$f":"IFERROR(D604/3.6*1000/$E559,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C605/3.6*1000/($E558+$E559)","v":0},{"$f":"D605/3.6*1000/($E558+$E559)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O605/3.6*1000/($E558+$E559)","v":248.9}]
[]
[]
["WAVE:",9,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",9,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B620","v":1080},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B624+B645","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE","9. WAVE",null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B641+B655)/-1000","v":-27247.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C624:L624)","v":840},120,{"$f":"IF(D626>0,C624,0)","v":120},{"$f":"IF(E626>0,D624,0)","v":120},120,120,120,{"$f":"IF(I626>0,H624,0)","v":120},0,{"$f":"IF(K626>0,J624,0)","v":0},null,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B631","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C625","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D626>0,C625,0)","v":72},{"$f":"IF(E626>0,D625,0)","v":72},{"$f":"IF(F626>0,E625,0)","v":72},{"$f":"IF(G626>0,F625,0)","v":72},{"$f":"IF(H626>0,G625,0)","v":72},{"$f":"IF(I626>0,H625,0)","v":72},{"$f":"IF(J626>0,I625,0)","v":0},0,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B649","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C626:L626)/(B620-COUNTIF(C626:L626,\"=0\"))","v":3992.8571428571427},{"$f":"O664","v":8024},{"$f":"O665","v":7351},{"$f":"O666","v":6527},{"$f":"O667","v":3752},{"$f":"O668","v":1450},{"$f":"O669","v":635},{"$f":"O670","v":211},{"$f":"O671","v":0},{"$f":"O672","v":0},null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B636-B652","v":-61.589372472399994},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C627:L627)/(B620-COUNTIF(C627:L627,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!$AG409","v":102.6927111522575},{"$f":"Pomocné!$AG414","v":102.16369395806205},{"$f":"Pomocné!$AG419","v":102.72381098294993},{"$f":"Pomocné!$AG424","v":104.37090821403189},{"$f":"Pomocné!$AG429","v":106.48596387520524},{"$f":"Pomocné!$AG434","v":108.31818522684664},{"$f":"Pomocné!$AG439","v":105.9322951929587},{"$f":"Pomocné!$AG444","v":0},{"$f":"Pomocné!$AG449","v":0},null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B633","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C628:L628)","v":10377.460800000003},{"$f":"O686","v":2966.4227314285718},{"$f":"O687","v":2703.6191314285716},{"$f":"O688","v":2413.7219314285721},{"$f":"O689","v":1409.7587314285715},{"$f":"O690","v":555.85673142857149},{"$f":"O691","v":247.61537142857145},{"$f":"O692","v":80.466171428571428},{"$f":"O693","v":0},{"$f":"O694","v":0}]
["roční využití výkonu [h/r]",{"$f":"B628/3.6*1000/B624","v":3431.7000000000007},{"$f":"IF(C624>0,C628/3.6*1000/C624,0)","v":6866.7192857142854},{"$f":"IF(D624>0,D628/3.6*1000/D624,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,0,0,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C630:L630)/B620","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T623","v":-27247.200000000001},{"$f":"X630*(1+$T$3/100)^S630","v":-27247.200000000001},{"$f":"Y630","v":-27247.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C631:L631)","v":13836.614400000002},{"$f":"C628/C630*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,0,0,null,null,null,null,null,null,null,1,{"$f":"T624*$AD$5/1000","v":-1867.9429440000004},{"$f":"T625*$AE$5/1000","v":-25.659327272727275},{"$f":"T626*$AC$5/1000","v":-160.13236842823997},{"$f":"T627*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T631:W631)","v":-1576.1972040529677},{"$f":"X631*(1+$T$3/100)^S631","v":-1655.0070642556161},{"$f":"Z630+Y631","v":-28902.207064255617}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C632:L632)/B620","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,2,{"$f":"T624*$AD$6/1000","v":-1867.9429440000004},{"$f":"T625*$AE$6/1000","v":-25.659327272727275},{"$f":"T626*$AC$6/1000","v":-160.13236842823997},{"$f":"T627*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T632:W632)","v":-1576.1972040529677},-1737.7574174683969,{"$f":"Z631+Y632","v":-30639.964481724015}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C633:L633)","v":183.66824448000008},{"$f":"C631/3.6*(C632/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,0,0,null,null,null,null,null,null,null,3,{"$f":"T624*$AD$7/1000","v":-1867.9429440000004},{"$f":"T625*$AE$7/1000","v":-25.659327272727275},{"$f":"T626*$AC$7/1000","v":-160.13236842823997},{"$f":"T627*$AC$7/1000","v":477.53743564800021},-1576.1972040529677,-1824.6452883418169,-32464.609770065832]
["prum el. vykon [W]",{"$f":"SUM(C634:L634)/(B620-COUNTIF(C634:L634,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C633*1000000/C626,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,6784.8123471775243,6901.5533484981052,6749.5350394944708,0,0,null,null,null,null,null,null,null,4,{"$f":"T624*$AD$8/1000","v":-1867.9429440000004},{"$f":"T625*$AE$8/1000","v":-25.659327272727275},{"$f":"T626*$AC$8/1000","v":-160.13236842823997},{"$f":"T627*$AC$8/1000","v":477.53743564800021},-1576.1972040529677,-1915.8775527589075,-34380.487322824738]
["el. prikon [W]",{"$f":"SUM(C635:L635)","v":15400},{"$f":"IF(C626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(D626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(G626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(H626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(I626>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(J626>0,'Kotle na pelety'!$I$23,0)","v":0},{"$f":"IF(K626>0,'Kotle na pelety'!$I$23,0)","v":0},null,null,null,null,null,null,null,5,{"$f":"T624*$AD$9/1000","v":-1867.9429440000004},{"$f":"T625*$AE$9/1000","v":-25.659327272727275},{"$f":"T626*$AC$9/1000","v":-160.13236842823997},{"$f":"T627*$AC$9/1000","v":477.53743564800021},-1576.1972040529677,-2011.6714303968531,-36392.158753221593]
["spotřeba elektřiny [MWh/r]",61.489999999999995,{"$f":"C635/1000000*C626","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,0.4642,0,0,null,null,null,null,null,null,null,6,{"$f":"T624*$AD$10/1000","v":-1867.9429440000004},{"$f":"T625*$AE$10/1000","v":-25.659327272727275},{"$f":"T626*$AC$10/1000","v":-160.13236842823997},{"$f":"T627*$AC$10/1000","v":477.53743564800021},-1576.1972040529677,-2112.2550019166956,-38504.413755138288]
["náklady na palivo [Kc/r]",1867942.9440000004,{"$f":"C631*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,0,0,null,null,null,null,null,null,null,7,{"$f":"T624*$AD$11/1000","v":-1867.9429440000004},{"$f":"T625*$AE$11/1000","v":-25.659327272727275},{"$f":"T626*$AC$11/1000","v":-160.13236842823997},{"$f":"T627*$AC$11/1000","v":477.53743564800021},-1576.1972040529677,-2217.8677520125307,-40722.281507150816]
["náklady na elektřinu [Kc/r]",159874.00000000003,{"$f":"$F$5*C636","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,0,0,null,null,null,null,null,null,null,8,{"$f":"T624*$AD$12/1000","v":-1867.9429440000004},{"$f":"T625*$AE$12/1000","v":-25.659327272727275},{"$f":"T626*$AC$12/1000","v":-160.13236842823997},{"$f":"T627*$AC$12/1000","v":477.53743564800021},-1576.1972040529677,-2328.761139613157,-43051.04264676397]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C633","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,0,0,null,null,null,null,null,null,null,9,{"$f":"T624*$AD$13/1000","v":-1867.9429440000004},{"$f":"T625*$AE$13/1000","v":-25.659327272727275},{"$f":"T626*$AC$13/1000","v":-160.13236842823997},{"$f":"T627*$AC$13/1000","v":477.53743564800021},-1576.1972040529677,-2445.199196593815,-45496.241843357784]
["provozni naklady [Kc/r]",-1550279.508352,{"$f":"C639-C638-C637","v":-443348.11940754298},{"$f":"D639-D638-D637","v":-404287.28951243177},{"$f":"E639-E638-E637","v":-360732.65212220961},{"$f":"F639-F638-F637","v":-210345.43998828362},{"$f":"G639-G638-G637","v":-82769.469108283607},{"$f":"H639-H638-H637","v":-36808.502278772488},{"$f":"I639-I638-I637","v":-11988.035934476189},{"$f":"J639-J638-J637","v":0},0,null,null,null,null,null,null,null,10,{"$f":"T624*$AD$14/1000","v":-1867.9429440000004},{"$f":"T625*$AE$14/1000","v":-25.659327272727275},{"$f":"T626*$AC$14/1000","v":-160.13236842823997},{"$f":"T627*$AC$14/1000","v":477.53743564800021},-1576.1972040529677,-2567.4591564235056,-48063.700999781293]
["investiční náklady  [Kc/1.r]",25708200,{"$f":"$F$2","v":3672600},{"$f":"IF(D626>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,0,0,null,null,null,null,null,null,null,11,{"$f":"T624*$AD$15/1000","v":-1867.9429440000004},{"$f":"T625*$AE$15/1000","v":-25.659327272727275},{"$f":"T626*$AC$15/1000","v":-160.13236842823997},{"$f":"T627*$AC$15/1000","v":477.53743564800021},-1576.1972040529677,-2695.8321142446812,-50759.533114025973]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T624*$AD$16/1000","v":-1867.9429440000004},{"$f":"T625*$AE$16/1000","v":-25.659327272727275},{"$f":"T626*$AC$16/1000","v":-160.13236842823997},{"$f":"T627*$AC$16/1000","v":477.53743564800021},-1576.1972040529677,-2830.623719956915,-53590.156833982888]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B624","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B643-SUM(C645:Q645)","v":-167},null,13,{"$f":"T624*$AD$17/1000","v":-1867.9429440000004},{"$f":"T625*$AE$17/1000","v":-25.659327272727275},{"$f":"T626*$AC$17/1000","v":-160.13236842823997},{"$f":"T627*$AC$17/1000","v":477.53743564800021},-1576.1972040529677,-2972.154905954761,-56562.31173993765]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T624*$AD$18/1000","v":-1867.9429440000004},{"$f":"T625*$AE$18/1000","v":-25.659327272727275},{"$f":"T626*$AC$18/1000","v":-160.13236842823997},{"$f":"T627*$AC$18/1000","v":477.53743564800021},-1576.1972040529677,-3120.7626512524985,-59683.074391190152]
["jmen. vykon [kW]",{"$f":"SUM(C645:Q645)","v":90},{"$f":"IF(C625<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C645=0,0,IF(C625>C645,VLOOKUP(C645+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D645=0,0,IF(C625>(C645+D645),VLOOKUP((C645+D645+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$643-SUM($C$645:E$645))<0,0,IF(($B$643-SUM($C$645:E$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:E$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:E$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:F$645))<0,0,IF(($B$643-SUM($C$645:F$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:F$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:F$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:G$645))<0,0,IF(($B$643-SUM($C$645:G$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:G$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:G$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:H$645))<0,0,IF(($B$643-SUM($C$645:H$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:H$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:H$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:I$645))<0,0,IF(($B$643-SUM($C$645:I$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:I$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:I$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:J$645))<0,0,IF(($B$643-SUM($C$645:J$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:J$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:J$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:K$645))<0,0,IF(($B$643-SUM($C$645:K$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:K$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:K$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:L$645))<0,0,IF(($B$643-SUM($C$645:L$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:L$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:L$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:M$645))<0,0,IF(($B$643-SUM($C$645:M$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:M$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:M$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:N$645))<0,0,IF(($B$643-SUM($C$645:N$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:N$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:N$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:O$645))<0,0,IF(($B$643-SUM($C$645:O$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:O$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:O$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:P$645))<0,0,IF(($B$643-SUM($C$645:P$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:P$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:P$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T624*$AD$19/1000","v":-1867.9429440000004},{"$f":"T625*$AE$19/1000","v":-25.659327272727275},{"$f":"T626*$AC$19/1000","v":-160.13236842823997},{"$f":"T627*$AC$19/1000","v":477.53743564800021},-1576.1972040529677,-3276.8007838151243,-62959.875175005276]
["min. vykon [kW]",{"$f":"MIN(IF(C646:Q646>0,C646:Q646))","v":6},{"$f":"IF(C645=0,0,VLOOKUP(C645,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D645=0,0,VLOOKUP(D645,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E645=0,0,VLOOKUP(E645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F645=0,0,VLOOKUP(F645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G645=0,0,VLOOKUP(G645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H645=0,0,VLOOKUP(H645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I645=0,0,VLOOKUP(I645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J645=0,0,VLOOKUP(J645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K645=0,0,VLOOKUP(K645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L645=0,0,VLOOKUP(L645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M645=0,0,VLOOKUP(M645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N645=0,0,VLOOKUP(N645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O645=0,0,VLOOKUP(O645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P645=0,0,VLOOKUP(P645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q645=0,0,VLOOKUP(Q645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T624*$AD$20/1000","v":-1867.9429440000004},{"$f":"T625*$AE$20/1000","v":-25.659327272727275},{"$f":"T626*$AC$20/1000","v":-160.13236842823997},{"$f":"T627*$AC$20/1000","v":477.53743564800021},-1576.1972040529677,-3440.6408230058801,-66400.515998011149]
["produkce tepla [GJ/r]",{"$f":"O698","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T624*$AD$21/1000","v":-1867.9429440000004},{"$f":"T625*$AE$21/1000","v":-25.659327272727275},{"$f":"T626*$AC$21/1000","v":-160.13236842823997},{"$f":"T627*$AC$21/1000","v":477.53743564800021},-1576.1972040529677,-3612.6728641561749,-70013.188862167328]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C645:E645)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T624*$AD$22/1000","v":-1867.9429440000004},{"$f":"T625*$AE$22/1000","v":-25.659327272727275},{"$f":"T626*$AC$22/1000","v":-160.13236842823997},{"$f":"T627*$AC$22/1000","v":477.53743564800021},-1576.1972040529677,-3793.3065073639832,-73806.495369531316]
["spotřeba v palivu [GJ]",{"$f":"B647/B648*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F645:Q645)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T624*$AD$23/1000","v":-1867.9429440000004},{"$f":"T625*$AE$23/1000","v":-25.659327272727275},{"$f":"T626*$AC$23/1000","v":-160.13236842823997},{"$f":"T627*$AC$23/1000","v":477.53743564800021},-1576.1972040529677,-3982.9718327321825,-77789.467202263506]
["vyuziti vykonu [h/r]",{"$f":"IF(B624>0,B647/3.6*1000/B645,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T624*$AD$24/1000","v":-1867.9429440000004},{"$f":"T625*$AE$24/1000","v":-25.659327272727275},{"$f":"T626*$AC$24/1000","v":-160.13236842823997},{"$f":"T627*$AC$24/1000","v":477.53743564800021},-1576.1972040529677,-4182.1204243687916,-81971.587626632303]
["prum. el. prikon [W]",{"$f":"(0.2224*O684+102.71)+(0.2224*O685+102.71)","v":210.84109075081608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T624*$AD$25/1000","v":-1867.9429440000004},{"$f":"T625*$AE$25/1000","v":-25.659327272727275},{"$f":"T626*$AC$25/1000","v":-160.13236842823997},{"$f":"T627*$AC$25/1000","v":477.53743564800021},-1576.1972040529677,-4391.226445587231,-86362.814072219539]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O684+102.71)/1000000*O673+(0.2224*O685+102.71)/1000000*O674","v":9.9372472399999995E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T624*$AD$26/1000","v":-1867.9429440000004},{"$f":"T625*$AE$26/1000","v":-25.659327272727275},{"$f":"T626*$AC$26/1000","v":-160.13236842823997},{"$f":"T627*$AC$26/1000","v":477.53743564800021},-1576.1972040529677,-4610.7877678665927,-90973.601840086136]
["náklady na palivo [Kc/r]",{"$f":"B649*$F$7","v":25659.327272727274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T624*$AD$27/1000","v":-1867.9429440000004},{"$f":"T625*$AE$27/1000","v":-25.659327272727275},{"$f":"T626*$AC$27/1000","v":-160.13236842823997},{"$f":"T627*$AC$27/1000","v":477.53743564800021},-1576.1972040529677,-4841.327156259923,-95814.928996346061]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B652","v":258.36842824000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T624*$AD$28/1000","v":-1867.9429440000004},{"$f":"T625*$AE$28/1000","v":-25.659327272727275},{"$f":"T626*$AC$28/1000","v":-160.13236842823997},{"$f":"T627*$AC$28/1000","v":477.53743564800021},-1576.1972040529677,-5083.3935140729182,-100898.32251041898]
["investiční náklady  [Kc/1.r]",{"$f":"B645*$F$3","v":1539000},"provozni naklady [Kc/r]",{"$f":"B653+B654","v":25917.695700967273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T624*$AD$29/1000","v":-1867.9429440000004},{"$f":"T625*$AE$29/1000","v":-25.659327272727275},{"$f":"T626*$AC$29/1000","v":-160.13236842823997},{"$f":"T627*$AC$29/1000","v":477.53743564800021},-1576.1972040529677,-5337.5631897765643,-106235.88570019555]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B637+B653","v":1893602.2712727278}]
["náklady na elektřinu [Kc/r]",{"$f":"B638+B654","v":160132.36842824004}]
["úspora za elektřinu [Kc/r]",{"$f":"B639","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B659-B658-B657","v":-1576197.2040529675}]
["investiční náklady  [Kc/1.r]",{"$f":"B641+B655","v":27247200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U408","v":744},{"$f":"Pomocné!V408","v":672},{"$f":"Pomocné!W408","v":744},{"$f":"Pomocné!X408","v":720},{"$f":"Pomocné!Y408","v":744},{"$f":"Pomocné!Z408","v":480},{"$f":"Pomocné!AA408","v":496},{"$f":"Pomocné!AB408","v":496},{"$f":"Pomocné!AC408","v":720},{"$f":"Pomocné!AD408","v":744},{"$f":"Pomocné!AE408","v":720},{"$f":"Pomocné!AF408","v":744},{"$f":"SUM(C664:N664)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U413","v":744},{"$f":"Pomocné!V413","v":672},{"$f":"Pomocné!W413","v":744},{"$f":"Pomocné!X413","v":720},{"$f":"Pomocné!Y413","v":589},{"$f":"Pomocné!Z413","v":360},{"$f":"Pomocné!AA413","v":372},{"$f":"Pomocné!AB413","v":372},{"$f":"Pomocné!AC413","v":570},{"$f":"Pomocné!AD413","v":744},{"$f":"Pomocné!AE413","v":720},{"$f":"Pomocné!AF413","v":744},{"$f":"SUM(C665:N665)","v":7351},"h/r"]
[null,"3. WAVE",{"$f":"Pomocné!U418","v":744},{"$f":"Pomocné!V418","v":672},{"$f":"Pomocné!W418","v":744},{"$f":"Pomocné!X418","v":540},{"$f":"Pomocné!Y418","v":372},{"$f":"Pomocné!Z418","v":360},{"$f":"Pomocné!AA418","v":372},{"$f":"Pomocné!AB418","v":372},{"$f":"Pomocné!AC418","v":360},{"$f":"Pomocné!AD418","v":527},{"$f":"Pomocné!AE418","v":720},{"$f":"Pomocné!AF418","v":744},6527,"h/r"]
[null,"4. WAVE",{"$f":"Pomocné!U423","v":682},{"$f":"Pomocné!V423","v":560},{"$f":"Pomocné!W423","v":372},{"$f":"Pomocné!X423","v":360},{"$f":"Pomocné!Y423","v":217},{"$f":"Pomocné!Z423","v":0},{"$f":"Pomocné!AA423","v":0},{"$f":"Pomocné!AB423","v":0},{"$f":"Pomocné!AC423","v":210},{"$f":"Pomocné!AD423","v":372},{"$f":"Pomocné!AE423","v":390},{"$f":"Pomocné!AF423","v":589},3752,"h/r"]
[null,"5. WAVE",{"$f":"Pomocné!U428","v":279},{"$f":"Pomocné!V428","v":252},{"$f":"Pomocné!W428","v":186},{"$f":"Pomocné!X428","v":120},{"$f":"Pomocné!Y428","v":0},{"$f":"Pomocné!Z428","v":0},{"$f":"Pomocné!AA428","v":0},{"$f":"Pomocné!AB428","v":0},{"$f":"Pomocné!AC428","v":0},{"$f":"Pomocné!AD428","v":124},{"$f":"Pomocné!AE428","v":210},{"$f":"Pomocné!AF428","v":279},1450,"h/r"]
[null,"6. WAVE",{"$f":"Pomocné!U433","v":155},{"$f":"Pomocné!V433","v":112},{"$f":"Pomocné!W433","v":124},{"$f":"Pomocné!X433","v":0},{"$f":"Pomocné!Y433","v":0},{"$f":"Pomocné!Z433","v":0},{"$f":"Pomocné!AA433","v":0},{"$f":"Pomocné!AB433","v":0},{"$f":"Pomocné!AC433","v":0},{"$f":"Pomocné!AD433","v":0},{"$f":"Pomocné!AE433","v":120},{"$f":"Pomocné!AF433","v":124},635,"h/r"]
[null,"7. WAVE",{"$f":"Pomocné!U438","v":93},{"$f":"Pomocné!V438","v":56},{"$f":"Pomocné!W438","v":0},{"$f":"Pomocné!X438","v":0},{"$f":"Pomocné!Y438","v":0},{"$f":"Pomocné!Z438","v":0},{"$f":"Pomocné!AA438","v":0},{"$f":"Pomocné!AB438","v":0},{"$f":"Pomocné!AC438","v":0},{"$f":"Pomocné!AD438","v":0},{"$f":"Pomocné!AE438","v":0},{"$f":"Pomocné!AF438","v":62},211,"h/r"]
[null,"8. WAVE",{"$f":"Pomocné!U443","v":0},{"$f":"Pomocné!V443","v":0},{"$f":"Pomocné!W443","v":0},{"$f":"Pomocné!X443","v":0},{"$f":"Pomocné!Y443","v":0},{"$f":"Pomocné!Z443","v":0},{"$f":"Pomocné!AA443","v":0},{"$f":"Pomocné!AB443","v":0},{"$f":"Pomocné!AC443","v":0},{"$f":"Pomocné!AD443","v":0},{"$f":"Pomocné!AE443","v":0},{"$f":"Pomocné!AF443","v":0},0,"h/r"]
[null,"9. WAVE",{"$f":"Pomocné!U448","v":0},{"$f":"Pomocné!V448","v":0},{"$f":"Pomocné!W448","v":0},{"$f":"Pomocné!X448","v":0},{"$f":"Pomocné!Y448","v":0},{"$f":"Pomocné!Z448","v":0},{"$f":"Pomocné!AA448","v":0},{"$f":"Pomocné!AB448","v":0},{"$f":"Pomocné!AC448","v":0},{"$f":"Pomocné!AD448","v":0},{"$f":"Pomocné!AE448","v":0},{"$f":"Pomocné!AF448","v":0},{"$f":"SUM(C672:N672)","v":0},"h/r"]
[null,"kotle pod WAVE",{"$f":"Pomocné!U403","v":0},{"$f":"Pomocné!V403","v":0},{"$f":"Pomocné!W403","v":0},{"$f":"Pomocné!X403","v":0},{"$f":"Pomocné!Y403","v":93},{"$f":"Pomocné!Z403","v":240},{"$f":"Pomocné!AA403","v":248},{"$f":"Pomocné!AB403","v":248},{"$f":"Pomocné!AC403","v":90},{"$f":"Pomocné!AD403","v":0},{"$f":"Pomocné!AE403","v":0},{"$f":"Pomocné!AF403","v":0},{"$f":"SUM(C673:N673)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U453","v":0},{"$f":"Pomocné!V453","v":0},{"$f":"Pomocné!W453","v":0},{"$f":"Pomocné!X453","v":0},{"$f":"Pomocné!Y453","v":0},{"$f":"Pomocné!Z453","v":0},{"$f":"Pomocné!AA453","v":0},{"$f":"Pomocné!AB453","v":0},{"$f":"Pomocné!AC453","v":0},{"$f":"Pomocné!AD453","v":0},{"$f":"Pomocné!AE453","v":0},{"$f":"Pomocné!AF453","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U409","v":106.22996031746032},{"$f":"Pomocné!V409","v":106.82807539682538},{"$f":"Pomocné!W409","v":106.24999999999999},{"$f":"Pomocné!X409","v":99.637500000000003},{"$f":"Pomocné!Y409","v":102.54166666666667},{"$f":"Pomocné!Z409","v":95.520833333333329},{"$f":"Pomocné!AA409","v":95.520833333333343},{"$f":"Pomocné!AB409","v":95.520833333333343},{"$f":"Pomocné!AC409","v":103.60763888888889},{"$f":"Pomocné!AD409","v":100.81736111111111},{"$f":"Pomocné!AE409","v":105.19861111111111},{"$f":"Pomocné!AF409","v":107.7250992063492},{"$f":"Pomocné!AG409","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U414","v":106.22996031746032},{"$f":"Pomocné!V414","v":106.82807539682538},{"$f":"Pomocné!W414","v":106.24999999999999},{"$f":"Pomocné!X414","v":99.637500000000003},{"$f":"Pomocné!Y414","v":98.526315789473685},{"$f":"Pomocné!Z414","v":93.944444444444443},{"$f":"Pomocné!AA414","v":93.944444444444457},{"$f":"Pomocné!AB414","v":93.944444444444457},{"$f":"Pomocné!AC414","v":99.557017543859644},{"$f":"Pomocné!AD414","v":100.81736111111111},{"$f":"Pomocné!AE414","v":105.19861111111111},{"$f":"Pomocné!AF414","v":107.7250992063492},{"$f":"Pomocné!AG414","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U419","v":106.22996031746032},{"$f":"Pomocné!V419","v":106.82807539682538},{"$f":"Pomocné!W419","v":106.24999999999999},{"$f":"Pomocné!X419","v":97.238888888888894},{"$f":"Pomocné!Y419","v":104.70833333333333},{"$f":"Pomocné!Z419","v":93.944444444444443},{"$f":"Pomocné!AA419","v":93.944444444444457},{"$f":"Pomocné!AB419","v":93.944444444444457},{"$f":"Pomocné!AC419","v":105.50694444444444},{"$f":"Pomocné!AD419","v":97.830392156862743},{"$f":"Pomocné!AE419","v":105.19861111111111},{"$f":"Pomocné!AF419","v":107.7250992063492},{"$f":"Pomocné!AG419","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U424","v":105.26601731601731},{"$f":"Pomocné!V424","v":105.11035714285715},{"$f":"Pomocné!W424","v":107.19444444444446},{"$f":"Pomocné!X424","v":102.60833333333333},{"$f":"Pomocné!Y424","v":100.21428571428571},{"$f":"Pomocné!Z424","v":0},{"$f":"Pomocné!AA424","v":0},{"$f":"Pomocné!AB424","v":0},{"$f":"Pomocné!AC424","v":101.10714285714286},{"$f":"Pomocné!AD424","v":102.28749999999999},{"$f":"Pomocné!AE424","v":104.90512820512821},{"$f":"Pomocné!AF424","v":105.58258145363409},{"$f":"Pomocné!AG424","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U429","v":106.70582010582011},{"$f":"Pomocné!V429","v":108.05079365079365},{"$f":"Pomocné!W429","v":104.72222222222223},{"$f":"Pomocné!X429","v":106.45},{"$f":"Pomocné!Y429","v":0},{"$f":"Pomocné!Z429","v":0},{"$f":"Pomocné!AA429","v":0},{"$f":"Pomocné!AB429","v":0},{"$f":"Pomocné!AC429","v":0},{"$f":"Pomocné!AD429","v":106.05000000000001},{"$f":"Pomocné!AE429","v":104.46666666666667},{"$f":"Pomocné!AF429","v":107.75767195767196},{"$f":"Pomocné!AG429","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U434","v":107.99047619047619},{"$f":"Pomocné!V434","v":110.71428571428571},{"$f":"Pomocné!W434","v":105.83333333333334},{"$f":"Pomocné!X434","v":0},{"$f":"Pomocné!Y434","v":0},{"$f":"Pomocné!Z434","v":0},{"$f":"Pomocné!AA434","v":0},{"$f":"Pomocné!AB434","v":0},{"$f":"Pomocné!AC434","v":0},{"$f":"Pomocné!AD434","v":0},{"$f":"Pomocné!AE434","v":106.91666666666667},{"$f":"Pomocné!AF434","v":110.40476190476191},{"$f":"Pomocné!AG434","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U439","v":106.76190476190476},{"$f":"Pomocné!V439","v":105.42857142857143},{"$f":"Pomocné!W439","v":0},{"$f":"Pomocné!X439","v":0},{"$f":"Pomocné!Y439","v":0},{"$f":"Pomocné!Z439","v":0},{"$f":"Pomocné!AA439","v":0},{"$f":"Pomocné!AB439","v":0},{"$f":"Pomocné!AC439","v":0},{"$f":"Pomocné!AD439","v":0},{"$f":"Pomocné!AE439","v":0},{"$f":"Pomocné!AF439","v":105.14285714285715},{"$f":"Pomocné!AG439","v":105.9322951929587}]
[null,"8. WAVE",{"$f":"Pomocné!U444","v":0},{"$f":"Pomocné!V444","v":0},{"$f":"Pomocné!W444","v":0},{"$f":"Pomocné!X444","v":0},{"$f":"Pomocné!Y444","v":0},{"$f":"Pomocné!Z444","v":0},{"$f":"Pomocné!AA444","v":0},{"$f":"Pomocné!AB444","v":0},{"$f":"Pomocné!AC444","v":0},{"$f":"Pomocné!AD444","v":0},{"$f":"Pomocné!AE444","v":0},{"$f":"Pomocné!AF444","v":0},{"$f":"Pomocné!AG444","v":0}]
[null,"9. WAVE",{"$f":"Pomocné!U449","v":0},{"$f":"Pomocné!V449","v":0},{"$f":"Pomocné!W449","v":0},{"$f":"Pomocné!X449","v":0},{"$f":"Pomocné!Y449","v":0},{"$f":"Pomocné!Z449","v":0},{"$f":"Pomocné!AA449","v":0},{"$f":"Pomocné!AB449","v":0},{"$f":"Pomocné!AC449","v":0},{"$f":"Pomocné!AD449","v":0},{"$f":"Pomocné!AE449","v":0},{"$f":"Pomocné!AF449","v":0},{"$f":"Pomocné!AG449","v":0}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U404","v":0},{"$f":"Pomocné!V404","v":0},{"$f":"Pomocné!W404","v":0},{"$f":"Pomocné!X404","v":0},{"$f":"Pomocné!Y404","v":9},{"$f":"Pomocné!Z404","v":27.75},{"$f":"Pomocné!AA404","v":27.75},{"$f":"Pomocné!AB404","v":27.75},{"$f":"Pomocné!AC404","v":12.666666666666666},{"$f":"Pomocné!AD404","v":0},{"$f":"Pomocné!AE404","v":0},{"$f":"Pomocné!AF404","v":0},{"$f":"Pomocné!AG404","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U454","v":0},{"$f":"Pomocné!V454","v":0},{"$f":"Pomocné!W454","v":0},{"$f":"Pomocné!X454","v":0},{"$f":"Pomocné!Y454","v":0},{"$f":"Pomocné!Z454","v":0},{"$f":"Pomocné!AA454","v":0},{"$f":"Pomocné!AB454","v":0},{"$f":"Pomocné!AC454","v":0},{"$f":"Pomocné!AD454","v":0},{"$f":"Pomocné!AE454","v":0},{"$f":"Pomocné!AF454","v":0},{"$f":"Pomocné!AG454","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C675/1000*C664*3.6","v":284.52632571428575},{"$f":"D675/1000*D664*3.6","v":258.43848000000003},284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C686:N686)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,{"$f":"D676/1000*D665*3.6","v":258.43848000000003},284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C687:N687)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,{"$f":"D677/1000*D666*3.6","v":258.43848000000003},284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,{"$f":"D678/1000*D667*3.6","v":211.90248000000003},143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,{"$f":"D679/1000*D668*3.6","v":98.023679999999999},70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,{"$f":"D680/1000*D669*3.6","v":44.639999999999993},47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,{"$f":"D681/1000*D670*3.6","v":21.2544},0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"8. WAVE",0,{"$f":"D682/1000*D671*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",0,{"$f":"D683/1000*D672*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C687+C686+C688+C689+C690+C691+C692+C693+C694","v":1315.2059999999999},{"$f":"D687+D686+D688+D689+D690+D691+D692+D693+D694","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C695:N695)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C684/1000*C673*3.6","v":0},{"$f":"D684/1000*D673*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C696:N696)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C685/1000*C674*3.6","v":0},{"$f":"D685/1000*D674*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C696+C697","v":0},{"$f":"D696+D697","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C698:N698)","v":80.643600000000006},{"$f":"O698+O695","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C686/3.6*1000/($B624/$B620)","v":846.80454081632683},{"$f":"D686/3.6*1000/($B624/$B620)","v":769.16214285714295},846.96428571428555,768.63214285714287,817.40357142857147,491.25,507.62500000000006,507.62500000000006,799.25892857142856,803.65839285714287,811.53214285714284,858.72293367346947,{"$f":"SUM(C699:N699)","v":8828.639081632653}]
[null,"2. WAVE",{"$f":"C687/3.6*1000/($B624/$B620)","v":846.80454081632683},{"$f":"D687/3.6*1000/($B624/$B620)","v":769.16214285714295},846.96428571428555,768.63214285714287,621.7714285714286,362.35714285714289,374.43571428571443,374.43571428571443,608.00892857142856,803.65839285714287,811.53214285714284,858.72293367346947,{"$f":"SUM(C700:N700)","v":8046.4855102040819}]
[null,"3. WAVE",{"$f":"C688/3.6*1000/($B624/$B620)","v":846.80454081632683},{"$f":"D688/3.6*1000/($B624/$B620)","v":769.16214285714295},846.96428571428555,562.59642857142865,417.33750000000003,362.35714285714289,374.43571428571443,374.43571428571443,406.95535714285722,552.39232142857145,811.53214285714284,858.72293367346947,7183.696224489795]
[null,"4. WAVE",{"$f":"C689/3.6*1000/($B624/$B620)","v":769.19382653061234},{"$f":"D689/3.6*1000/($B624/$B620)","v":630.66214285714295},427.24642857142862,395.77500000000003,232.99821428571431,0,0,0,227.49107142857144,407.68874999999991,438.35357142857151,666.30150510204089,4195.7105102040823]
[null,"5. WAVE",{"$f":"C690/3.6*1000/($B624/$B620)","v":318.97418367346944},{"$f":"D690/3.6*1000/($B624/$B620)","v":291.73714285714289},208.69642857142861,136.86428571428573,0,0,0,0,0,140.89499999999998,235.05,322.11846938775511,1654.3355102040819]
[null,"6. WAVE",{"$f":"C691/3.6*1000/($B624/$B620)","v":179.34132653061226},{"$f":"D691/3.6*1000/($B624/$B620)","v":132.85714285714283},140.60714285714289,0,0,0,0,0,0,0,137.46428571428572,146.68061224489799,736.95051020408164]
[null,"7. WAVE",{"$f":"C692/3.6*1000/($B624/$B620)","v":106.38061224489795},{"$f":"D692/3.6*1000/($B624/$B620)","v":63.25714285714286},0,0,0,0,0,0,0,0,0,69.844897959183683,239.48265306122448]
[null,"8. WAVE",{"$f":"C693/3.6*1000/($B624/$B620)","v":0},{"$f":"D693/3.6*1000/($B624/$B620)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",{"$f":"C694/3.6*1000/($B624/$B620)","v":0},{"$f":"D694/3.6*1000/($B624/$B620)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C695/3.6*1000/$B624","v":434.92261904761904},{"$f":"D695/3.6*1000/$B624","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,3431.6999999999994]
[null,"kotle pod WAVE",{"$f":"IFERROR(C696/3.6*1000/$E648,0)","v":0},{"$f":"IFERROR(D696/3.6*1000/$E648,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C697/3.6*1000/$E649,0)","v":0},{"$f":"IFERROR(D697/3.6*1000/$E649,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C698/3.6*1000/($E648+$E649)","v":0},{"$f":"D698/3.6*1000/($E648+$E649)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O698/3.6*1000/($E648+$E649)","v":248.9}]
[]
[]
["WAVE:",10,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",10,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B714","v":1200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B718+B739","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE","9. WAVE","10. WAVE",null,null,null,null,null,null,"Investicni naklady",{"$f":"(B735+B749)/-1000","v":-27247.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C718:L718)","v":840},120,{"$f":"IF(D720>0,C718,0)","v":120},{"$f":"IF(E720>0,D718,0)","v":120},120,{"$f":"IF(G720>0,F718,0)","v":120},120,120,0,0,0,null,null,null,null,null,null,"Spotreba paliva-stepka",{"$f":"-B725","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C719","v":72},{"$f":"'Kotle na pelety'!$F$23","v":72},{"$f":"IF(D720>0,C719,0)","v":72},{"$f":"IF(E720>0,D719,0)","v":72},{"$f":"IF(F720>0,E719,0)","v":72},{"$f":"IF(G720>0,F719,0)","v":72},72,72,0,0,0,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B743","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C720:L720)/(B714-COUNTIF(C720:L720,\"=0\"))","v":3992.8571428571427},{"$f":"O758","v":8024},{"$f":"O759","v":7351},{"$f":"O760","v":6527},{"$f":"O761","v":3752},{"$f":"O762","v":1450},{"$f":"O763","v":635},{"$f":"O764","v":211},{"$f":"O765","v":0},{"$f":"O766","v":0},{"$f":"O767","v":0},null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B730-B746","v":-61.584390489999997},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C721:L721)/(B714-COUNTIF(C721:L721,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!$AG468","v":102.6927111522575},{"$f":"Pomocné!$AG473","v":102.16369395806205},{"$f":"Pomocné!$AG478","v":102.72381098294993},{"$f":"Pomocné!$AG483","v":104.37090821403189},{"$f":"Pomocné!$AG488","v":106.48596387520524},{"$f":"Pomocné!AG493","v":108.31818522684664},{"$f":"Pomocné!AG498","v":105.9322951929587},{"$f":"Pomocné!AG503","v":0},{"$f":"Pomocné!AG508","v":0},{"$f":"Pomocné!AG513","v":0},null,null,null,null,null,null,"Uspora elektriny",{"$f":"B727","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C722:L722)","v":10377.460800000003},{"$f":"O782","v":2966.4227314285718},{"$f":"O783","v":2703.6191314285716},{"$f":"O784","v":2413.7219314285721},{"$f":"O785","v":1409.7587314285715},{"$f":"O786","v":555.85673142857149},{"$f":"O787","v":247.61537142857145},{"$f":"O788","v":80.466171428571428},{"$f":"O789","v":0},{"$f":"O790","v":0},{"$f":"O791","v":0}]
["roční využití výkonu [h/r]",{"$f":"B722/3.6*1000/B718","v":3431.7000000000007},{"$f":"IF(C718>0,C722/3.6*1000/C718,0)","v":6866.7192857142854},{"$f":"IF(D718>0,D722/3.6*1000/D718,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,0,0,0,null,null,null,null,null,null,"roky","Naklady-palivo-stepka","Naklady-palivo-pelety","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C724:L724)/B714","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},{"$f":"'Kotle na pelety'!$G$23","v":75},null,null,null,null,null,null,0,0,0,0,0,{"$f":"T717","v":-27247.200000000001},{"$f":"X724*(1+$T$3/100)^S724","v":-27247.200000000001},{"$f":"Y724","v":-27247.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C725:L725)","v":13836.614400000002},{"$f":"C722/C724*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,0,0,0,null,null,null,null,null,null,1,{"$f":"T718*$AD$5/1000","v":-1867.9429440000004},{"$f":"T719*$AE$5/1000","v":-25.659327272727275},{"$f":"T720*$AC$5/1000","v":-160.119415274},{"$f":"T721*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T725:W725)","v":-1576.1842508987274},{"$f":"X725*(1+$T$3/100)^S725","v":-1654.9934634436638},{"$f":"Z724+Y725","v":-28902.193463443666}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C726:L726)/B714","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na pelety'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,2,{"$f":"T718*$AD$6/1000","v":-1867.9429440000004},{"$f":"T719*$AE$6/1000","v":-25.659327272727275},{"$f":"T720*$AC$6/1000","v":-160.119415274},{"$f":"T721*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T726:W726)","v":-1576.1842508987274},-1737.7431366158471,{"$f":"Z725+Y726","v":-30639.936600059511}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C727:L727)","v":183.66824448000008},{"$f":"C725/3.6*(C726/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,0,0,0,null,null,null,null,null,null,3,{"$f":"T718*$AD$7/1000","v":-1867.9429440000004},{"$f":"T719*$AE$7/1000","v":-25.659327272727275},{"$f":"T720*$AC$7/1000","v":-160.119415274},{"$f":"T721*$AC$7/1000","v":477.53743564800021},-1576.1842508987274,-1824.6302934466396,-32464.566893506151]
["prum el. vykon [W]",{"$f":"SUM(C728:L728)/(B714-COUNTIF(C728:L728,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C727*1000000/C720,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,{"$f":"IFERROR(G727*1000000/G720,0)","v":6784.8123471775243},6901.5533484981052,6749.5350394944708,0,0,0,null,null,null,null,null,null,4,{"$f":"T718*$AD$8/1000","v":-1867.9429440000004},{"$f":"T719*$AE$8/1000","v":-25.659327272727275},{"$f":"T720*$AC$8/1000","v":-160.119415274},{"$f":"T721*$AC$8/1000","v":477.53743564800021},-1576.1842508987274,-1915.8618081189713,-34380.428701625126]
["el. prikon [W]",{"$f":"SUM(C729:L729)","v":15400},{"$f":"IF(C720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(D720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(E720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(F720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(G720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(H720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(I720>0,'Kotle na pelety'!$I$23,0)","v":2200},{"$f":"IF(J720>0,'Kotle na pelety'!$I$23,0)","v":0},{"$f":"IF(K720>0,'Kotle na pelety'!$I$23,0)","v":0},{"$f":"IF(L720>0,'Kotle na pelety'!$I$23,0)","v":0},null,null,null,null,null,null,5,{"$f":"T718*$AD$9/1000","v":-1867.9429440000004},{"$f":"T719*$AE$9/1000","v":-25.659327272727275},{"$f":"T720*$AC$9/1000","v":-160.119415274},{"$f":"T721*$AC$9/1000","v":477.53743564800021},-1576.1842508987274,-2011.6548985249201,-36392.083600150043]
["spotřeba elektřiny [MWh/r]",61.489999999999995,{"$f":"C729/1000000*C720","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,{"$f":"G729/1000000*G720","v":3.1900000000000004},1.397,0.4642,0,0,0,null,null,null,null,null,null,6,{"$f":"T718*$AD$10/1000","v":-1867.9429440000004},{"$f":"T719*$AE$10/1000","v":-25.659327272727275},{"$f":"T720*$AC$10/1000","v":-160.119415274},{"$f":"T721*$AC$10/1000","v":477.53743564800021},-1576.1842508987274,-2112.2376434511657,-38504.321243601211]
["náklady na palivo [Kc/r]",1867942.9440000004,{"$f":"C725*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,0,0,0,null,null,null,null,null,null,7,{"$f":"T718*$AD$11/1000","v":-1867.9429440000004},{"$f":"T719*$AE$11/1000","v":-25.659327272727275},{"$f":"T720*$AC$11/1000","v":-160.119415274},{"$f":"T721*$AC$11/1000","v":477.53743564800021},-1576.1842508987274,-2217.8495256237247,-40722.170769224933]
["náklady na elektřinu [Kc/r]",159874.00000000003,{"$f":"$F$5*C730","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,0,0,0,null,null,null,null,null,null,8,{"$f":"T718*$AD$12/1000","v":-1867.9429440000004},{"$f":"T719*$AE$12/1000","v":-25.659327272727275},{"$f":"T720*$AC$12/1000","v":-160.119415274},{"$f":"T721*$AC$12/1000","v":477.53743564800021},-1576.1842508987274,-2328.7420019049105,-43050.912771129842]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C727","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,0,0,0,null,null,null,null,null,null,9,{"$f":"T718*$AD$13/1000","v":-1867.9429440000004},{"$f":"T719*$AE$13/1000","v":-25.659327272727275},{"$f":"T720*$AC$13/1000","v":-160.119415274},{"$f":"T721*$AC$13/1000","v":477.53743564800021},-1576.1842508987274,-2445.179102000156,-45496.091873129997]
["provozni naklady [Kc/r]",-1550279.508352,{"$f":"C733-C732-C731","v":-443348.11940754298},{"$f":"D733-D732-D731","v":-404287.28951243177},{"$f":"E733-E732-E731","v":-360732.65212220961},{"$f":"F733-F732-F731","v":-210345.43998828362},{"$f":"G733-G732-G731","v":-82769.469108283607},{"$f":"H733-H732-H731","v":-36808.502278772488},{"$f":"I733-I732-I731","v":-11988.035934476189},{"$f":"J733-J732-J731","v":0},{"$f":"K733-K732-K731","v":0},0,null,null,null,null,null,null,10,{"$f":"T718*$AD$14/1000","v":-1867.9429440000004},{"$f":"T719*$AE$14/1000","v":-25.659327272727275},{"$f":"T720*$AC$14/1000","v":-160.119415274},{"$f":"T721*$AC$14/1000","v":477.53743564800021},-1576.1842508987274,-2567.4380571001639,-48063.529930230157]
["investiční náklady  [Kc/1.r]",25708200,{"$f":"$F$2","v":3672600},{"$f":"IF(D720>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,0,0,0,null,null,null,null,null,null,11,{"$f":"T718*$AD$15/1000","v":-1867.9429440000004},{"$f":"T719*$AE$15/1000","v":-25.659327272727275},{"$f":"T720*$AC$15/1000","v":-160.119415274},{"$f":"T721*$AC$15/1000","v":477.53743564800021},-1576.1842508987274,-2695.8099599551724,-50759.339890185329]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T718*$AD$16/1000","v":-1867.9429440000004},{"$f":"T719*$AE$16/1000","v":-25.659327272727275},{"$f":"T720*$AC$16/1000","v":-160.119415274},{"$f":"T721*$AC$16/1000","v":477.53743564800021},-1576.1842508987274,-2830.6004579529304,-53589.940348138261]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B718","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B737-SUM(C739:Q739)","v":-167},null,13,{"$f":"T718*$AD$17/1000","v":-1867.9429440000004},{"$f":"T719*$AE$17/1000","v":-25.659327272727275},{"$f":"T720*$AC$17/1000","v":-160.119415274},{"$f":"T721*$AC$17/1000","v":477.53743564800021},-1576.1842508987274,-2972.1304808505774,-56562.070828988843]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T718*$AD$18/1000","v":-1867.9429440000004},{"$f":"T719*$AE$18/1000","v":-25.659327272727275},{"$f":"T720*$AC$18/1000","v":-160.119415274},{"$f":"T721*$AC$18/1000","v":477.53743564800021},-1576.1842508987274,-3120.7370048931057,-59682.807833881947]
["jmen. vykon [kW]",{"$f":"SUM(C739:Q739)","v":90},{"$f":"IF(C719<=$B$5,0,IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C739=0,0,IF(C719>C739,VLOOKUP(C739+1,'Kotle na pelety'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D739=0,0,IF(C719>(C739+D739),VLOOKUP((C739+D739+1),'Kotle na pelety'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$737-SUM($C$739:E$739))<0,0,IF(($B$737-SUM($C$739:E$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:E$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:E$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:F$739))<0,0,IF(($B$737-SUM($C$739:F$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:F$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:F$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:G$739))<0,0,IF(($B$737-SUM($C$739:G$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:G$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:G$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:H$739))<0,0,IF(($B$737-SUM($C$739:H$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:H$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:H$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:I$739))<0,0,IF(($B$737-SUM($C$739:I$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:I$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:I$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:J$739))<0,0,IF(($B$737-SUM($C$739:J$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:J$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:J$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:K$739))<0,0,IF(($B$737-SUM($C$739:K$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:K$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:K$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:L$739))<0,0,IF(($B$737-SUM($C$739:L$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:L$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:L$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:M$739))<0,0,IF(($B$737-SUM($C$739:M$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:M$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:M$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:N$739))<0,0,IF(($B$737-SUM($C$739:N$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:N$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:N$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:O$739))<0,0,IF(($B$737-SUM($C$739:O$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:O$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:O$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:P$739))<0,0,IF(($B$737-SUM($C$739:P$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:P$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:P$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T718*$AD$19/1000","v":-1867.9429440000004},{"$f":"T719*$AE$19/1000","v":-25.659327272727275},{"$f":"T720*$AC$19/1000","v":-160.119415274},{"$f":"T721*$AC$19/1000","v":477.53743564800021},-1576.1842508987274,-3276.773855137762,-62959.581689019709]
["min. vykon [kW]",{"$f":"MIN(IF(C740:Q740>0,C740:Q740))","v":6},{"$f":"IF(C739=0,0,VLOOKUP(C739,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D739=0,0,VLOOKUP(D739,'Kotle na pelety'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E739=0,0,VLOOKUP(E739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F739=0,0,VLOOKUP(F739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G739=0,0,VLOOKUP(G739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H739=0,0,VLOOKUP(H739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I739=0,0,VLOOKUP(I739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J739=0,0,VLOOKUP(J739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K739=0,0,VLOOKUP(K739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L739=0,0,VLOOKUP(L739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M739=0,0,VLOOKUP(M739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N739=0,0,VLOOKUP(N739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O739=0,0,VLOOKUP(O739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P739=0,0,VLOOKUP(P739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q739=0,0,VLOOKUP(Q739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T718*$AD$20/1000","v":-1867.9429440000004},{"$f":"T719*$AE$20/1000","v":-25.659327272727275},{"$f":"T720*$AC$20/1000","v":-160.119415274},{"$f":"T721*$AC$20/1000","v":477.53743564800021},-1576.1842508987274,-3440.6125478946497,-66400.194236914365]
["produkce tepla [GJ/r]",{"$f":"O795","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T718*$AD$21/1000","v":-1867.9429440000004},{"$f":"T719*$AE$21/1000","v":-25.659327272727275},{"$f":"T720*$AC$21/1000","v":-160.119415274},{"$f":"T721*$AC$21/1000","v":477.53743564800021},-1576.1842508987274,-3612.6431752893827,-70012.837412203749]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C739:E739)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T718*$AD$22/1000","v":-1867.9429440000004},{"$f":"T719*$AE$22/1000","v":-25.659327272727275},{"$f":"T720*$AC$22/1000","v":-160.119415274},{"$f":"T721*$AC$22/1000","v":477.53743564800021},-1576.1842508987274,-3793.275334053852,-73806.112746257597]
["spotřeba v palivu [GJ]",{"$f":"B741/B742*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F739:Q739)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T718*$AD$23/1000","v":-1867.9429440000004},{"$f":"T719*$AE$23/1000","v":-25.659327272727275},{"$f":"T720*$AC$23/1000","v":-160.119415274},{"$f":"T721*$AC$23/1000","v":477.53743564800021},-1576.1842508987274,-3982.9391007565446,-77789.05184701414]
["vyuziti vykonu [h/r]",{"$f":"IF(B718>0,B741/3.6*1000/B739,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T718*$AD$24/1000","v":-1867.9429440000004},{"$f":"T719*$AE$24/1000","v":-25.659327272727275},{"$f":"T720*$AC$24/1000","v":-160.119415274},{"$f":"T721*$AC$24/1000","v":477.53743564800021},-1576.1842508987274,-4182.0860557943715,-81971.137902808507]
["prum. el. prikon [W]",{"$f":"(0.2224*O780+102.71)+(0.2224*O781+102.71)","v":210.84109075081608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T718*$AD$25/1000","v":-1867.9429440000004},{"$f":"T719*$AE$25/1000","v":-25.659327272727275},{"$f":"T720*$AC$25/1000","v":-160.119415274},{"$f":"T721*$AC$25/1000","v":477.53743564800021},-1576.1842508987274,-4391.1903585840901,-86362.328261392599]
["spotřeba elektřiny [MWh/r]",{"$f":"(0.2224*O778+102.71)/1000000*O767+(0.2224*O779+102.71)/1000000*O768","v":9.4390489999999994E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T718*$AD$26/1000","v":-1867.9429440000004},{"$f":"T719*$AE$26/1000","v":-25.659327272727275},{"$f":"T720*$AC$26/1000","v":-160.119415274},{"$f":"T721*$AC$26/1000","v":477.53743564800021},-1576.1842508987274,-4610.7498765132941,-90973.07813790589]
["náklady na palivo [Kc/r]",{"$f":"B743*$F$7","v":25659.327272727274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T718*$AD$27/1000","v":-1867.9429440000004},{"$f":"T719*$AE$27/1000","v":-25.659327272727275},{"$f":"T720*$AC$27/1000","v":-160.119415274},{"$f":"T721*$AC$27/1000","v":477.53743564800021},-1576.1842508987274,-4841.2873703389596,-95814.365508244853]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B746","v":245.41527399999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T718*$AD$28/1000","v":-1867.9429440000004},{"$f":"T719*$AE$28/1000","v":-25.659327272727275},{"$f":"T720*$AC$28/1000","v":-160.119415274},{"$f":"T721*$AC$28/1000","v":477.53743564800021},-1576.1842508987274,-5083.3517388559076,-100897.71724710077]
["investiční náklady  [Kc/1.r]",{"$f":"B739*$F$3","v":1539000},"provozni naklady [Kc/r]",{"$f":"B747+B748","v":25904.742546727273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T718*$AD$29/1000","v":-1867.9429440000004},{"$f":"T719*$AE$29/1000","v":-25.659327272727275},{"$f":"T720*$AC$29/1000","v":-160.119415274},{"$f":"T721*$AC$29/1000","v":477.53743564800021},-1576.1842508987274,-5337.519325798703,-106235.23657289946]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B731+B747","v":1893602.2712727278}]
["náklady na elektřinu [Kc/r]",{"$f":"B732+B748","v":160119.41527400003}]
["úspora za elektřinu [Kc/r]",{"$f":"B733","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B753-B752-B751","v":-1576184.2508987277}]
["investiční náklady  [Kc/1.r]",{"$f":"B735+B749","v":27247200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U467","v":744},{"$f":"Pomocné!V467","v":672},{"$f":"Pomocné!W467","v":744},{"$f":"Pomocné!X467","v":720},{"$f":"Pomocné!Y467","v":744},{"$f":"Pomocné!Z467","v":480},{"$f":"Pomocné!AA467","v":496},{"$f":"Pomocné!AB467","v":496},{"$f":"Pomocné!AC467","v":720},{"$f":"Pomocné!AD467","v":744},{"$f":"Pomocné!AE467","v":720},{"$f":"Pomocné!AF467","v":744},{"$f":"SUM(C758:N758)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U472","v":744},{"$f":"Pomocné!V472","v":672},{"$f":"Pomocné!W472","v":744},{"$f":"Pomocné!X472","v":720},{"$f":"Pomocné!Y472","v":589},{"$f":"Pomocné!Z472","v":360},{"$f":"Pomocné!AA472","v":372},{"$f":"Pomocné!AB472","v":372},{"$f":"Pomocné!AC472","v":570},{"$f":"Pomocné!AD472","v":744},{"$f":"Pomocné!AE472","v":720},{"$f":"Pomocné!AF472","v":744},{"$f":"SUM(C759:N759)","v":7351},"h/r"]
[null,"3. WAVE",{"$f":"Pomocné!U477","v":744},{"$f":"Pomocné!V477","v":672},{"$f":"Pomocné!W477","v":744},{"$f":"Pomocné!X477","v":540},{"$f":"Pomocné!Y477","v":372},{"$f":"Pomocné!Z477","v":360},{"$f":"Pomocné!AA477","v":372},{"$f":"Pomocné!AB477","v":372},{"$f":"Pomocné!AC477","v":360},{"$f":"Pomocné!AD477","v":527},{"$f":"Pomocné!AE477","v":720},{"$f":"Pomocné!AF477","v":744},6527,"h/r"]
[null,"4. WAVE",{"$f":"Pomocné!U482","v":682},{"$f":"Pomocné!V482","v":560},{"$f":"Pomocné!W482","v":372},{"$f":"Pomocné!X482","v":360},{"$f":"Pomocné!Y482","v":217},{"$f":"Pomocné!Z482","v":0},{"$f":"Pomocné!AA482","v":0},{"$f":"Pomocné!AB482","v":0},{"$f":"Pomocné!AC482","v":210},{"$f":"Pomocné!AD482","v":372},{"$f":"Pomocné!AE482","v":390},{"$f":"Pomocné!AF482","v":589},3752,"h/r"]
[null,"5. WAVE",{"$f":"Pomocné!U487","v":279},{"$f":"Pomocné!V487","v":252},{"$f":"Pomocné!W487","v":186},{"$f":"Pomocné!X487","v":120},{"$f":"Pomocné!Y487","v":0},{"$f":"Pomocné!Z487","v":0},{"$f":"Pomocné!AA487","v":0},{"$f":"Pomocné!AB487","v":0},{"$f":"Pomocné!AC487","v":0},{"$f":"Pomocné!AD487","v":124},{"$f":"Pomocné!AE487","v":210},{"$f":"Pomocné!AF487","v":279},1450,"h/r"]
[null,"6. WAVE",{"$f":"Pomocné!U492","v":155},{"$f":"Pomocné!V492","v":112},{"$f":"Pomocné!W492","v":124},{"$f":"Pomocné!X492","v":0},{"$f":"Pomocné!Y492","v":0},{"$f":"Pomocné!Z492","v":0},{"$f":"Pomocné!AA492","v":0},{"$f":"Pomocné!AB492","v":0},{"$f":"Pomocné!AC492","v":0},{"$f":"Pomocné!AD492","v":0},{"$f":"Pomocné!AE492","v":120},{"$f":"Pomocné!AF492","v":124},635,"h/r"]
[null,"7. WAVE",{"$f":"Pomocné!U497","v":93},{"$f":"Pomocné!V497","v":56},{"$f":"Pomocné!W497","v":0},{"$f":"Pomocné!X497","v":0},{"$f":"Pomocné!Y497","v":0},{"$f":"Pomocné!Z497","v":0},{"$f":"Pomocné!AA497","v":0},{"$f":"Pomocné!AB497","v":0},{"$f":"Pomocné!AC497","v":0},{"$f":"Pomocné!AD497","v":0},{"$f":"Pomocné!AE497","v":0},{"$f":"Pomocné!AF497","v":62},211,"h/r"]
[null,"8. WAVE",{"$f":"Pomocné!U502","v":0},{"$f":"Pomocné!V502","v":0},{"$f":"Pomocné!W502","v":0},{"$f":"Pomocné!X502","v":0},{"$f":"Pomocné!Y502","v":0},{"$f":"Pomocné!Z502","v":0},{"$f":"Pomocné!AA502","v":0},{"$f":"Pomocné!AB502","v":0},{"$f":"Pomocné!AC502","v":0},{"$f":"Pomocné!AD502","v":0},{"$f":"Pomocné!AE502","v":0},{"$f":"Pomocné!AF502","v":0},0,"h/r"]
[null,"9. WAVE",{"$f":"Pomocné!U507","v":0},{"$f":"Pomocné!V507","v":0},{"$f":"Pomocné!W507","v":0},{"$f":"Pomocné!X507","v":0},{"$f":"Pomocné!Y507","v":0},{"$f":"Pomocné!Z507","v":0},{"$f":"Pomocné!AA507","v":0},{"$f":"Pomocné!AB507","v":0},{"$f":"Pomocné!AC507","v":0},{"$f":"Pomocné!AD507","v":0},{"$f":"Pomocné!AE507","v":0},{"$f":"Pomocné!AF507","v":0},{"$f":"SUM(C766:N766)","v":0},"h/r"]
[null,"10. WAVE",{"$f":"Pomocné!U512","v":0},{"$f":"Pomocné!V512","v":0},{"$f":"Pomocné!W512","v":0},{"$f":"Pomocné!X512","v":0},{"$f":"Pomocné!Y512","v":0},{"$f":"Pomocné!Z512","v":0},{"$f":"Pomocné!AA512","v":0},{"$f":"Pomocné!AB512","v":0},{"$f":"Pomocné!AC512","v":0},{"$f":"Pomocné!AD512","v":0},{"$f":"Pomocné!AE512","v":0},{"$f":"Pomocné!AF512","v":0},{"$f":"SUM(C767:N767)","v":0},"h/r"]
[null,"kotle pod WAVE",{"$f":"Pomocné!U462","v":0},{"$f":"Pomocné!V462","v":0},{"$f":"Pomocné!W462","v":0},{"$f":"Pomocné!X462","v":0},{"$f":"Pomocné!Y462","v":93},{"$f":"Pomocné!Z462","v":240},{"$f":"Pomocné!AA462","v":248},{"$f":"Pomocné!AB462","v":248},{"$f":"Pomocné!AC462","v":90},{"$f":"Pomocné!AD462","v":0},{"$f":"Pomocné!AE462","v":0},{"$f":"Pomocné!AF462","v":0},{"$f":"SUM(C768:N768)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U517","v":0},{"$f":"Pomocné!V517","v":0},{"$f":"Pomocné!W517","v":0},{"$f":"Pomocné!X517","v":0},{"$f":"Pomocné!Y517","v":0},{"$f":"Pomocné!Z517","v":0},{"$f":"Pomocné!AA517","v":0},{"$f":"Pomocné!AB517","v":0},{"$f":"Pomocné!AC517","v":0},{"$f":"Pomocné!AD517","v":0},{"$f":"Pomocné!AE517","v":0},{"$f":"Pomocné!AF517","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U468","v":106.22996031746032},{"$f":"Pomocné!V468","v":106.82807539682538},{"$f":"Pomocné!W468","v":106.24999999999999},{"$f":"Pomocné!X468","v":99.637500000000003},{"$f":"Pomocné!Y468","v":102.54166666666667},{"$f":"Pomocné!Z468","v":95.520833333333329},{"$f":"Pomocné!AA468","v":95.520833333333343},{"$f":"Pomocné!AB468","v":95.520833333333343},{"$f":"Pomocné!AC468","v":103.60763888888889},{"$f":"Pomocné!AD468","v":100.81736111111111},{"$f":"Pomocné!AE468","v":105.19861111111111},{"$f":"Pomocné!AF468","v":107.7250992063492},{"$f":"Pomocné!AG468","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U473","v":106.22996031746032},{"$f":"Pomocné!V473","v":106.82807539682538},{"$f":"Pomocné!W473","v":106.24999999999999},{"$f":"Pomocné!X473","v":99.637500000000003},{"$f":"Pomocné!Y473","v":98.526315789473685},{"$f":"Pomocné!Z473","v":93.944444444444443},{"$f":"Pomocné!AA473","v":93.944444444444457},{"$f":"Pomocné!AB473","v":93.944444444444457},{"$f":"Pomocné!AC473","v":99.557017543859644},{"$f":"Pomocné!AD473","v":100.81736111111111},{"$f":"Pomocné!AE473","v":105.19861111111111},{"$f":"Pomocné!AF473","v":107.7250992063492},{"$f":"Pomocné!AG473","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U478","v":106.22996031746032},{"$f":"Pomocné!V478","v":106.82807539682538},{"$f":"Pomocné!W478","v":106.24999999999999},{"$f":"Pomocné!X478","v":97.238888888888894},{"$f":"Pomocné!Y478","v":104.70833333333333},{"$f":"Pomocné!Z478","v":93.944444444444443},{"$f":"Pomocné!AA478","v":93.944444444444457},{"$f":"Pomocné!AB478","v":93.944444444444457},{"$f":"Pomocné!AC478","v":105.50694444444444},{"$f":"Pomocné!AD478","v":97.830392156862743},{"$f":"Pomocné!AE478","v":105.19861111111111},{"$f":"Pomocné!AF478","v":107.7250992063492},{"$f":"Pomocné!AG478","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U483","v":105.26601731601731},{"$f":"Pomocné!V483","v":105.11035714285715},{"$f":"Pomocné!W483","v":107.19444444444446},{"$f":"Pomocné!X483","v":102.60833333333333},{"$f":"Pomocné!Y483","v":100.21428571428571},{"$f":"Pomocné!Z483","v":0},{"$f":"Pomocné!AA483","v":0},{"$f":"Pomocné!AB483","v":0},{"$f":"Pomocné!AC483","v":101.10714285714286},{"$f":"Pomocné!AD483","v":102.28749999999999},{"$f":"Pomocné!AE483","v":104.90512820512821},{"$f":"Pomocné!AF483","v":105.58258145363409},{"$f":"Pomocné!AG483","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U488","v":106.70582010582011},{"$f":"Pomocné!V488","v":108.05079365079365},{"$f":"Pomocné!W488","v":104.72222222222223},{"$f":"Pomocné!X488","v":106.45},{"$f":"Pomocné!Y488","v":0},{"$f":"Pomocné!Z488","v":0},{"$f":"Pomocné!AA488","v":0},{"$f":"Pomocné!AB488","v":0},{"$f":"Pomocné!AC488","v":0},{"$f":"Pomocné!AD488","v":106.05000000000001},{"$f":"Pomocné!AE488","v":104.46666666666667},{"$f":"Pomocné!AF488","v":107.75767195767196},{"$f":"Pomocné!AG488","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U493","v":107.99047619047619},{"$f":"Pomocné!V493","v":110.71428571428571},{"$f":"Pomocné!W493","v":105.83333333333334},{"$f":"Pomocné!X493","v":0},{"$f":"Pomocné!Y493","v":0},{"$f":"Pomocné!Z493","v":0},{"$f":"Pomocné!AA493","v":0},{"$f":"Pomocné!AB493","v":0},{"$f":"Pomocné!AC493","v":0},{"$f":"Pomocné!AD493","v":0},{"$f":"Pomocné!AE493","v":106.91666666666667},{"$f":"Pomocné!AF493","v":110.40476190476191},{"$f":"Pomocné!AG493","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U498","v":106.76190476190476},{"$f":"Pomocné!V498","v":105.42857142857143},{"$f":"Pomocné!W498","v":0},{"$f":"Pomocné!X498","v":0},{"$f":"Pomocné!Y498","v":0},{"$f":"Pomocné!Z498","v":0},{"$f":"Pomocné!AA498","v":0},{"$f":"Pomocné!AB498","v":0},{"$f":"Pomocné!AC498","v":0},{"$f":"Pomocné!AD498","v":0},{"$f":"Pomocné!AE498","v":0},{"$f":"Pomocné!AF498","v":105.14285714285715},{"$f":"Pomocné!AG498","v":105.9322951929587}]
[null,"8. WAVE",{"$f":"Pomocné!U503","v":0},{"$f":"Pomocné!V503","v":0},{"$f":"Pomocné!W503","v":0},{"$f":"Pomocné!X503","v":0},{"$f":"Pomocné!Y503","v":0},{"$f":"Pomocné!Z503","v":0},{"$f":"Pomocné!AA503","v":0},{"$f":"Pomocné!AB503","v":0},{"$f":"Pomocné!AC503","v":0},{"$f":"Pomocné!AD503","v":0},{"$f":"Pomocné!AE503","v":0},{"$f":"Pomocné!AF503","v":0},{"$f":"Pomocné!AG503","v":0}]
[null,"9. WAVE",{"$f":"Pomocné!U508","v":0},{"$f":"Pomocné!V508","v":0},{"$f":"Pomocné!W508","v":0},{"$f":"Pomocné!X508","v":0},{"$f":"Pomocné!Y508","v":0},{"$f":"Pomocné!Z508","v":0},{"$f":"Pomocné!AA508","v":0},{"$f":"Pomocné!AB508","v":0},{"$f":"Pomocné!AC508","v":0},{"$f":"Pomocné!AD508","v":0},{"$f":"Pomocné!AE508","v":0},{"$f":"Pomocné!AF508","v":0},{"$f":"Pomocné!AG508","v":0}]
[null,"10. WAVE",{"$f":"Pomocné!U513","v":0},{"$f":"Pomocné!V513","v":0},{"$f":"Pomocné!W513","v":0},{"$f":"Pomocné!X513","v":0},{"$f":"Pomocné!Y513","v":0},{"$f":"Pomocné!Z513","v":0},{"$f":"Pomocné!AA513","v":0},{"$f":"Pomocné!AB513","v":0},{"$f":"Pomocné!AC513","v":0},{"$f":"Pomocné!AD513","v":0},{"$f":"Pomocné!AE513","v":0},{"$f":"Pomocné!AF513","v":0},{"$f":"Pomocné!AG513","v":0}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U463","v":0},{"$f":"Pomocné!V463","v":0},{"$f":"Pomocné!W463","v":0},{"$f":"Pomocné!X463","v":0},{"$f":"Pomocné!Y463","v":9},{"$f":"Pomocné!Z463","v":27.75},{"$f":"Pomocné!AA463","v":27.75},{"$f":"Pomocné!AB463","v":27.75},{"$f":"Pomocné!AC463","v":12.666666666666666},{"$f":"Pomocné!AD463","v":0},{"$f":"Pomocné!AE463","v":0},{"$f":"Pomocné!AF463","v":0},{"$f":"Pomocné!AG463","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U518","v":0},{"$f":"Pomocné!V518","v":0},{"$f":"Pomocné!W518","v":0},{"$f":"Pomocné!X518","v":0},{"$f":"Pomocné!Y518","v":0},{"$f":"Pomocné!Z518","v":0},{"$f":"Pomocné!AA518","v":0},{"$f":"Pomocné!AB518","v":0},{"$f":"Pomocné!AC518","v":0},{"$f":"Pomocné!AD518","v":0},{"$f":"Pomocné!AE518","v":0},{"$f":"Pomocné!AF518","v":0},{"$f":"Pomocné!AG518","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C770/1000*C758*3.6","v":284.52632571428575},{"$f":"D770/1000*D758*3.6","v":258.43848000000003},284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C782:N782)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,{"$f":"D771/1000*D759*3.6","v":258.43848000000003},284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C783:N783)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,{"$f":"D772/1000*D760*3.6","v":258.43848000000003},284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,{"$f":"D773/1000*D761*3.6","v":211.90248000000003},143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,{"$f":"D774/1000*D762*3.6","v":98.023679999999999},70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,{"$f":"D775/1000*D763*3.6","v":44.639999999999993},47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,{"$f":"D776/1000*D764*3.6","v":21.2544},0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"8. WAVE",0,{"$f":"D777/1000*D765*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",0,{"$f":"D778/1000*D766*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"10. WAVE",0,{"$f":"D779/1000*D767*3.6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C783+C782+C784+C785+C786+C787+C788+C789+C790+C791","v":1315.2059999999999},{"$f":"D783+D782+D784+D785+D786+D787+D788+D789+D790+D791","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C792:N792)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C780/1000*C768*3.6","v":0},{"$f":"D780/1000*D768*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C793:N793)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C781/1000*C769*3.6","v":0},{"$f":"D781/1000*D769*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C793+C794","v":0},{"$f":"D793+D794","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C795:N795)","v":80.643600000000006},{"$f":"O795+O792","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C782/3.6*1000/($B718/$B714)","v":940.89393424036302},{"$f":"D782/3.6*1000/($B718/$B714)","v":854.62460317460329},941.07142857142844,854.03571428571433,908.22619047619048,545.83333333333337,564.02777777777783,564.02777777777783,888.06547619047615,892.95376984126983,901.70238095238096,954.13659297052163,{"$f":"SUM(C796:N796)","v":9809.5989795918358}]
[null,"2. WAVE",{"$f":"C783/3.6*1000/($B718/$B714)","v":940.89393424036302},{"$f":"D783/3.6*1000/($B718/$B714)","v":854.62460317460329},941.07142857142844,854.03571428571433,690.85714285714289,402.61904761904759,416.03968253968264,416.03968253968264,675.56547619047615,892.95376984126983,901.70238095238096,954.13659297052163,{"$f":"SUM(C797:N797)","v":8940.5394557823129}]
[null,"3. WAVE",{"$f":"C784/3.6*1000/($B718/$B714)","v":940.89393424036302},{"$f":"D784/3.6*1000/($B718/$B714)","v":854.62460317460329},941.07142857142844,625.10714285714289,463.70833333333331,402.61904761904759,416.03968253968264,416.03968253968264,452.17261904761915,613.76924603174609,901.70238095238096,954.13659297052163,7981.8846938775514]
[null,"4. WAVE",{"$f":"C785/3.6*1000/($B718/$B714)","v":854.65980725623581},{"$f":"D785/3.6*1000/($B718/$B714)","v":700.73571428571427},474.71825396825398,439.75,258.88690476190476,0,0,0,252.76785714285714,452.9874999999999,487.05952380952391,740.3350056689344,4661.9005668934242]
[null,"5. WAVE",{"$f":"C786/3.6*1000/($B718/$B714)","v":354.41575963718822},{"$f":"D786/3.6*1000/($B718/$B714)","v":324.15238095238095},231.88492063492066,152.07142857142858,0,0,0,0,0,156.54999999999998,261.16666666666669,357.90941043083899,1838.1505668934242]
[null,"6. WAVE",{"$f":"C787/3.6*1000/($B718/$B714)","v":199.26814058956916},{"$f":"D787/3.6*1000/($B718/$B714)","v":147.61904761904759},156.23015873015876,0,0,0,0,0,0,0,152.73809523809524,162.97845804988663,818.83390022675746]
[null,"7. WAVE",{"$f":"C788/3.6*1000/($B718/$B714)","v":118.20068027210883},{"$f":"D788/3.6*1000/($B718/$B714)","v":70.285714285714292},0,0,0,0,0,0,0,0,0,77.605442176870753,266.09183673469386]
[null,"8. WAVE",{"$f":"C789/3.6*1000/($B718/$B714)","v":0},{"$f":"D789/3.6*1000/($B718/$B714)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",{"$f":"C790/3.6*1000/($B718/$B714)","v":0},{"$f":"D790/3.6*1000/($B718/$B714)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"10. WAVE",{"$f":"C791/3.6*1000/($B718/$B714)","v":0},{"$f":"D791/3.6*1000/($B718/$B714)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C792/3.6*1000/$B718","v":434.92261904761904},{"$f":"D792/3.6*1000/$B718","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,3431.6999999999994]
[null,"kotle pod WAVE",{"$f":"IFERROR(C793/3.6*1000/$E742,0)","v":0},{"$f":"IFERROR(D793/3.6*1000/$E742,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C794/3.6*1000/$E743,0)","v":0},{"$f":"IFERROR(D794/3.6*1000/$E743,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C795/3.6*1000/($E742+$E743)","v":0},{"$f":"D795/3.6*1000/($E742+$E743)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O795/3.6*1000/($E742+$E743)","v":248.9}]

{"sheet":"B_WAVE+štěpka","index":7,"n_rows":809,"n_cols":41,"rows_kept":809,"cut":false,"hidden":false,"merged":[[2,34,3,34],[2,35,2,39],[36,2,36,4],[36,5,36,11]]}
["INSTALOVANÝ VÝKON",null,null,null,"EKONOMICKÉ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,"EKONOMICKÉ POROVNÁNÍ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VOLBA NEJLEPŠÍ VARIANTY"]
["Ztráta rozvodů",{"$f":"VSTUPY!B18","v":5},"%",null,"Inv. naklady WAVE",{"$f":"Ekonomika!B3","v":3672600},"Kc/120 kWinst.",null,null,null,null,null,null,null,null,null,null,null,"Doba hodnoceni",{"$f":"Ekonomika!B1","v":20},"let"]
["Celková roční potřeba tepla",{"$f":"ROUNDUP('Velikost zdroje'!J26,0)","v":10450},"GJ/r",null,"Inv. naklady kotel na stepku",{"$f":"Ekonomika!B4","v":23300},"Kc/kWinst",null,null,null,null,null,null,null,null,null,null,null,"Diskontni mira",{"$f":"Ekonomika!B2","v":5},"%",null,null,null,null,null,null,"disk. CF = CF*(1+d)^-t",null,null,null,null,null,null,"Investiční náklady [tis. Kč]","NPV [tis. Kč] pro různou dobu porovnání"]
["Max. potřebný výkon",{"$f":"Pomocné!B67","v":762.50679153400642},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady WAVE",{"$f":"Ekonomika!B3","v":3672600},"Kc/120 kWinst.",null,null,null,null,null,null,"Vyvoj cen","Elektrina [Kc/MWh]","Stepka [Kc/GJ]","Pelety [Kc/GJ]",null,null,"Počet WAVŮ",null,"5 let","10 let","15 let","20 let","25 let","Počet WAVŮ"]
["Min. potřebný výkon",{"$f":"Pomocné!B68","v":6},"kW",null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady kotel na stepku",{"$f":"Ekonomika!B4","v":23300},"Kc/kWinst",null,null,null,null,null,null,1,{"$f":"T7","v":2600},{"$f":"T8","v":135},{"$f":"T9","v":245},null,null,1,{"$f":"Z24","v":-18817.599999999999},{"$f":"Z29","v":-28958.458154927332},{"$f":"Z34","v":-41901.048445988861},{"$f":"Z39","v":-58419.437805462192},{"$f":"Z44","v":-79501.553587154194},{"$f":"Z49","v":-106408.26925781797},1]
["Vždy zajištěný výkon",{"$f":"B7+B8+B9","v":608},"kW",null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady kotel na pelety",{"$f":"Ekonomika!B5","v":17100},"Kc/kWinst",null,null,null,null,null,null,2,{"$f":"$AC$5*(1+$T$10/100)^AB6","v":2600},{"$f":"$AD$5*(1+$T$11/100)^AB6","v":135},{"$f":"$AE$5*(1+$T$12/100)^AB6","v":245},null,null,2,{"$f":"Z84","v":-19694.2},{"$f":"$Z$89","v":-29322.747014599194},{"$f":"$Z$94","v":-41611.484042996555},{"$f":"$Z$99","v":-57295.372538751151},{"$f":"$Z$104","v":-77312.430254188599},{"$f":"$Z$109","v":-102859.8319518998},2]
["V: prům. potřeba v LEDNU",{"$f":"ROUND('Velikost zdroje'!P3,0)","v":324},"kW",null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,null,null,null,null,null,null,null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,null,null,3,2600,135,245,null,null,3,{"$f":"$Z$150","v":-20570.8},{"$f":"$Z$155","v":-29860.357709522406},{"$f":"$Z$160","v":-41716.448937965586},{"$f":"$Z$165","v":-56848.159576145597},{"$f":"$Z$170","v":-76160.482872739842},{"$f":"$Z$175","v":-100808.44502522232},3]
["TECH: maximum",{"$f":"ROUND('Velikost zdroje'!L72,0)","v":234},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,null,null,4,2600,135,245,null,null,4,{"$f":"$Z$220","v":-21447.4},{"$f":"$Z$225","v":-30598.242923663183},{"$f":"$Z$230","v":-42277.295028468099},{"$f":"$Z$235","v":-57183.053897307436},{"$f":"$Z$240","v":-76206.999116677936},{"$f":"$Z$245","v":-100486.90964617052},4]
["TV: denní průměr",{"$f":"ROUND('Velikost zdroje'!Q72,0)","v":50},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena pelet",{"$f":"Ekonomika!B8","v":245},"Kc/GJ",null,null,null,null,null,null,5,2600,135,245,null,null,5,{"$f":"$Z$294","v":-22324},{"$f":"$Z$299","v":-31421.715485886431},{"$f":"$Z$304","v":-43032.962021394007},{"$f":"$Z$309","v":-57852.181892304325},{"$f":"$Z$314","v":-76765.678984180806},{"$f":"$Z$319","v":-100904.62660494013},5]
["1) Max. vel. 1 jednotky",{"$f":"B4-B6","v":154.50679153400642},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny elektriny",{"$f":"Ekonomika!B9","v":0},"%/r (vc. infl.)",null,null,null,null,null,null,6,2600,135,245,null,null,6,{"$f":"$Z$372","v":-24132.6},{"$f":"$Z$377","v":-33207.07348828284},{"$f":"$Z$382","v":-44788.656690773292},{"$f":"$Z$387","v":-59570.017796671556},{"$f":"$Z$392","v":-78435.196444784146},{"$f":"$Z$397","v":-102512.4761266389},6]
["Instalovany vykon",{"$f":"ROUNDUP(IF(B10<120,B4+(120-B10),B4),0)","v":763},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny stepky",{"$f":"Ekonomika!B10","v":0},"%/r (vc. infl.)",null,"NPV - jednotky: tis. Kč",null,null,null,null,7,2600,135,245,null,null,7,{"$f":"$Z$454","v":-27805.200000000001},{"$f":"$Z$459","v":-36882.594451948054},{"$f":"$Z$464","v":-48467.905626509149},{"$f":"$Z$469","v":-63254.024674426691},{"$f":"$Z$474","v":-82125.275796213915},{"$f":"$Z$479","v":-106210.30566425838},7]
["2) Max. vel. 1 jednotky ",{"$f":"B11-B6","v":155},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny pelet",{"$f":"Ekonomika!B11","v":0},"%/r (vc. infl.)",null,null,null,null,null,null,8,2600,135,245,null,null,8,{"$f":"$Z$540","v":-27805.200000000001},{"$f":"$Z$545","v":-36882.594451948054},{"$f":"$Z$550","v":-48467.905626509149},{"$f":"$Z$555","v":-63254.024674426691},{"$f":"$Z$560","v":-82125.275796213915},{"$f":"$Z$565","v":-106210.30566425838},8]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2600,135,245,null,null,9,{"$f":"$Z$630","v":-27805.200000000001},{"$f":"$Z$635","v":-36646.80123410037},{"$f":"$Z$640","v":-47931.173872159925},{"$f":"$Z$645","v":-62333.210614494812},{"$f":"$Z$650","v":-80714.264571184409},{"$f":"$Z$655","v":-104173.66483542501},9]
["WAVE:",1,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",1,"x",null,null,null,null,null,null,10,2600,135,245,null,null,10,{"$f":"$Z$724","v":-27805.200000000001},{"$f":"$Z$729","v":-36881.90063771019},{"$f":"$Z$734","v":-48466.326309951692},{"$f":"$Z$739","v":-63251.315207585205},{"$f":"$Z$744","v":-82121.123939402052},{"$f":"$Z$749","v":-106204.31291172141},10]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM",null,null,null,null,null,null,null,11,2600,135,245]
["vykon WAVŮ [kW]",{"$f":"120*B14","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B18+B39","v":770},"kW",null,null,null,null,null,null,12,2600,135,245,null,null,"MAXIMUM",{"$f":"MAX(AI5:AI14)","v":-18817.599999999999},{"$f":"MAX(AJ5:AJ14)","v":-28958.458154927332},-41611.484042996555,-56848.159576145597,-76160.482872739842,-100486.90964617052,"tis. Kc"]
[null,"1. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B35+B49)/-1000","v":-18817.599999999999},"tis. Kc",null,null,null,null,null,null,13,2600,135,245,null,null,"POČET W",{"$f":"VLOOKUP(AI16,AI5:AO14,7,FALSE)","v":1},{"$f":"VLOOKUP(AJ16,AJ5:AO14,6,FALSE)","v":1},{"$f":"VLOOKUP(AK16,AK5:AO14,5,FALSE)","v":2},{"$f":"VLOOKUP(AL16,AL5:AO14,4,FALSE)","v":3},{"$f":"VLOOKUP(AM16,AM5:AO14,3,FALSE)","v":3},{"$f":"VLOOKUP(AN16,AN5:AO14,2,FALSE)","v":4}]
["jmen. vykon [kW]",120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B25","v":-4584.5807999999997},"GJ/r",null,null,null,null,null,null,14,2600,135,245]
["min. vykon [kW]",{"$f":"'Kotle na štěpku'!$F$23","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B43","v":-9116.4529870129863},"GJ/r",null,null,null,null,null,null,15,2600,135,245]
["doba provozu [h/r]",{"$f":"O58","v":8024},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('B_WAVE+štěpka'!$AI$33=1,'B_WAVE+štěpka'!U25,IF('B_WAVE+štěpka'!$AI$33=2,'B_WAVE+štěpka'!T85,IF('B_WAVE+štěpka'!$AI$33=3,'B_WAVE+štěpka'!T151,IF('B_WAVE+štěpka'!$AI$33=4,'B_WAVE+štěpka'!T221,IF('B_WAVE+štěpka'!$AI$33=5,'B_WAVE+štěpka'!T295,IF('B_WAVE+štěpka'!$AI$33=6,'B_WAVE+štěpka'!T373,IF('B_WAVE+štěpka'!$AI$33=7,'B_WAVE+štěpka'!T455,IF('B_WAVE+štěpka'!$AI$33=8,'B_WAVE+štěpka'!T541,IF('B_WAVE+štěpka'!$AI$33=9,'B_WAVE+štěpka'!T631,IF('B_WAVE+štěpka'!$AI$33=10,'B_WAVE+štěpka'!T725,\"CHYBA\"))))))))))","v":-1569.0743279999997},null,null,null,null,"Spotreba elektriny",{"$f":"-B30-B46","v":-21.705229286600002},"MWh/r",null,null,null,null,null,null,16,2600,135,245]
["prum vykon pri provozu [kW]",{"$f":"Pomocné!AG117","v":119.03302592223331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B27","v":60.856065137777776},"MWh/r",null,null,null,null,null,null,17,2600,135,245,null,null,"Doba hodnoceni","POČET W","MAXIMUM"]
["produkce tepla [GJ/r]",{"$f":"O64","v":3438.4355999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2600,135,245,null,null,5,{"$f":"AJ17","v":1},{"$f":"AJ16","v":-28958.458154927332}]
["roční využití výkonu [h/r]",{"$f":"IF(B18>0,B22/3.6*1000/B18,0)","v":7959.3416666666653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV",null,19,2600,135,245,null,null,10,{"$f":"AK17","v":2},{"$f":"AK16","v":-41611.484042996555}]
["tepelná účinnost [%]",{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T17","v":-18817.599999999999},{"$f":"X24*(1+$T$3/100)^S24","v":-18817.599999999999},{"$f":"Y24","v":-18817.599999999999},null,20,2600,135,245,null,null,15,{"$f":"AL17","v":3},{"$f":"AL16","v":-56848.159576145597}]
["spotřeba v palivu [GJ]",{"$f":"B22/B24*100","v":4584.5807999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$T$18*AD5/1000","v":-618.91840799999989},{"$f":"$T$19*AD5/1000","v":-1230.7211532467531},{"$f":"$T$20*AC5/1000","v":-56.433596145160003},{"$f":"$T$21*AC5/1000","v":158.22576935822224},{"$f":"SUM(T25:W25)","v":-1747.847388033691},-1835.2397574353756,{"$f":"Z24+Y25","v":-20652.839757435373},null,21,2600,135,245,null,null,20,{"$f":"AM17","v":3},{"$f":"AM16","v":-76160.482872739842}]
["elektrická účinnost [%]",{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$T$18*AD6/1000","v":-618.91840799999989},{"$f":"$T$19*AD6/1000","v":-1230.7211532467531},-56.433596145160003,158.22576935822224,{"$f":"SUM(T26:W26)","v":-1747.847388033691},-1927.0017453071443,{"$f":"Z25+Y26","v":-22579.841502742518},null,22,2600,135,245,null,null,25,{"$f":"AN17","v":4},{"$f":"AN16","v":-100486.90964617052}]
["produkce elektřiny [MWh/r]",{"$f":"B25/3.6*(B26/100)","v":60.856065137777776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2023.3518325725017,-24603.19333531502,null,23,2600,135,245]
["prum el. vykon [W]",{"$f":"B27*1000000/B20","v":7584.25537609394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2124.5194242011266,-26727.712759516147,null,24,2600,135,245]
["el. prikon [W]",{"$f":"'Kotle na štěpku'!$I$23","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2230.7453954111834,-28958.458154927332,null,25,2600,135,245,null,null,"Doba hodnoceni",{"$f":"Ekonomika!B1","v":20},"let"]
["spotřeba elektřiny [MWh/r]",{"$f":"B29/1000000*B20","v":17.652800000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2342.2826651817422,-31300.740820109073]
["náklady na palivo [Kc/r]",{"$f":"B25*$F$6","v":618918.40799999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2459.3967984408296,-33760.137618549903]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B30","v":45897.280000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2582.3666383628706,-36342.504256912776,null,null,null,null,null,null,null,"OPTIMALNI VARIANTA"]
["úspora za elektřinu [Kc/r]",{"$f":"$F$5*B27","v":158225.76935822223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2711.4849702810143,-39053.989227193793,null,null,null,null,null,null,null,"pocet WAVU",{"$f":"VLOOKUP(AI29,AH22:AJ26,2,FALSE)","v":3}]
["provozni naklady [Kc/r]",{"$f":"B33-B32-B31","v":-506589.91864177771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2847.0592187950651,-41901.048445988861,null,null,null,null,null,null,null,"NPV",{"$f":"VLOOKUP(AI29,AH22:AJ26,3,FALSE)","v":-76160.482872739842},"tis. Kc"]
["investiční náklady  [Kc/1.r]",{"$f":"$F$2","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-2989.4121797348189,-44890.460625723681,null,null,null,null,null,null,null,"investice",{"$f":"VLOOKUP(AI33,AH5:AI14,2,FALSE)","v":-20570.8},"tis. Kc"]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-3138.8827887215593,-48029.34341444524]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B18","v":643},"kotle pod WAVE",null,null,"kotle nad WAVE",null,null,null,null,null,null,null,null,null,null,{"$f":"B37-SUM(C39:Q39)","v":-7},null,13,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-3295.8269281576377,-51325.170342602876]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-3460.6182745655187,-54785.788617168393]
["jmen. vykon [kW]",{"$f":"SUM(C39:Q39)","v":650},{"$f":"IF(B19<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C39=0,0,IF(B19>C39,VLOOKUP(C39+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D39=0,0,IF(B19>(C39+D39),VLOOKUP((C39+D39+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$37-SUM($C$39:E$39))<0,0,IF(($B$37-SUM($C$39:E$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:E$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:E$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:F$39))<0,0,IF(($B$37-SUM($C$39:F$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:F$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:F$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:G$39))<0,0,IF(($B$37-SUM($C$39:G$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:G$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:G$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:H$39))<0,0,IF(($B$37-SUM($C$39:H$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:H$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:H$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$37-SUM($C$39:I$39))<0,0,IF(($B$37-SUM($C$39:I$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:I$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:I$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:J$39))<0,0,IF(($B$37-SUM($C$39:J$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:J$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:J$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:K$39))<0,0,IF(($B$37-SUM($C$39:K$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:K$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:K$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:L$39))<0,0,IF(($B$37-SUM($C$39:L$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:L$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:L$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:M$39))<0,0,IF(($B$37-SUM($C$39:M$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:M$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:M$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:N$39))<0,0,IF(($B$37-SUM($C$39:N$39))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:N$39),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:N$39),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:O$39))<0,0,IF(($B$37-SUM($C$39:O$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:O$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:O$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$37-SUM($C$39:P$39))<0,0,IF(($B$37-SUM($C$39:P$39))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:P$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$37-SUM($C$39:P$39),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-3633.6491882937958,-58419.437805462192]
["min. vykon [kW]",{"$f":"MIN(IF(C40:Q40>0,C40:Q40))","v":6},{"$f":"IF(C39=0,0,VLOOKUP(C39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D39=0,0,VLOOKUP(D39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E39=0,0,VLOOKUP(E39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F39=0,0,VLOOKUP(F39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G39=0,0,VLOOKUP(G39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H39=0,0,VLOOKUP(H39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(I39=0,0,VLOOKUP(I39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(J39=0,0,VLOOKUP(J39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K39=0,0,VLOOKUP(K39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L39=0,0,VLOOKUP(L39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M39=0,0,VLOOKUP(M39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N39=0,0,VLOOKUP(N39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O39=0,0,VLOOKUP(O39,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P39=0,0,VLOOKUP(P39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q39=0,0,VLOOKUP(Q39,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-3815.3316477084854,-62234.76945317068]
["produkce tepla [GJ/r]",{"$f":"O67","v":7019.6687999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-4006.0982300939099,-66240.867683264587]
["provozni tepelná účinnost [%]",{"$f":"'Kotle na štěpku'!H13","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C39:E39)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-4206.4031415986055,-70447.270824863197]
["spotřeba v palivu [GJ]",{"$f":"B41/B42*100","v":9116.4529870129863},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F39:Q39)","v":560},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-4416.7232986785357,-74863.994123541735]
["vyuziti vykonu [h/r]",{"$f":"IF(B18>0,B41/3.6*1000/B39,0)","v":2999.8584615384616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-4637.5594636124624,-79501.553587154194]
["prum. el. prikon [W]",{"$f":"(2.0532*O62+5.9103)+(2.0532*O63+5.9103)","v":594.62866915317227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,{"$f":"SUM(T45:W45)","v":-1747.847388033691},-4869.437436793085,-84370.991023947281]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O62+5.9103)/1000000*O59+(2.0532*O63+5.9103)/1000000*O60","v":4.0524292865999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,{"$f":"SUM(T46:W46)","v":-1747.847388033691},-5112.9093086327393,-89483.900332580015]
["náklady na palivo [Kc/r]",{"$f":"B43*$F$7","v":1230721.1532467532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-5368.5547740643779,-94852.455106644396]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B46","v":10536.316145159999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-5636.9825127675958,-100489.437619412]
["investiční náklady  [Kc/1.r]",{"$f":"B39*$F$3","v":15145000},"provozni naklady [Kc/r]",{"$f":"B48+B47","v":1241257.4693919132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,-618.91840799999989,-1230.7211532467531,-56.433596145160003,158.22576935822224,-1747.847388033691,-5918.8316384059754,-106408.26925781797]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B31+B47","v":1849639.5612467532}]
["náklady na elektřinu [Kc/r]",{"$f":"B32+B48","v":56433.596145160001}]
["úspora za elektřinu [Kc/r]",{"$f":"B33","v":158225.76935822223}]
["provozni naklady [Kc/r]",{"$f":"B53-B52-B51","v":-1747847.3880336909}]
["investiční náklady  [Kc/1.r]",{"$f":"B35+B49","v":18817600}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U116","v":744},{"$f":"Pomocné!V116","v":672},{"$f":"Pomocné!W116","v":744},{"$f":"Pomocné!X116","v":720},{"$f":"Pomocné!Y116","v":744},{"$f":"Pomocné!Z116","v":480},{"$f":"Pomocné!AA116","v":496},{"$f":"Pomocné!AB116","v":496},{"$f":"Pomocné!AC116","v":720},{"$f":"Pomocné!AD116","v":744},{"$f":"Pomocné!AE116","v":720},{"$f":"Pomocné!AF116","v":744},{"$f":"SUM(C58:N58)","v":8024},"h/r"]
[null,"kotle pod WAVE",{"$f":"Pomocné!U111","v":0},{"$f":"Pomocné!V111","v":0},{"$f":"Pomocné!W111","v":0},{"$f":"Pomocné!X111","v":0},{"$f":"Pomocné!Y111","v":0},{"$f":"Pomocné!Z111","v":240},{"$f":"Pomocné!AA111","v":248},{"$f":"Pomocné!AB111","v":248},{"$f":"Pomocné!AC111","v":0},{"$f":"Pomocné!AD111","v":0},{"$f":"Pomocné!AE111","v":0},{"$f":"Pomocné!AF111","v":0},{"$f":"SUM(C59:N59)","v":736},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U121","v":744},{"$f":"Pomocné!V121","v":672},{"$f":"Pomocné!W121","v":744},{"$f":"Pomocné!X121","v":720},{"$f":"Pomocné!Y121","v":682},{"$f":"Pomocné!Z121","v":360},{"$f":"Pomocné!AA121","v":372},{"$f":"Pomocné!AB121","v":372},{"$f":"Pomocné!AC121","v":660},{"$f":"Pomocné!AD121","v":744},{"$f":"Pomocné!AE121","v":720},{"$f":"Pomocné!AF121","v":744},7534,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U117","v":120},{"$f":"Pomocné!V117","v":120},{"$f":"Pomocné!W117","v":120},{"$f":"Pomocné!X117","v":120},{"$f":"Pomocné!Y117","v":119.54166666666667},{"$f":"Pomocné!Z117","v":115.0625},{"$f":"Pomocné!AA117","v":115.0625},{"$f":"Pomocné!AB117","v":115.0625},{"$f":"Pomocné!AC117","v":119.79166666666667},{"$f":"Pomocné!AD117","v":120},{"$f":"Pomocné!AE117","v":120},{"$f":"Pomocné!AF117","v":120},{"$f":"Pomocné!AG117","v":119.03302592223331}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U112","v":0},{"$f":"Pomocné!V112","v":0},{"$f":"Pomocné!W112","v":0},{"$f":"Pomocné!X112","v":0},{"$f":"Pomocné!Y112","v":0},{"$f":"Pomocné!Z112","v":27.75},{"$f":"Pomocné!AA112","v":27.75},{"$f":"Pomocné!AB112","v":27.75},{"$f":"Pomocné!AC112","v":0},{"$f":"Pomocné!AD112","v":0},{"$f":"Pomocné!AE112","v":0},{"$f":"Pomocné!AF112","v":0},{"$f":"Pomocné!AG112","v":27.75}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U122","v":371.04166666666669},{"$f":"Pomocné!V122","v":355.83333333333331},{"$f":"Pomocné!W122","v":296.16666666666669},{"$f":"Pomocné!X122","v":221.25},{"$f":"Pomocné!Y122","v":156.77272727272728},{"$f":"Pomocné!Z122","v":161.83333333333334},{"$f":"Pomocné!AA122","v":161.83333333333334},{"$f":"Pomocné!AB122","v":161.83333333333334},{"$f":"Pomocné!AC122","v":159.77272727272728},{"$f":"Pomocné!AD122","v":219.75},{"$f":"Pomocné!AE122","v":300.70833333333331},{"$f":"Pomocné!AF122","v":354.33333333333331},{"$f":"Pomocné!AG122","v":256.10353066100345}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C61/1000*C58*3.6","v":321.40800000000002},290.30400000000003,321.40800000000002,311.03999999999996,320.18040000000002,198.828,205.4556,205.4556,310.5,321.40800000000002,311.03999999999996,321.40800000000002,{"$f":"SUM(C64:N64)","v":3438.4355999999998}]
[null,"kotle pod WAVE",0,0,0,0,0,23.976000000000003,24.775199999999998,24.775199999999998,0,0,0,0,{"$f":"SUM(C65:N65)","v":73.526399999999995}]
[null,"kotle nad WAVE",993.798,860.83199999999999,793.25280000000009,573.48,384.90840000000003,209.73599999999999,216.72720000000001,216.72720000000001,379.62000000000006,588.57839999999999,779.43599999999992,949.04640000000006,{"$f":"SUM(C66:N66)","v":6946.1423999999997}]
[null,"kotle celkem",{"$f":"C65+C66","v":993.798},{"$f":"D65+D66","v":860.83199999999999},793.25280000000009,573.48,384.90840000000003,233.71199999999999,241.50240000000002,241.50240000000002,379.62000000000006,588.57839999999999,779.43599999999992,949.04640000000006,{"$f":"O65+O66","v":7019.6687999999995},{"$f":"O67+O64","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C64/3.6*1000/$B18","v":744},672,744,719.99999999999989,741.1583333333333,460.25,475.59166666666664,475.59166666666664,718.75,744,719.99999999999989,744,{"$f":"SUM(C68:N68)","v":7959.3416666666662}]
[null,"kotle pod WAVE",{"$f":"IFERROR(C65/3.6*1000/$E42,0)","v":0},{"$f":"IFERROR(D65/3.6*1000/$E42,0)","v":0},0,0,0,74,76.466666666666669,76.466666666666669,0,0,0,0,{"$f":"SUM(C69:N69)","v":226.93333333333334}]
[null,"kotle nad WAVE",{"$f":"IFERROR(C66/3.6*1000/$E43,0)","v":492.95535714285717},427,393.47857142857146,284.46428571428572,190.92678571428573,104.03571428571429,107.50357142857143,107.50357142857143,188.30357142857144,291.95357142857142,386.62499999999994,470.75714285714287,{"$f":"SUM(C70:N70)","v":3445.5071428571428}]
[null,"kotle celkem",{"$f":"C67/3.6*1000/($E42+$E43)","v":424.7},{"$f":"D67/3.6*1000/($E42+$E43)","v":367.87692307692305},338.99692307692305,245.07692307692307,164.49076923076925,99.876923076923077,103.20615384615385,103.20615384615385,162.23076923076925,251.52923076923076,333.09230769230766,405.57538461538462,{"$f":"SUM(C71:N71)","v":2999.8584615384621},{"$f":"O67/3.6*1000/($E42+$E43)","v":2999.8584615384616}]
[]
[]
["WAVE:",2,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",2,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B74","v":240},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B78+B99","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B95+B109)/-1000","v":-19694.2},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C78:L78)","v":240},120,{"$f":"IF(D80>0,C78,0)","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B85","v":-8642.5679999999993},"GJ/r"]
["min. vykon [kW]",{"$f":"C79","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D80>0,C79,0)","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B103","v":-5163.8680519480531},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C80:L80)/($B$74-COUNTIF(C80:L80,\"=0\"))","v":7687.5},{"$f":"O118","v":8024},{"$f":"O119","v":7351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B90-B106","v":-36.136755174600005},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C81:L81)/($B$74-COUNTIF(C81:L81,\"=0\"))","v":118.2681794010568},{"$f":"Pomocné!AG117","v":119.03302592223331},{"$f":"Pomocné!AG141","v":117.50333287988029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B87","v":114.72208782222222},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C82:L82)","v":6481.9259999999995},{"$f":"O126","v":3372.3647999999998},{"$f":"O127","v":3109.5611999999996}]
["roční využití výkonu [h/r]",{"$f":"B82/3.6*1000/B78","v":7502.2291666666661},{"$f":"IF(C78>0,C82/3.6*1000/C78,0)","v":7806.3999999999987},{"$f":"IF(D78>0,D82/3.6*1000/D78,0)","v":7198.0583333333316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["tepelná účinnost [%]",{"$f":"SUM(C84:L84)/B74","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T77","v":-19694.2},{"$f":"X84*(1+$T$3/100)^S84","v":-19694.2},{"$f":"Y84","v":-19694.2}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C85:L85)","v":8642.5679999999993},{"$f":"C82/C84*100","v":4496.4863999999998},{"$f":"D82/D84*100","v":4146.0815999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T78*$AD$5/1000","v":-1166.74668},{"$f":"$T$79*AD5/1000","v":-697.12218701298718},{"$f":"T80*$AC$5/1000","v":-93.955563453960011},{"$f":"T81*$AC$5/1000","v":298.27742833777779},{"$f":"SUM(T85:W85)","v":-1659.5470021291694},{"$f":"X85*(1+$T$3/100)^S85","v":-1742.5243522356279},{"$f":"Z84+Y85","v":-21436.724352235629}]
["elektrická účinnost [%]",{"$f":"SUM(C86:L86)/B74","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T78*$AD$6/1000","v":-1166.74668},{"$f":"$T$79*AD6/1000","v":-697.12218701298718},{"$f":"T80*$AC$6/1000","v":-93.955563453960011},{"$f":"T81*$AC$6/1000","v":298.27742833777779},{"$f":"SUM(T86:W86)","v":-1659.5470021291694},-1829.6505698474093,{"$f":"Z85+Y86","v":-23266.37492208304}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C87:L87)","v":114.72208782222222},{"$f":"C85/3.6*(C86/100)","v":59.686693546666667},{"$f":"D85/3.6*(D86/100)","v":55.035394275555561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T78*$AD$7/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$7/1000","v":-93.955563453960011},{"$f":"T81*$AC$7/1000","v":298.27742833777779},-1659.5470021291694,-1921.13309833978,-25187.508020422818]
["prum el. vykon [W]",{"$f":"SUM(C88:L88)/(B74-COUNTIF(C88:L88,\"=0\"))","v":7462.6556320072268},{"$f":"IFERROR(C87*1000000/C80,0)","v":7438.5211299435032},{"$f":"IFERROR(D87*1000000/D80,0)","v":7486.7901340709504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T78*$AD$8/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$8/1000","v":-93.955563453960011},{"$f":"T81*$AC$8/1000","v":298.27742833777779},-1659.5470021291694,-2017.1897532567687,-27204.697773679585]
["el. prikon [W]",{"$f":"SUM(C89:L89)","v":4400},{"$f":"'Kotle na štěpku'!$I$23","v":2200},{"$f":"IF(D80>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T78*$AD$9/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$9/1000","v":-93.955563453960011},{"$f":"T81*$AC$9/1000","v":298.27742833777779},-1659.5470021291694,-2118.0492409196072,-29322.747014599194]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C90:L90)","v":33.825000000000003},{"$f":"C89/1000000*C80","v":17.652800000000003},{"$f":"D89/1000000*D80","v":16.1722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T78*$AD$10/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$10/1000","v":-93.955563453960011},{"$f":"T81*$AC$10/1000","v":298.27742833777779},-1659.5470021291694,-2223.9517029655876,-31546.698717564781]
["náklady na palivo [Kc/r]",{"$f":"SUM(C91:L91)","v":1166746.68},{"$f":"C85*$F$6","v":607025.66399999999},{"$f":"D85*$F$6","v":559721.01599999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T78*$AD$11/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$11/1000","v":-93.955563453960011},{"$f":"T81*$AC$11/1000","v":298.27742833777779},-1659.5470021291694,-2335.1492881138674,-33881.84800567865]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C92:L92)","v":87945},{"$f":"$F$5*C90","v":45897.280000000006},{"$f":"$F$5*D90","v":42047.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T78*$AD$12/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$12/1000","v":-93.955563453960011},{"$f":"T81*$AC$12/1000","v":298.27742833777779},-1659.5470021291694,-2451.9067525195605,-36333.754758198207]
["úspora za elektřinu [Kc/r]",298277.42833777779,{"$f":"$F$5*C87","v":155185.40322133334},{"$f":"$F$5*D87","v":143092.02511644445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T78*$AD$13/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$13/1000","v":-93.955563453960011},{"$f":"T81*$AC$13/1000","v":298.27742833777779},-1659.5470021291694,-2574.5020901455387,-38908.256848343743]
["provozni naklady [Kc/r]",{"$f":"SUM(C94:L94)","v":-956414.25166222209},{"$f":"C93-C92-C91","v":-497737.54077866662},{"$f":"D93-D92-D91","v":-458676.71088355547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T78*$AD$14/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$14/1000","v":-93.955563453960011},{"$f":"T81*$AC$14/1000","v":298.27742833777779},-1659.5470021291694,-2703.2271946528153,-41611.484042996555]
["investiční náklady  [Kc/1.r]",7345200,{"$f":"$F$2","v":3672600},{"$f":"IF(D80>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T78*$AD$15/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$15/1000","v":-93.955563453960011},{"$f":"T81*$AC$15/1000","v":298.27742833777779},-1659.5470021291694,-2838.3885543854562,-44449.872597382011]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T78*$AD$16/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$16/1000","v":-93.955563453960011},{"$f":"T81*$AC$16/1000","v":298.27742833777779},-1659.5470021291694,-2980.3079821047286,-47430.18057948674]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B78","v":523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B97-SUM(C99:Q99)","v":-7},null,13,{"$f":"T78*$AD$17/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$17/1000","v":-93.955563453960011},{"$f":"T81*$AC$17/1000","v":298.27742833777779},-1659.5470021291694,-3129.3233812099656,-50559.503960696704]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T78*$AD$18/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$18/1000","v":-93.955563453960011},{"$f":"T81*$AC$18/1000","v":298.27742833777779},-1659.5470021291694,-3285.7895502704632,{"$f":"Z97+Y98","v":-53845.293510967167}]
["jmen. vykon [kW]",{"$f":"SUM(C99:Q99)","v":530},{"$f":"IF(C79<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C99=0,0,IF(C79>C99,VLOOKUP(C99+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D99=0,0,IF(C79>(C99+D99),VLOOKUP((C99+D99+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$97-SUM($C$99:E$99))<0,0,IF(($B$97-SUM($C$99:E$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:E$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:E$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$97-SUM($C$99:F$99))<0,0,IF(($B$97-SUM($C$99:F$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:F$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:F$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$97-SUM($C$99:G$99))<0,0,IF(($B$97-SUM($C$99:G$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:G$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:G$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$97-SUM($C$99:H$99))<0,0,IF(($B$97-SUM($C$99:H$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:H$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:H$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":20},{"$f":"IF(($B$97-SUM($C$99:I$99))<0,0,IF(($B$97-SUM($C$99:I$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:I$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:I$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:J$99))<0,0,IF(($B$97-SUM($C$99:J$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:J$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:J$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:K$99))<0,0,IF(($B$97-SUM($C$99:K$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:K$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:K$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:L$99))<0,0,IF(($B$97-SUM($C$99:L$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:L$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:L$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:M$99))<0,0,IF(($B$97-SUM($C$99:M$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:M$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:M$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:N$99))<0,0,IF(($B$97-SUM($C$99:N$99))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:N$99),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:N$99),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:O$99))<0,0,IF(($B$97-SUM($C$99:O$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:O$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:O$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$97-SUM($C$99:P$99))<0,0,IF(($B$97-SUM($C$99:P$99))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:P$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$97-SUM($C$99:P$99),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T78*$AD$19/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$19/1000","v":-93.955563453960011},{"$f":"T81*$AC$19/1000","v":298.27742833777779},-1659.5470021291694,-3450.0790277839874,-57295.372538751151]
["min. vykon [kW]",{"$f":"MIN(IF(C100:Q100>0,C100:Q100))","v":6},{"$f":"IF(C99=0,0,VLOOKUP(C99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D99=0,0,VLOOKUP(D99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E99=0,0,VLOOKUP(E99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F99=0,0,VLOOKUP(F99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G99=0,0,VLOOKUP(G99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H99=0,0,VLOOKUP(H99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(I99=0,0,VLOOKUP(I99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(J99=0,0,VLOOKUP(J99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K99=0,0,VLOOKUP(K99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L99=0,0,VLOOKUP(L99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M99=0,0,VLOOKUP(M99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N99=0,0,VLOOKUP(N99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O99=0,0,VLOOKUP(O99,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P99=0,0,VLOOKUP(P99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q99=0,0,VLOOKUP(Q99,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T78*$AD$20/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$20/1000","v":-93.955563453960011},{"$f":"T81*$AC$20/1000","v":298.27742833777779},-1659.5470021291694,-3622.5829791731867,-60917.95551792434]
["produkce tepla [GJ/r]",{"$f":"O131","v":3976.1784000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T78*$AD$21/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$21/1000","v":-93.955563453960011},{"$f":"T81*$AC$21/1000","v":298.27742833777779},-1659.5470021291694,-3803.7121281318464,-64721.667646056187]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C99:E99)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T78*$AD$22/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$22/1000","v":-93.955563453960011},{"$f":"T81*$AC$22/1000","v":298.27742833777779},-1659.5470021291694,-3993.8977345384387,-68715.56538059462]
["spotřeba v palivu [GJ]",{"$f":"B101/B102*100","v":5163.8680519480531},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F99:Q99)","v":440},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T78*$AD$23/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$23/1000","v":-93.955563453960011},{"$f":"T81*$AC$23/1000","v":298.27742833777779},-1659.5470021291694,-4193.5926212653603,-72909.158001859978]
["vyuziti vykonu [h/r]",{"$f":"IF(B78>0,B101/3.6*1000/B99,0)","v":2083.9509433962266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T78*$AD$24/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$24/1000","v":-93.955563453960011},{"$f":"T81*$AC$24/1000","v":298.27742833777779},-1659.5470021291694,-4403.2722523286284,-77312.430254188599]
["prum. el. prikon [W]",{"$f":"(2.0532*O124+5.9103)+(2.0532*O125+5.9103)","v":402.26244974021864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T78*$AD$25/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$25/1000","v":-93.955563453960011},{"$f":"T81*$AC$25/1000","v":298.27742833777779},-1659.5470021291694,-4623.4358649450596,-81935.866119133658]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O124+5.9103)/1000000*O120+(2.0532*O125+5.9103)/1000000*O121","v":2.3117551746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T78*$AD$26/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$26/1000","v":-93.955563453960011},{"$f":"T81*$AC$26/1000","v":298.27742833777779},-1659.5470021291694,-4854.6076581923126,-86790.473777325969]
["náklady na palivo [Kc/r]",{"$f":"B103*$F$7","v":697122.18701298721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T78*$AD$27/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$27/1000","v":-93.955563453960011},{"$f":"T81*$AC$27/1000","v":298.27742833777779},-1659.5470021291694,-5097.3380411019289,-91887.811818427901]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B106","v":6010.5634539599996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T78*$AD$28/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$28/1000","v":-93.955563453960011},{"$f":"T81*$AC$28/1000","v":298.27742833777779},-1659.5470021291694,-5352.2049431570249,-97240.01676158492]
["investiční náklady  [Kc/1.r]",{"$f":"B99*$F$3","v":12349000},"provozni naklady [Kc/r]",{"$f":"B108+B107","v":703132.75046694721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T78*$AD$29/1000","v":-1166.74668},-697.12218701298718,{"$f":"T80*$AC$29/1000","v":-93.955563453960011},{"$f":"T81*$AC$29/1000","v":298.27742833777779},-1659.5470021291694,-5619.8151903148764,-102859.8319518998]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B91+B107","v":1863868.8670129871}]
["náklady na elektřinu [Kc/r]",{"$f":"B92+B108","v":93955.56345396}]
["úspora za elektřinu [Kc/r]",{"$f":"B93","v":298277.42833777779}]
["provozni naklady [Kc/r]",{"$f":"B113-B112-B111","v":-1659547.0021291694}]
["investiční náklady  [Kc/1.r]",{"$f":"B95+B109","v":19694200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U135","v":744},{"$f":"Pomocné!V135","v":672},{"$f":"Pomocné!W135","v":744},{"$f":"Pomocné!X135","v":720},{"$f":"Pomocné!Y135","v":744},{"$f":"Pomocné!Z135","v":480},{"$f":"Pomocné!AA135","v":496},{"$f":"Pomocné!AB135","v":496},{"$f":"Pomocné!AC135","v":720},{"$f":"Pomocné!AD135","v":744},{"$f":"Pomocné!AE135","v":720},{"$f":"Pomocné!AF135","v":744},{"$f":"SUM(C118:N118)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U140","v":744},{"$f":"Pomocné!V140","v":672},{"$f":"Pomocné!W140","v":744},{"$f":"Pomocné!X140","v":720},{"$f":"Pomocné!Y140","v":589},{"$f":"Pomocné!Z140","v":360},{"$f":"Pomocné!AA140","v":372},{"$f":"Pomocné!AB140","v":372},{"$f":"Pomocné!AC140","v":570},{"$f":"Pomocné!AD140","v":744},{"$f":"Pomocné!AE140","v":720},{"$f":"Pomocné!AF140","v":744},{"$f":"SUM(C119:N119)","v":7351}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U130","v":0},{"$f":"Pomocné!V130","v":0},{"$f":"Pomocné!W130","v":0},{"$f":"Pomocné!X130","v":0},{"$f":"Pomocné!Y130","v":93},{"$f":"Pomocné!Z130","v":240},{"$f":"Pomocné!AA130","v":248},{"$f":"Pomocné!AB130","v":248},{"$f":"Pomocné!AC130","v":90},{"$f":"Pomocné!AD130","v":0},{"$f":"Pomocné!AE130","v":0},{"$f":"Pomocné!AF130","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U145","v":744},{"$f":"Pomocné!V145","v":672},{"$f":"Pomocné!W145","v":744},{"$f":"Pomocné!X145","v":540},{"$f":"Pomocné!Y145","v":372},{"$f":"Pomocné!Z145","v":360},{"$f":"Pomocné!AA145","v":372},{"$f":"Pomocné!AB145","v":372},{"$f":"Pomocné!AC145","v":360},{"$f":"Pomocné!AD145","v":527},{"$f":"Pomocné!AE145","v":720},{"$f":"Pomocné!AF145","v":744},6527,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U136","v":120},{"$f":"Pomocné!V136","v":120},{"$f":"Pomocné!W136","v":120},{"$f":"Pomocné!X136","v":116.70833333333333},{"$f":"Pomocné!Y136","v":110.1875},{"$f":"Pomocné!Z136","v":115.0625},{"$f":"Pomocné!AA136","v":115.0625},{"$f":"Pomocné!AB136","v":115.0625},{"$f":"Pomocné!AC136","v":110.85416666666667},{"$f":"Pomocné!AD136","v":116.52083333333333},{"$f":"Pomocné!AE136","v":120},{"$f":"Pomocné!AF136","v":120},{"$f":"Pomocné!AG136","v":116.7457627118644}]
[null,"2. WAVE",{"$f":"Pomocné!U141","v":120},{"$f":"Pomocné!V141","v":120},{"$f":"Pomocné!W141","v":120},{"$f":"Pomocné!X141","v":116.70833333333333},{"$f":"Pomocné!Y141","v":108.18421052631579},{"$f":"Pomocné!Z141","v":120},{"$f":"Pomocné!AA141","v":120},{"$f":"Pomocné!AB141","v":120},{"$f":"Pomocné!AC141","v":108.71052631578948},{"$f":"Pomocné!AD141","v":116.52083333333333},{"$f":"Pomocné!AE141","v":120},{"$f":"Pomocné!AF141","v":120},{"$f":"Pomocné!AG141","v":117.50333287988029}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U131","v":0},{"$f":"Pomocné!V131","v":0},{"$f":"Pomocné!W131","v":0},{"$f":"Pomocné!X131","v":0},{"$f":"Pomocné!Y131","v":9},{"$f":"Pomocné!Z131","v":27.75},{"$f":"Pomocné!AA131","v":27.75},{"$f":"Pomocné!AB131","v":27.75},{"$f":"Pomocné!AC131","v":12.666666666666666},{"$f":"Pomocné!AD131","v":0},{"$f":"Pomocné!AE131","v":0},{"$f":"Pomocné!AF131","v":0},{"$f":"Pomocné!AG131","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U146","v":251.04166666666666},{"$f":"Pomocné!V146","v":235.83333333333334},{"$f":"Pomocné!W146","v":176.16666666666666},{"$f":"Pomocné!X146","v":143.77777777777777},{"$f":"Pomocné!Y146","v":132.58333333333334},{"$f":"Pomocné!Z146","v":41.833333333333336},{"$f":"Pomocné!AA146","v":41.833333333333336},{"$f":"Pomocné!AB146","v":41.833333333333336},{"$f":"Pomocné!AC146","v":135.5},{"$f":"Pomocné!AD146","v":150.64705882352942},{"$f":"Pomocné!AE146","v":180.70833333333334},{"$f":"Pomocné!AF146","v":234.33333333333334},{"$f":"Pomocné!AG146","v":165.78719166538991}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C122/1000*C118*3.6","v":321.40800000000002},{"$f":"D122/1000*D118*3.6","v":290.30400000000003},321.40800000000002,302.50800000000004,295.12620000000004,198.828,205.4556,205.4556,287.334,312.08939999999996,311.03999999999996,321.40800000000002,{"$f":"SUM(C126:N126)","v":3372.3647999999998}]
[null,"2. WAVE",{"$f":"C123/1000*C119*3.6","v":321.40800000000002},290.30400000000003,321.40800000000002,302.50800000000004,229.39380000000003,155.51999999999998,160.70400000000001,160.70400000000001,223.07400000000001,312.08939999999996,311.03999999999996,321.40800000000002,{"$f":"SUM(C127:N127)","v":3109.5611999999996}]
[null,"WAVY celkem",{"$f":"C127+C126","v":642.81600000000003},{"$f":"D127+D126","v":580.60800000000006},642.81600000000003,605.01600000000008,524.5200000000001,354.34799999999996,366.15960000000001,366.15960000000001,510.40800000000002,624.17879999999991,622.07999999999993,642.81600000000003,6481.9259999999995]
[null,"kotle pod WAVE",{"$f":"C124/1000*C120*3.6","v":0},0,0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,80.643600000000006]
[null,"kotle nad WAVE",672.39,570.52800000000013,471.84480000000008,279.50400000000002,177.5556,54.216000000000001,56.023199999999996,56.023199999999996,175.608,285.80760000000004,468.39599999999996,627.63840000000005,3895.5348000000004]
[null,"kotle celkem",{"$f":"C129+C130","v":672.39},{"$f":"D129+D130","v":570.52800000000013},471.84480000000008,279.50400000000002,180.56880000000001,78.192000000000007,80.798399999999987,80.798399999999987,179.71200000000002,285.80760000000004,468.39599999999996,627.63840000000005,3976.1784000000007,{"$f":"O131+O128","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C126/3.6*1000/($B78/$B74)","v":744},{"$f":"D126/3.6*1000/($B78/$B74)","v":672},744,700.25000000000011,683.16250000000014,460.25,475.59166666666664,475.59166666666664,665.125,722.42916666666656,719.99999999999989,744,{"$f":"SUM(C132:N132)","v":7806.4}]
[null,"2. WAVE",{"$f":"C127/3.6*1000/($B78/$B74)","v":744},{"$f":"D127/3.6*1000/($B78/$B74)","v":672},744,700.25000000000011,531.00416666666672,359.99999999999994,372,372,516.375,722.42916666666656,719.99999999999989,744,{"$f":"SUM(C133:N133)","v":7198.0583333333334}]
[null,"WAVY celkem",{"$f":"C128/3.6*1000/$B78","v":744},{"$f":"D128/3.6*1000/$B78","v":672},744,700.25000000000011,607.08333333333348,410.12499999999994,423.79583333333335,423.79583333333335,590.75,722.42916666666656,719.99999999999989,744,7502.229166666667]
[null,"kotle pod WAVE",{"$f":"IFERROR(C129/3.6*1000/$E102,0)","v":0},{"$f":"IFERROR(D129/3.6*1000/$E102,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C130/3.6*1000/$E103,0)","v":424.48863636363637},360.1818181818183,297.88181818181823,176.45454545454547,112.09318181818182,34.227272727272727,35.368181818181817,35.368181818181817,110.86363636363636,180.43409090909091,295.70454545454544,396.23636363636371,2459.3022727272728]
[null,"kotle celkem",{"$f":"C131/3.6*1000/($E102+$E103)","v":352.40566037735852},{"$f":"D131/3.6*1000/($E102+$E103)","v":299.01886792452842},247.2981132075472,146.49056603773585,94.637735849056597,40.981132075471706,42.347169811320747,42.347169811320747,94.188679245283012,149.7943396226415,245.49056603773582,328.95094339622648,2083.9509433962266,{"$f":"O131/3.6*1000/($E102+$E103)","v":2083.9509433962266}]
[]
[]
["WAVE:",3,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",3,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B140","v":360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B144+B165","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B161+B175)/-1000","v":-20570.8},"tis. Kc"]
["jmen. výkon [kW]",{"$f":"SUM(C144:L144)","v":360},120,{"$f":"IF(D146>0,C144,0)","v":120},{"$f":"IF(E146>0,D144,0)","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B151","v":-11622.772799999999},"GJ/r"]
["min. výkon [kW]",{"$f":"C145","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D146>0,C145,0)","v":72},{"$f":"IF(E146>0,D145,0)","v":72},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B169","v":-2261.071168831169},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C146:L146)/($B$140-COUNTIF(C146:L146,\"=0\"))","v":7300.666666666667},{"$f":"O184","v":8024},{"$f":"O185","v":7351},{"$f":"O186","v":6527},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B156-B172","v":-49.2049714889},"MWh/r"]
["prům. výkon při provozu [kW]",{"$f":"SUM(C147:L147)/($B$140-COUNTIF(C147:L147,\"=0\"))","v":110.61660102312401},{"$f":"Pomocné!AG160","v":110.00083084081089},{"$f":"Pomocné!AG165","v":110.14088786106198},{"$f":"Pomocné!AG170","v":111.7080843674991},null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B153","v":154.28154709333333},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C148:L148)","v":8717.0795999999991},{"$f":"O194","v":3177.5279999999998},{"$f":"O195","v":2914.7244000000001},{"$f":"O196","v":2624.8272000000002}]
["roční využití výkonu [h/r]",{"$f":"B148/3.6*1000/B144","v":6726.1416666666655},{"$f":"IF(C144>0,C148/3.6*1000/C144,0)","v":7355.3888888888878},{"$f":"IF(D144>0,D148/3.6*1000/D144,0)","v":6747.0472222222215},6075.98888888889,null,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C150:L150)/B140","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T143","v":-20570.8},{"$f":"X150*(1+$T$3/100)^S150","v":-20570.8},{"$f":"Y150","v":-20570.8}]
["spotřeba v palivu [GJ/r]",{"$f":"SUM(C151:L151)","v":11622.772799999999},{"$f":"C148/C150*100","v":4236.7039999999997},{"$f":"D148/D150*100","v":3886.2991999999999},{"$f":"E148/E150*100","v":3499.7696000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T144*$AD$5/1000","v":-1569.0743279999997},{"$f":"$T$145*AD5/1000","v":-305.24460779220777},{"$f":"T146*$AC$5/1000","v":-127.93292587114},{"$f":"T147*$AC$5/1000","v":401.13202244266665},{"$f":"SUM(T151:W151)","v":-1601.1198392206807},{"$f":"X151*(1+$T$3/100)^S151","v":-1681.1758311817148},{"$f":"Z150+Y151","v":-22251.975831181713}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C152:L152)/B140","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T144*$AD$6/1000","v":-1569.0743279999997},{"$f":"$T$145*AD6/1000","v":-305.24460779220777},{"$f":"T146*$AC$6/1000","v":-127.93292587114},{"$f":"T147*$AC$6/1000","v":401.13202244266665},{"$f":"SUM(T152:W152)","v":-1601.1198392206807},-1765.2346227408004,{"$f":"Z151+Y152","v":-24017.210453922515}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C153:L153)","v":154.28154709333333},{"$f":"C151/3.6*(C152/100)","v":56.238322725925926},{"$f":"D151/3.6*(D152/100)","v":51.587023454814812},{"$f":"E151/3.6*(E152/100)","v":46.4562009125926},null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T144*$AD$7/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$7/1000","v":-127.93292587114},{"$f":"T147*$AC$7/1000","v":401.13202244266665},-1601.1198392206807,-1853.4963538778406,-25870.706807800354]
["prům el. výkon [W]",{"$f":"SUM(C154:L154)/(B140-COUNTIF(C154:L154,\"=0\"))","v":7047.9981878555809},{"$f":"IFERROR(C153*1000000/C146,0)","v":7008.7640485949551},{"$f":"IFERROR(D153*1000000/D146,0)","v":7017.6878594497093},{"$f":"IFERROR(E153*1000000/E146,0)","v":7117.5426555220774},null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T144*$AD$8/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$8/1000","v":-127.93292587114},{"$f":"T147*$AC$8/1000","v":401.13202244266665},-1601.1198392206807,-1946.1711715717324,-27816.877979372086]
["el. příkon [W]",{"$f":"SUM(C155:L155)","v":6600},{"$f":"'Kotle na štěpku'!$I$23","v":2200},{"$f":"IF(D146>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E146>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T144*$AD$9/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$9/1000","v":-127.93292587114},{"$f":"T147*$AC$9/1000","v":401.13202244266665},-1601.1198392206807,-2043.4797301503193,-29860.357709522406]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C156:L156)","v":48.184400000000004},{"$f":"C155/1000000*C146","v":17.652800000000003},{"$f":"D155/1000000*D146","v":16.1722},{"$f":"E155/1000000*E146","v":14.359400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T144*$AD$10/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$10/1000","v":-127.93292587114},{"$f":"T147*$AC$10/1000","v":401.13202244266665},-1601.1198392206807,-2145.653716657835,-32006.011426180241]
["náklady na palivo [Kc/r]",{"$f":"SUM(C157:L157)","v":1569074.3280000002},{"$f":"C151*$F$6","v":571955.03999999992},{"$f":"D151*$F$6","v":524650.39199999999},{"$f":"E151*$F$6","v":472468.89600000007},null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T144*$AD$11/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$11/1000","v":-127.93292587114},{"$f":"T147*$AC$11/1000","v":401.13202244266665},-1601.1198392206807,-2252.9364024907272,-34258.947828670971]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C158:L158)","v":125279.44},{"$f":"$F$5*C156","v":45897.280000000006},{"$f":"$F$5*D156","v":42047.72},{"$f":"$F$5*E156","v":37334.44},null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T144*$AD$12/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$12/1000","v":-127.93292587114},{"$f":"T147*$AC$12/1000","v":401.13202244266665},-1601.1198392206807,-2365.5832226152634,-36624.531051286234]
["úspora za elektřinu [Kc/r]",401132.0224426667,{"$f":"$F$5*C153","v":146219.63908740741},{"$f":"$F$5*D153","v":134126.26098251852},{"$f":"$F$5*E153","v":120786.12237274076},null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T144*$AD$13/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$13/1000","v":-127.93292587114},{"$f":"T147*$AC$13/1000","v":401.13202244266665},-1601.1198392206807,-2483.8623837460264,-39108.39343503226]
["provozni naklady [Kc/r]",{"$f":"SUM(C160:L160)","v":-1293221.7455573333},{"$f":"C159-C158-C157","v":-471632.68091259251},-432571.85101748147,-389017.21362725931,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T144*$AD$14/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$14/1000","v":-127.93292587114},{"$f":"T147*$AC$14/1000","v":401.13202244266665},-1601.1198392206807,-2608.0555029333277,-41716.448937965586]
["investiční náklady  [Kc/1.r]",11017800,{"$f":"$F$2","v":3672600},{"$f":"IF(D146>0,$F$2,0)","v":3672600},{"$f":"IF(E146>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T144*$AD$15/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$15/1000","v":-127.93292587114},{"$f":"T147*$AC$15/1000","v":401.13202244266665},-1601.1198392206807,-2738.4582780799947,-44454.907216045583]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T144*$AD$16/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$16/1000","v":-127.93292587114},{"$f":"T147*$AC$16/1000","v":401.13202244266665},-1601.1198392206807,-2875.3811919839936,-47330.288408029577]
["potřebný výkon kotlů [kW]",{"$f":"$B$11-B144","v":403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B163-SUM(C165:Q165)","v":-7},null,13,{"$f":"T144*$AD$17/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$17/1000","v":-127.93292587114},{"$f":"T147*$AC$17/1000","v":401.13202244266665},-1601.1198392206807,-3019.1502515831939,-50349.438659612773]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T144*$AD$18/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$18/1000","v":-127.93292587114},{"$f":"T147*$AC$18/1000","v":401.13202244266665},-1601.1198392206807,-3170.1077641623529,-53519.546423775129]
["jmen. výkon [kW]",{"$f":"SUM(C165:Q165)","v":410},{"$f":"IF(C145<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C165=0,0,IF(C145>C165,VLOOKUP(C165+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D165=0,0,IF(C145>(C165+D165),VLOOKUP((C165+D165+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$163-SUM($C$165:E$165))<0,0,IF(($B$163-SUM($C$165:E$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:E$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:E$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$163-SUM($C$165:F$165))<0,0,IF(($B$163-SUM($C$165:F$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:F$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:F$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$163-SUM($C$165:G$165))<0,0,IF(($B$163-SUM($C$165:G$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:G$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:G$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":40},{"$f":"IF(($B$163-SUM($C$165:H$165))<0,0,IF(($B$163-SUM($C$165:H$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:H$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:H$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:I$165))<0,0,IF(($B$163-SUM($C$165:I$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:I$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:I$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:J$165))<0,0,IF(($B$163-SUM($C$165:J$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:J$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:J$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:K$165))<0,0,IF(($B$163-SUM($C$165:K$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:K$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:K$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:L$165))<0,0,IF(($B$163-SUM($C$165:L$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:L$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:L$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:M$165))<0,0,IF(($B$163-SUM($C$165:M$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:M$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:M$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:N$165))<0,0,IF(($B$163-SUM($C$165:N$165))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:N$165),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:N$165),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:O$165))<0,0,IF(($B$163-SUM($C$165:O$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:O$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:O$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$163-SUM($C$165:P$165))<0,0,IF(($B$163-SUM($C$165:P$165))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:P$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$163-SUM($C$165:P$165),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T144*$AD$19/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$19/1000","v":-127.93292587114},{"$f":"T147*$AC$19/1000","v":401.13202244266665},-1601.1198392206807,-3328.6131523704717,-56848.159576145597]
["min. výkon [kW]",{"$f":"MIN(IF(C166:Q166>0,C166:Q166))","v":6},{"$f":"IF(C165=0,0,VLOOKUP(C165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D165=0,0,VLOOKUP(D165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E165=0,0,VLOOKUP(E165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F165=0,0,VLOOKUP(F165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G165=0,0,VLOOKUP(G165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H165=0,0,VLOOKUP(H165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":12},{"$f":"IF(I165=0,0,VLOOKUP(I165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J165=0,0,VLOOKUP(J165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K165=0,0,VLOOKUP(K165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L165=0,0,VLOOKUP(L165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M165=0,0,VLOOKUP(M165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N165=0,0,VLOOKUP(N165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O165=0,0,VLOOKUP(O165,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P165=0,0,VLOOKUP(P165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q165=0,0,VLOOKUP(Q165,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T144*$AD$20/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$20/1000","v":-127.93292587114},{"$f":"T147*$AC$20/1000","v":401.13202244266665},-1601.1198392206807,-3495.0438099889948,-60343.203386134592]
["produkce tepla [GJ/r]",{"$f":"O200","v":1741.0247999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T144*$AD$21/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$21/1000","v":-127.93292587114},{"$f":"T147*$AC$21/1000","v":401.13202244266665},-1601.1198392206807,-3669.7960004884453,-64012.999386623036]
["účinnost výroby tepla [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C165:E165)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T144*$AD$22/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$22/1000","v":-127.93292587114},{"$f":"T147*$AC$22/1000","v":401.13202244266665},-1601.1198392206807,-3853.2858005128674,-67866.285187135902]
["spotřeba v palivu [GJ/r]",{"$f":"B167/B168*100","v":2261.071168831169},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F165:Q165)","v":320},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T144*$AD$23/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$23/1000","v":-127.93292587114},{"$f":"T147*$AC$23/1000","v":401.13202244266665},-1601.1198392206807,-4045.9500905385107,-71912.235277674408]
["využití výkonu [h/r]",{"$f":"IF(B144>0,B167/3.6*1000/B165,0)","v":1179.5560975609756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T144*$AD$24/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$24/1000","v":-127.93292587114},{"$f":"T147*$AC$24/1000","v":401.13202244266665},-1601.1198392206807,-4248.2475950654361,-76160.482872739842]
["prum. el. prikon [W]",{"$f":"(2.0532*O192+5.9103)+(2.0532*O193+5.9103)","v":314.25911116038799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T144*$AD$25/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$25/1000","v":-127.93292587114},{"$f":"T147*$AC$25/1000","v":401.13202244266665},-1601.1198392206807,-4460.6599748187082,-80621.142847558556]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O192+5.9103)/1000000*O187+(2.0532*O193+5.9103)/1000000*O188","v":1.0205714888999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T144*$AD$26/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$26/1000","v":-127.93292587114},{"$f":"T147*$AC$26/1000","v":401.13202244266665},-1601.1198392206807,-4683.6929735596432,-85304.835821118206]
["náklady na palivo [Kc/r]",{"$f":"B169*$F$7","v":305244.6077922078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T144*$AD$27/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$27/1000","v":-127.93292587114},{"$f":"T147*$AC$27/1000","v":401.13202244266665},-1601.1198392206807,-4917.8776222376264,-90222.713443355839]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B172","v":2653.4858711399993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T144*$AD$28/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$28/1000","v":-127.93292587114},{"$f":"T147*$AC$28/1000","v":401.13202244266665},-1601.1198392206807,-5163.7715033495069,-95386.484946705343]
["investiční náklady  [Kc/1.r]",{"$f":"B165*$F$3","v":9553000},"provozni naklady [Kc/r]",{"$f":"B174+B173","v":307898.09366334777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T144*$AD$29/1000","v":-1569.0743279999997},-305.24460779220777,{"$f":"T146*$AC$29/1000","v":-127.93292587114},{"$f":"T147*$AC$29/1000","v":401.13202244266665},-1601.1198392206807,-5421.9600785169823,-100808.44502522232]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B157+B173","v":1874318.935792208}]
["náklady na elektřinu [Kc/r]",{"$f":"B158+B174","v":127932.92587114}]
["úspora za elektřinu [Kc/r]",{"$f":"B159","v":401132.0224426667}]
["provozni naklady [Kc/r]",{"$f":"B179-B178-B177","v":-1601119.8392206812}]
["investiční náklady  [Kc/1.r]",{"$f":"B161+B175","v":20570800}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U159","v":744},{"$f":"Pomocné!V159","v":672},{"$f":"Pomocné!W159","v":744},{"$f":"Pomocné!X159","v":720},{"$f":"Pomocné!Y159","v":744},{"$f":"Pomocné!Z159","v":480},{"$f":"Pomocné!AA159","v":496},{"$f":"Pomocné!AB159","v":496},{"$f":"Pomocné!AC159","v":720},{"$f":"Pomocné!AD159","v":744},{"$f":"Pomocné!AE159","v":720},{"$f":"Pomocné!AF159","v":744},{"$f":"SUM(C184:N184)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U164","v":744},{"$f":"Pomocné!V164","v":672},{"$f":"Pomocné!W164","v":744},{"$f":"Pomocné!X164","v":720},{"$f":"Pomocné!Y164","v":589},{"$f":"Pomocné!Z164","v":360},{"$f":"Pomocné!AA164","v":372},{"$f":"Pomocné!AB164","v":372},{"$f":"Pomocné!AC164","v":570},{"$f":"Pomocné!AD164","v":744},{"$f":"Pomocné!AE164","v":720},{"$f":"Pomocné!AF164","v":744},{"$f":"SUM(C185:N185)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U169","v":744},{"$f":"Pomocné!V169","v":672},{"$f":"Pomocné!W169","v":744},{"$f":"Pomocné!X169","v":540},{"$f":"Pomocné!Y169","v":372},{"$f":"Pomocné!Z169","v":360},{"$f":"Pomocné!AA169","v":372},{"$f":"Pomocné!AB169","v":372},{"$f":"Pomocné!AC169","v":360},{"$f":"Pomocné!AD169","v":527},{"$f":"Pomocné!AE169","v":720},{"$f":"Pomocné!AF169","v":744},6527]
[null,"kotle pod WAVE",{"$f":"Pomocné!U154","v":0},{"$f":"Pomocné!V154","v":0},{"$f":"Pomocné!W154","v":0},{"$f":"Pomocné!X154","v":0},{"$f":"Pomocné!Y154","v":93},{"$f":"Pomocné!Z154","v":240},{"$f":"Pomocné!AA154","v":248},{"$f":"Pomocné!AB154","v":248},{"$f":"Pomocné!AC154","v":90},{"$f":"Pomocné!AD154","v":0},{"$f":"Pomocné!AE154","v":0},{"$f":"Pomocné!AF154","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U174","v":682},{"$f":"Pomocné!V174","v":560},{"$f":"Pomocné!W174","v":372},{"$f":"Pomocné!X174","v":360},{"$f":"Pomocné!Y174","v":217},{"$f":"Pomocné!Z174","v":0},{"$f":"Pomocné!AA174","v":0},{"$f":"Pomocné!AB174","v":0},{"$f":"Pomocné!AC174","v":210},{"$f":"Pomocné!AD174","v":372},{"$f":"Pomocné!AE174","v":390},{"$f":"Pomocné!AF174","v":589},3752,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U160","v":119.73611111111111},{"$f":"Pomocné!V160","v":119.23611111111111},{"$f":"Pomocné!W160","v":112.65277777777779},{"$f":"Pomocné!X160","v":108.33333333333333},{"$f":"Pomocné!Y160","v":108.3125},{"$f":"Pomocné!Z160","v":95.520833333333329},{"$f":"Pomocné!AA160","v":95.520833333333343},{"$f":"Pomocné!AB160","v":95.520833333333343},{"$f":"Pomocné!AC160","v":109.11805555555556},{"$f":"Pomocné!AD160","v":109.6736111111111},{"$f":"Pomocné!AE160","v":113.375},{"$f":"Pomocné!AF160","v":119.13888888888889},{"$f":"Pomocné!AG160","v":110.00083084081089}]
[null,"2. WAVE",{"$f":"Pomocné!U165","v":119.73611111111111},{"$f":"Pomocné!V165","v":119.23611111111111},{"$f":"Pomocné!W165","v":112.65277777777779},{"$f":"Pomocné!X165","v":108.33333333333333},{"$f":"Pomocné!Y165","v":105.81578947368421},{"$f":"Pomocné!Z165","v":93.944444444444443},{"$f":"Pomocné!AA165","v":93.944444444444457},{"$f":"Pomocné!AB165","v":93.944444444444457},{"$f":"Pomocné!AC165","v":106.51754385964912},{"$f":"Pomocné!AD165","v":109.6736111111111},{"$f":"Pomocné!AE165","v":113.375},{"$f":"Pomocné!AF165","v":119.13888888888889},{"$f":"Pomocné!AG165","v":110.14088786106198}]
[null,"3. WAVE",{"$f":"Pomocné!U170","v":119.73611111111111},{"$f":"Pomocné!V170","v":119.23611111111111},{"$f":"Pomocné!W170","v":112.65277777777779},{"$f":"Pomocné!X170","v":108.83333333333333},{"$f":"Pomocné!Y170","v":116.25},{"$f":"Pomocné!Z170","v":93.944444444444443},{"$f":"Pomocné!AA170","v":93.944444444444457},{"$f":"Pomocné!AB170","v":93.944444444444457},{"$f":"Pomocné!AC170","v":116.52777777777777},{"$f":"Pomocné!AD170","v":110.33333333333333},{"$f":"Pomocné!AE170","v":113.375},{"$f":"Pomocné!AF170","v":119.13888888888889},{"$f":"Pomocné!AG170","v":111.7080843674991}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U155","v":0},{"$f":"Pomocné!V155","v":0},{"$f":"Pomocné!W155","v":0},{"$f":"Pomocné!X155","v":0},{"$f":"Pomocné!Y155","v":9},{"$f":"Pomocné!Z155","v":27.75},{"$f":"Pomocné!AA155","v":27.75},{"$f":"Pomocné!AB155","v":27.75},{"$f":"Pomocné!AC155","v":12.666666666666666},{"$f":"Pomocné!AD155","v":0},{"$f":"Pomocné!AE155","v":0},{"$f":"Pomocné!AF155","v":0},{"$f":"Pomocné!AG155","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U175","v":143.81818181818181},{"$f":"Pomocné!V175","v":141.75},{"$f":"Pomocné!W175","v":156.41666666666666},{"$f":"Pomocné!X175","v":85.916666666666671},{"$f":"Pomocné!Y175","v":40.857142857142854},{"$f":"Pomocné!Z175","v":0},{"$f":"Pomocné!AA175","v":0},{"$f":"Pomocné!AB175","v":0},{"$f":"Pomocné!AC175","v":44.428571428571431},{"$f":"Pomocné!AD175","v":84.5},{"$f":"Pomocné!AE175","v":148.76923076923077},{"$f":"Pomocné!AF175","v":147.68421052631578},{"$f":"Pomocné!AG175","v":122.92563965884861}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C189/1000*C184*3.6","v":320.70120000000003},{"$f":"D189/1000*D184*3.6","v":288.45600000000002},301.72920000000005,280.79999999999995,290.10420000000005,165.06,170.56200000000001,170.56200000000001,282.834,293.74979999999994,293.86799999999999,319.10160000000002,{"$f":"SUM(C194:N194)","v":3177.5279999999998}]
[null,"2. WAVE",{"$f":"C190/1000*C185*3.6","v":320.70120000000003},288.45600000000002,301.72920000000005,280.79999999999995,224.37180000000001,121.75200000000001,125.81040000000003,125.81040000000003,218.57399999999998,293.74979999999994,293.86799999999999,319.10160000000002,{"$f":"SUM(C195:N195)","v":2914.7244000000001}]
[null,"3. WAVE",320.70120000000003,288.45600000000002,301.72920000000005,211.572,155.68200000000002,121.75200000000001,125.81040000000003,125.81040000000003,151.01999999999998,209.3244,293.86799999999999,319.10160000000002,2624.8272000000002]
[null,"WAVY celkem",{"$f":"C195+C194+C196","v":962.10360000000014},{"$f":"D195+D194+D196","v":865.36800000000005},905.1876000000002,773.17199999999991,670.15800000000013,408.56400000000002,422.18280000000004,422.18280000000004,652.428,796.82399999999984,881.60400000000004,957.30480000000011,8717.0796000000009]
[null,"kotle pod WAVE",{"$f":"C192/1000*C187*3.6","v":0},{"$f":"D192/1000*D187*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,80.643600000000006]
[null,"kotle nad WAVE",{"$f":"C193/1000*C188*3.6","v":353.10240000000005},285.76799999999997,209.47319999999996,111.348,31.9176,0,0,0,33.588000000000001,113.16240000000001,208.87199999999999,313.14959999999996,1660.3811999999998]
[null,"kotle celkem",{"$f":"C198+C199","v":353.10240000000005},{"$f":"D198+D199","v":285.76799999999997},209.47319999999996,111.348,34.930799999999998,23.976000000000003,24.775199999999998,24.775199999999998,37.692,113.16240000000001,208.87199999999999,313.14959999999996,1741.0247999999999,{"$f":"O200+O197","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C194/3.6*1000/($B144/$B140)","v":742.36388888888894},{"$f":"D194/3.6*1000/($B144/$B140)","v":667.72222222222229},698.44722222222231,649.99999999999989,671.53750000000002,382.08333333333331,394.81944444444446,394.81944444444446,654.70833333333337,679.97638888888878,680.25,738.66111111111115,{"$f":"SUM(C201:N201)","v":7355.3888888888896}]
[null,"2. WAVE",{"$f":"C195/3.6*1000/($B144/$B140)","v":742.36388888888894},{"$f":"D195/3.6*1000/($B144/$B140)","v":667.72222222222229},698.44722222222231,649.99999999999989,519.37916666666672,281.83333333333331,291.22777777777787,291.22777777777787,505.95833333333326,679.97638888888878,680.25,738.66111111111115,{"$f":"SUM(C202:N202)","v":6747.0472222222224}]
[null,"3. WAVE",{"$f":"C196/3.6*1000/($B144/$B140)","v":742.36388888888894},{"$f":"D196/3.6*1000/($B144/$B140)","v":667.72222222222229},698.44722222222231,489.74999999999994,360.37500000000006,281.83333333333331,291.22777777777787,291.22777777777787,349.58333333333326,484.54722222222222,680.25,738.66111111111115,{"$f":"SUM(C203:N203)","v":6075.98888888889}]
[null,"WAVY celkem",{"$f":"C197/3.6*1000/$B144","v":742.36388888888905},{"$f":"D197/3.6*1000/$B144","v":667.72222222222217},698.44722222222242,596.58333333333326,517.09722222222229,315.25000000000006,325.75833333333338,325.75833333333338,503.41666666666669,614.83333333333314,680.25000000000011,738.66111111111115,6726.1416666666673]
[null,"kotle pod WAVE",{"$f":"IFERROR(C198/3.6*1000/$E168,0)","v":0},{"$f":"IFERROR(D198/3.6*1000/$E168,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C199/3.6*1000/$E169,0)","v":306.51249999999999},248.0625,181.83437499999997,96.65625,27.706250000000001,0,0,0,29.15625,98.231250000000003,181.31249999999997,271.83124999999995,1441.3031249999999]
[null,"kotle celkem",{"$f":"C200/3.6*1000/($E168+$E169)","v":239.22926829268292},{"$f":"D200/3.6*1000/($E168+$E169)","v":193.60975609756099},141.91951219512194,75.439024390243901,23.665853658536584,16.243902439024389,16.785365853658536,16.785365853658536,25.536585365853657,76.668292682926833,141.51219512195121,212.16097560975606,1179.5560975609756,{"$f":"O200/3.6*1000/($E168+$E169)","v":1179.5560975609756}]
[]
[]
["WAVE:",4,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",4,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B210","v":480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B214+B235","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE",null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B231+B245)/-1000","v":-21447.4},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C214:L214)","v":480},120,{"$f":"IF(D216>0,C214,0)","v":120},{"$f":"IF(E216>0,D214,0)","v":120},120,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B221","v":-13034.260800000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C215","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D216>0,C215,0)","v":72},{"$f":"IF(E216>0,D215,0)","v":72},72,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B239","v":-886.24519480519461},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C216:L216)/($B$210-COUNTIF(C216:L216,\"=0\"))","v":6413.5},{"$f":"O254","v":8024},{"$f":"O255","v":7351},{"$f":"O256","v":6527},{"$f":"O257","v":3752},null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B226-B242","v":-56.842001986299998},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C217:L217)/($B$210-COUNTIF(C217:L217,\"=0\"))","v":106.320932388733},{"$f":"Pomocné!AG189","v":105.13480392156862},{"$f":"Pomocné!AG194","v":104.82936561919013},{"$f":"Pomocné!AG199","v":105.72600990756345},{"$f":"Pomocné!AG204","v":109.59355010660981},null,null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B223","v":173.01774336000003},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C218:L218)","v":9775.6955999999991},{"$f":"O266","v":3036.9659999999999},{"$f":"O267","v":2774.1624000000002},{"$f":"O268","v":2484.2652000000003},{"$f":"O269","v":1480.3020000000004}]
["roční využití výkonu [h/r]",{"$f":"B218/3.6*1000/B214","v":5657.2312499999989},{"$f":"IF(C214>0,C218/3.6*1000/C214,0)","v":7030.0138888888887},{"$f":"IF(D214>0,D218/3.6*1000/D214,0)","v":6421.6722222222224},5750.61388888889,3426.6250000000009,null,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C220:L220)/B210","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T213","v":-21447.4},{"$f":"X220*(1+$T$3/100)^S220","v":-21447.4},{"$f":"Y220","v":-21447.4}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C221:L221)","v":13034.260800000002},{"$f":"C218/C220*100","v":4049.288},{"$f":"D218/D220*100","v":3698.8832000000002},{"$f":"E218/E220*100","v":3312.3536000000004},{"$f":"F218/F220*100","v":1973.7360000000006},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T214*$AD$5/1000","v":-1759.6252080000004},{"$f":"$T$215*AD5/1000","v":-119.64310129870128},{"$f":"T216*$AC$5/1000","v":-147.78920516438001},{"$f":"T217*$AC$5/1000","v":449.84613273600007},{"$f":"SUM(T221:W221)","v":-1577.2113817270817},{"$f":"X221*(1+$T$3/100)^S221","v":-1656.0719508134359},{"$f":"Z220+Y221","v":-23103.471950813437}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C222:L222)/B210","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T214*$AD$6/1000","v":-1759.6252080000004},{"$f":"$T$215*AD6/1000","v":-119.64310129870128},{"$f":"T216*$AC$6/1000","v":-147.78920516438001},{"$f":"T217*$AC$6/1000","v":449.84613273600007},{"$f":"SUM(T222:W222)","v":-1577.2113817270817},-1738.8755483541077,{"$f":"Z221+Y222","v":-24842.347499167543}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C223:L223)","v":173.01774336000003},{"$f":"C221/3.6*(C222/100)","v":53.750548859259261},{"$f":"D221/3.6*(D222/100)","v":49.099249588148162},{"$f":"E221/3.6*(E222/100)","v":43.968427045925935},{"$f":"F221/3.6*(F222/100)","v":26.199517866666675},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T214*$AD$7/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$7/1000","v":-147.78920516438001},{"$f":"T217*$AC$7/1000","v":449.84613273600007},-1577.2113817270817,-1825.8193257718133,-26668.166824939355]
["prum el. vykon [W]",{"$f":"SUM(C224:L224)/(B210-COUNTIF(C224:L224,\"=0\"))","v":6774.2972743327855},{"$f":"IFERROR(C223*1000000/C216,0)","v":6698.7224400871464},{"$f":"IFERROR(D223*1000000/D216,0)","v":6679.261268963156},{"$f":"IFERROR(E223*1000000/E216,0)","v":6736.3914579325783},{"$f":"IFERROR(F223*1000000/F216,0)","v":6982.8139303482612},null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T214*$AD$8/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$8/1000","v":-147.78920516438001},{"$f":"T217*$AC$8/1000","v":449.84613273600007},-1577.2113817270817,-1917.1102920604037,-28585.277116999758]
["el. prikon [W]",{"$f":"SUM(C225:L225)","v":8800},{"$f":"'Kotle na štěpku'!$I$23","v":2200},{"$f":"IF(D216>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E216>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F216>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T214*$AD$9/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$9/1000","v":-147.78920516438001},{"$f":"T217*$AC$9/1000","v":449.84613273600007},-1577.2113817270817,-2012.965806663424,-30598.242923663183]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C226:L226)","v":56.438800000000001},{"$f":"C225/1000000*C216","v":17.652800000000003},{"$f":"D225/1000000*D216","v":16.1722},{"$f":"E225/1000000*E216","v":14.359400000000001},{"$f":"F225/1000000*F216","v":8.2544000000000004},null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T214*$AD$10/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$10/1000","v":-147.78920516438001},{"$f":"T217*$AC$10/1000","v":449.84613273600007},-1577.2113817270817,-2113.614096996595,-32711.85702065978]
["náklady na palivo [Kc/r]",{"$f":"SUM(C227:L227)","v":1759625.2080000001},{"$f":"C221*$F$6","v":546653.88},{"$f":"D221*$F$6","v":499349.23200000002},{"$f":"E221*$F$6","v":447167.73600000003},{"$f":"F221*$F$6","v":266454.3600000001},null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T214*$AD$11/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$11/1000","v":-147.78920516438001},{"$f":"T217*$AC$11/1000","v":449.84613273600007},-1577.2113817270817,-2219.2948018464253,-34931.151822506203]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C228:L228)","v":146740.88},{"$f":"$F$5*C226","v":45897.280000000006},{"$f":"$F$5*D226","v":42047.72},{"$f":"$F$5*E226","v":37334.44},{"$f":"$F$5*F226","v":21461.440000000002},null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T214*$AD$12/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$12/1000","v":-147.78920516438001},{"$f":"T217*$AC$12/1000","v":449.84613273600007},-1577.2113817270817,-2330.2595419387462,-37261.411364444946]
["úspora za elektřinu [Kc/r]",449846.13273600006,{"$f":"$F$5*C223","v":139751.42703407409},{"$f":"$F$5*D223","v":127658.04892918521},{"$f":"$F$5*E223","v":114317.91031940743},{"$f":"$F$5*F223","v":68118.746453333355},null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T214*$AD$13/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$13/1000","v":-147.78920516438001},{"$f":"T217*$AC$13/1000","v":449.84613273600007},-1577.2113817270817,-2446.7725190356837,-39708.183883480633]
["provozni naklady [Kc/r]",{"$f":"SUM(C230:L230)","v":-1456519.9552640002},{"$f":"C229-C228-C227","v":-452799.73296592594},-413738.90307081479,-370184.26568059262,-219797.05354666675,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T214*$AD$14/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$14/1000","v":-147.78920516438001},{"$f":"T217*$AC$14/1000","v":449.84613273600007},-1577.2113817270817,-2569.1111449874679,-42277.295028468099]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C231:L231)","v":14690400},{"$f":"$F$2","v":3672600},{"$f":"IF(D216>0,$F$2,0)","v":3672600},{"$f":"IF(E216>0,$F$2,0)","v":3672600},{"$f":"IF(F216>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T214*$AD$15/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$15/1000","v":-147.78920516438001},{"$f":"T217*$AC$15/1000","v":449.84613273600007},-1577.2113817270817,-2697.5667022368411,-44974.861730704943]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T214*$AD$16/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$16/1000","v":-147.78920516438001},{"$f":"T217*$AC$16/1000","v":449.84613273600007},-1577.2113817270817,-2832.4450373486829,-47807.306768053626]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B214","v":283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B233-SUM(C235:Q235)","v":-7},null,13,{"$f":"T214*$AD$17/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$17/1000","v":-147.78920516438001},{"$f":"T217*$AC$17/1000","v":449.84613273600007},-1577.2113817270817,-2974.0672892161178,-50781.374057269742]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T214*$AD$18/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$18/1000","v":-147.78920516438001},{"$f":"T217*$AC$18/1000","v":449.84613273600007},-1577.2113817270817,-3122.7706536769228,-53904.144710946668]
["jmen. vykon [kW]",{"$f":"SUM(C235:Q235)","v":290},{"$f":"IF(C215<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C235=0,0,IF(C215>C235,VLOOKUP(C235+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D235=0,0,IF(C215>(C235+D235),VLOOKUP((C235+D235+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$233-SUM($C$235:E$235))<0,0,IF(($B$233-SUM($C$235:E$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:E$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:E$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":140},{"$f":"IF(($B$233-SUM($C$235:F$235))<0,0,IF(($B$233-SUM($C$235:F$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:F$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:F$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":60},{"$f":"IF(($B$233-SUM($C$235:G$235))<0,0,IF(($B$233-SUM($C$235:G$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:G$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:G$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:H$235))<0,0,IF(($B$233-SUM($C$235:H$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:H$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:H$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:I$235))<0,0,IF(($B$233-SUM($C$235:I$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:I$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:I$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:J$235))<0,0,IF(($B$233-SUM($C$235:J$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:J$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:J$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:K$235))<0,0,IF(($B$233-SUM($C$235:K$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:K$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:K$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:L$235))<0,0,IF(($B$233-SUM($C$235:L$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:L$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:L$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:M$235))<0,0,IF(($B$233-SUM($C$235:M$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:M$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:M$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:N$235))<0,0,IF(($B$233-SUM($C$235:N$235))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:N$235),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:N$235),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:O$235))<0,0,IF(($B$233-SUM($C$235:O$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:O$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:O$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$233-SUM($C$235:P$235))<0,0,IF(($B$233-SUM($C$235:P$235))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:P$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$233-SUM($C$235:P$235),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T214*$AD$19/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$19/1000","v":-147.78920516438001},{"$f":"T217*$AC$19/1000","v":449.84613273600007},-1577.2113817270817,-3278.90918636077,-57183.053897307436]
["min. vykon [kW]",{"$f":"MIN(IF(C236:Q236>0,C236:Q236))","v":6},{"$f":"IF(C235=0,0,VLOOKUP(C235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D235=0,0,VLOOKUP(D235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E235=0,0,VLOOKUP(E235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F235=0,0,VLOOKUP(F235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G235=0,0,VLOOKUP(G235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":18},{"$f":"IF(H235=0,0,VLOOKUP(H235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I235=0,0,VLOOKUP(I235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J235=0,0,VLOOKUP(J235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K235=0,0,VLOOKUP(K235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L235=0,0,VLOOKUP(L235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M235=0,0,VLOOKUP(M235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N235=0,0,VLOOKUP(N235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O235=0,0,VLOOKUP(O235,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P235=0,0,VLOOKUP(P235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q235=0,0,VLOOKUP(Q235,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T214*$AD$20/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$20/1000","v":-147.78920516438001},{"$f":"T217*$AC$20/1000","v":449.84613273600007},-1577.2113817270817,-3442.8546456788081,-60625.908542986246]
["produkce tepla [GJ/r]",{"$f":"O273","v":682.40879999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T214*$AD$21/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$21/1000","v":-147.78920516438001},{"$f":"T217*$AC$21/1000","v":449.84613273600007},-1577.2113817270817,-3614.9973779627489,-64240.905920948993]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C235:E235)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T214*$AD$22/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$22/1000","v":-147.78920516438001},{"$f":"T217*$AC$22/1000","v":449.84613273600007},-1577.2113817270817,-3795.7472468608867,-68036.653167809884]
["spotřeba v palivu [GJ]",{"$f":"B237/B238*100","v":886.24519480519461},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F235:Q235)","v":200},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T214*$AD$23/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$23/1000","v":-147.78920516438001},{"$f":"T217*$AC$23/1000","v":449.84613273600007},-1577.2113817270817,-3985.5346092039308,-72022.187777013809]
["vyuziti vykonu [h/r]",{"$f":"IF(B214>0,B237/3.6*1000/B235,0)","v":653.64827586206889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T214*$AD$24/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$24/1000","v":-147.78920516438001},{"$f":"T217*$AC$24/1000","v":449.84613273600007},-1577.2113817270817,-4184.8113396641274,-76206.999116677936]
["prum. el. prikon [W]",{"$f":"(2.0532*O264+5.9103)+(2.0532*O265+5.9103)","v":298.56249981284003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T214*$AD$25/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$25/1000","v":-147.78920516438001},{"$f":"T217*$AC$25/1000","v":449.84613273600007},-1577.2113817270817,-4394.0519066473335,-80601.051023325272]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O264+5.9103)/1000000*O258+(2.0532*O265+5.9103)/1000000*O259","v":0.40320198629999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T214*$AD$26/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$26/1000","v":-147.78920516438001},{"$f":"T217*$AC$26/1000","v":449.84613273600007},-1577.2113817270817,-4613.7545019796999,-85214.805525304968]
["náklady na palivo [Kc/r]",{"$f":"B239*$F$7","v":119643.10129870128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T214*$AD$27/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$27/1000","v":-147.78920516438001},{"$f":"T217*$AC$27/1000","v":449.84613273600007},-1577.2113817270817,-4844.4422270786854,-90059.247752383657]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B242","v":1048.3251643799997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T214*$AD$28/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$28/1000","v":-147.78920516438001},{"$f":"T217*$AC$28/1000","v":449.84613273600007},-1577.2113817270817,-5086.6643384326198,-95145.912090816273]
["investiční náklady  [Kc/1.r]",{"$f":"B235*$F$3","v":6757000},"provozni naklady [Kc/r]",{"$f":"B244+B243","v":120691.42646308128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T214*$AD$29/1000","v":-1759.6252080000004},-119.64310129870128,{"$f":"T216*$AC$29/1000","v":-147.78920516438001},{"$f":"T217*$AC$29/1000","v":449.84613273600007},-1577.2113817270817,-5340.9975553542508,-100486.90964617052]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B227+B243","v":1879268.3092987014}]
["náklady na elektřinu [Kc/r]",{"$f":"B228+B244","v":147789.20516437999}]
["úspora za elektřinu [Kc/r]",{"$f":"B229","v":449846.13273600006}]
["provozni naklady [Kc/r]",{"$f":"B249-B248-B247","v":-1577211.3817270813}]
["investiční náklady  [Kc/1.r]",{"$f":"B231+B245","v":21447400}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U188","v":744},{"$f":"Pomocné!V188","v":672},{"$f":"Pomocné!W188","v":744},{"$f":"Pomocné!X188","v":720},{"$f":"Pomocné!Y188","v":744},{"$f":"Pomocné!Z188","v":480},{"$f":"Pomocné!AA188","v":496},{"$f":"Pomocné!AB188","v":496},{"$f":"Pomocné!AC188","v":720},{"$f":"Pomocné!AD188","v":744},{"$f":"Pomocné!AE188","v":720},{"$f":"Pomocné!AF188","v":744},{"$f":"SUM(C254:N254)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U193","v":744},{"$f":"Pomocné!V193","v":672},{"$f":"Pomocné!W193","v":744},{"$f":"Pomocné!X193","v":720},{"$f":"Pomocné!Y193","v":589},{"$f":"Pomocné!Z193","v":360},{"$f":"Pomocné!AA193","v":372},{"$f":"Pomocné!AB193","v":372},{"$f":"Pomocné!AC193","v":570},{"$f":"Pomocné!AD193","v":744},{"$f":"Pomocné!AE193","v":720},{"$f":"Pomocné!AF193","v":744},{"$f":"SUM(C255:N255)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U198","v":744},{"$f":"Pomocné!V198","v":672},{"$f":"Pomocné!W198","v":744},{"$f":"Pomocné!X198","v":540},{"$f":"Pomocné!Y198","v":372},{"$f":"Pomocné!Z198","v":360},{"$f":"Pomocné!AA198","v":372},{"$f":"Pomocné!AB198","v":372},{"$f":"Pomocné!AC198","v":360},{"$f":"Pomocné!AD198","v":527},{"$f":"Pomocné!AE198","v":720},{"$f":"Pomocné!AF198","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U203","v":682},{"$f":"Pomocné!V203","v":560},{"$f":"Pomocné!W203","v":372},{"$f":"Pomocné!X203","v":360},{"$f":"Pomocné!Y203","v":217},{"$f":"Pomocné!Z203","v":0},{"$f":"Pomocné!AA203","v":0},{"$f":"Pomocné!AB203","v":0},{"$f":"Pomocné!AC203","v":210},{"$f":"Pomocné!AD203","v":372},{"$f":"Pomocné!AE203","v":390},{"$f":"Pomocné!AF203","v":589},3752]
[null,"kotle pod WAVE",{"$f":"Pomocné!U183","v":0},{"$f":"Pomocné!V183","v":0},{"$f":"Pomocné!W183","v":0},{"$f":"Pomocné!X183","v":0},{"$f":"Pomocné!Y183","v":93},{"$f":"Pomocné!Z183","v":240},{"$f":"Pomocné!AA183","v":248},{"$f":"Pomocné!AB183","v":248},{"$f":"Pomocné!AC183","v":90},{"$f":"Pomocné!AD183","v":0},{"$f":"Pomocné!AE183","v":0},{"$f":"Pomocné!AF183","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U208","v":279},{"$f":"Pomocné!V208","v":252},{"$f":"Pomocné!W208","v":186},{"$f":"Pomocné!X208","v":120},{"$f":"Pomocné!Y208","v":0},{"$f":"Pomocné!Z208","v":0},{"$f":"Pomocné!AA208","v":0},{"$f":"Pomocné!AB208","v":0},{"$f":"Pomocné!AC208","v":0},{"$f":"Pomocné!AD208","v":124},{"$f":"Pomocné!AE208","v":210},{"$f":"Pomocné!AF208","v":279},1450,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U189","v":111.21527777777779},{"$f":"Pomocné!V189","v":111.30902777777779},{"$f":"Pomocné!W189","v":110.06944444444443},{"$f":"Pomocné!X189","v":101.89583333333333},{"$f":"Pomocné!Y189","v":102.54166666666667},{"$f":"Pomocné!Z189","v":95.520833333333329},{"$f":"Pomocné!AA189","v":95.520833333333343},{"$f":"Pomocné!AB189","v":95.520833333333343},{"$f":"Pomocné!AC189","v":103.60763888888889},{"$f":"Pomocné!AD189","v":103.1423611111111},{"$f":"Pomocné!AE189","v":109.72916666666667},{"$f":"Pomocné!AF189","v":112.31597222222221},{"$f":"Pomocné!AG189","v":105.13480392156862}]
[null,"2. WAVE",{"$f":"Pomocné!U194","v":111.21527777777779},{"$f":"Pomocné!V194","v":111.30902777777779},{"$f":"Pomocné!W194","v":110.06944444444443},{"$f":"Pomocné!X194","v":101.89583333333333},{"$f":"Pomocné!Y194","v":98.526315789473685},{"$f":"Pomocné!Z194","v":93.944444444444443},{"$f":"Pomocné!AA194","v":93.944444444444457},{"$f":"Pomocné!AB194","v":93.944444444444457},{"$f":"Pomocné!AC194","v":99.557017543859644},{"$f":"Pomocné!AD194","v":103.1423611111111},{"$f":"Pomocné!AE194","v":109.72916666666667},{"$f":"Pomocné!AF194","v":112.31597222222221},{"$f":"Pomocné!AG194","v":104.82936561919013}]
[null,"3. WAVE",{"$f":"Pomocné!U199","v":111.21527777777779},{"$f":"Pomocné!V199","v":111.30902777777779},{"$f":"Pomocné!W199","v":110.06944444444443},{"$f":"Pomocné!X199","v":100.25},{"$f":"Pomocné!Y199","v":104.70833333333333},{"$f":"Pomocné!Z199","v":93.944444444444443},{"$f":"Pomocné!AA199","v":93.944444444444457},{"$f":"Pomocné!AB199","v":93.944444444444457},{"$f":"Pomocné!AC199","v":105.50694444444444},{"$f":"Pomocné!AD199","v":101.11274509803921},{"$f":"Pomocné!AE199","v":109.72916666666667},{"$f":"Pomocné!AF199","v":112.31597222222221},{"$f":"Pomocné!AG199","v":105.72600990756345}]
[null,"4. WAVE",{"$f":"Pomocné!U204","v":110.70454545454545},{"$f":"Pomocné!V204","v":110.4875},{"$f":"Pomocné!W204","v":114.83333333333333},{"$f":"Pomocné!X204","v":107.125},{"$f":"Pomocné!Y204","v":100.21428571428571},{"$f":"Pomocné!Z204","v":0},{"$f":"Pomocné!AA204","v":0},{"$f":"Pomocné!AB204","v":0},{"$f":"Pomocné!AC204","v":101.10714285714286},{"$f":"Pomocné!AD204","v":106.9375},{"$f":"Pomocné!AE204","v":113.26923076923077},{"$f":"Pomocné!AF204","v":111.38157894736842},{"$f":"Pomocné!AG204","v":109.59355010660981}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U184","v":0},{"$f":"Pomocné!V184","v":0},{"$f":"Pomocné!W184","v":0},{"$f":"Pomocné!X184","v":0},{"$f":"Pomocné!Y184","v":9},{"$f":"Pomocné!Z184","v":27.75},{"$f":"Pomocné!AA184","v":27.75},{"$f":"Pomocné!AB184","v":27.75},{"$f":"Pomocné!AC184","v":12.666666666666666},{"$f":"Pomocné!AD184","v":0},{"$f":"Pomocné!AE184","v":0},{"$f":"Pomocné!AF184","v":0},{"$f":"Pomocné!AG184","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U209","v":149.11111111111111},{"$f":"Pomocné!V209","v":132.88888888888889},{"$f":"Pomocné!W209","v":114.16666666666667},{"$f":"Pomocné!X209","v":52.25},{"$f":"Pomocné!Y209","v":0},{"$f":"Pomocné!Z209","v":0},{"$f":"Pomocné!AA209","v":0},{"$f":"Pomocné!AB209","v":0},{"$f":"Pomocné!AC209","v":0},{"$f":"Pomocné!AD209","v":50.25},{"$f":"Pomocné!AE209","v":103.42857142857143},{"$f":"Pomocné!AF209","v":131.22222222222223},{"$f":"Pomocné!AG209","v":115.28068965517241}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C260/1000*C254*3.6","v":297.87900000000002},{"$f":"D260/1000*D254*3.6","v":269.27880000000005},294.80999999999995,264.11399999999998,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,276.25649999999996,284.41800000000001,300.82709999999997,{"$f":"SUM(C266:N266)","v":3036.9659999999999}]
[null,"2. WAVE",{"$f":"C261/1000*C255*3.6","v":297.87900000000002},269.27880000000005,294.80999999999995,264.11399999999998,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,276.25649999999996,284.41800000000001,300.82709999999997,{"$f":"SUM(C267:N267)","v":2774.1624000000002}]
[null,"3. WAVE",{"$f":"C262/1000*C256*3.6","v":297.87900000000002},269.27880000000005,294.80999999999995,194.88600000000002,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,191.83110000000002,284.41800000000001,300.82709999999997,2484.2652000000003]
[null,"4. WAVE",{"$f":"C263/1000*C257*3.6","v":271.80180000000001},222.74280000000002,153.78479999999999,138.834,78.287400000000005,0,0,0,76.437000000000012,143.21070000000003,159.03000000000003,236.17350000000002,1480.3020000000004]
[null,"WAVY celkem",{"$f":"C267+C266+C268+C269","v":1165.4388000000001},{"$f":"D267+D266+D268+D269","v":1030.5792000000001},1038.2147999999997,861.94800000000009,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,887.55479999999989,1012.2840000000001,1138.6548,{"$f":"SUM(C270:N270)","v":9775.6956000000009}]
[null,"kotle pod WAVE",{"$f":"C264/1000*C258*3.6","v":0},{"$f":"D264/1000*D258*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,80.643600000000006]
[null,"kotle nad WAVE",{"$f":"C265/1000*C259*3.6","v":149.7672},120.5568,76.445999999999998,22.571999999999999,0,0,0,0,0,22.431600000000003,78.191999999999993,131.79960000000003,601.76520000000005]
[null,"kotle celkem",{"$f":"C271+C272","v":149.7672},{"$f":"D271+D272","v":120.5568},76.445999999999998,22.571999999999999,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,22.431600000000003,78.191999999999993,131.79960000000003,682.40879999999993,{"$f":"O273+O270","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C266/3.6*1000/($B214/$B210)","v":689.53472222222229},{"$f":"D266/3.6*1000/($B214/$B210)","v":623.33055555555575},682.43055555555543,611.375,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,639.48263888888869,658.375,696.35902777777778,{"$f":"SUM(C274:N274)","v":7030.0138888888887}]
[null,"2. WAVE",{"$f":"C267/3.6*1000/($B214/$B210)","v":689.53472222222229},{"$f":"D267/3.6*1000/($B214/$B210)","v":623.33055555555575},682.43055555555543,611.375,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,639.48263888888869,658.375,696.35902777777778,{"$f":"SUM(C275:N275)","v":6421.6722222222224}]
[null,"3. WAVE",{"$f":"C268/3.6*1000/($B214/$B210)","v":689.53472222222229},{"$f":"D268/3.6*1000/($B214/$B210)","v":623.33055555555575},682.43055555555543,451.12500000000006,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,444.05347222222218,658.375,696.35902777777778,5750.61388888889]
[null,"4. WAVE",{"$f":"C269/3.6*1000/($B214/$B210)","v":629.17083333333335},{"$f":"D269/3.6*1000/($B214/$B210)","v":515.60833333333335},355.98333333333335,321.375,181.22083333333333,0,0,0,176.9375,331.50625000000008,368.12500000000006,546.69791666666663,3426.625]
[null,"WAVY celkem",{"$f":"C270/3.6*1000/$B214","v":674.44375000000002},{"$f":"D270/3.6*1000/$B214","v":596.40000000000009},600.81874999999991,498.8125,406.29375000000005,236.43750000000003,244.31875000000002,244.31875000000002,396.99999999999994,513.63124999999991,585.8125,658.94375000000002,5657.2312500000007]
[null,"kotle pod WAVE",{"$f":"IFERROR(C271/3.6*1000/$E238,0)","v":0},{"$f":"IFERROR(D271/3.6*1000/$E238,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C272/3.6*1000/$E239,0)","v":208.01},167.44,106.175,31.35,0,0,0,0,0,31.155000000000005,108.6,183.05500000000004,835.78500000000008]
[null,"kotle celkem",{"$f":"C273/3.6*1000/($E238+$E239)","v":143.45517241379309},{"$f":"D273/3.6*1000/($E238+$E239)","v":115.47586206896551},73.224137931034477,21.620689655172413,2.886206896551724,22.96551724137931,23.73103448275862,23.73103448275862,3.9310344827586206,21.486206896551728,74.896551724137936,126.24482758620692,653.64827586206889,{"$f":"O273/3.6*1000/($E238+$E239)","v":653.64827586206889}]
[]
[]
["WAVE:",5,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",5,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B284","v":600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B288+B309","v":770},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE",null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B305+B319)/-1000","v":-22324},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C288:L288)","v":600},120,{"$f":"IF(D290>0,C288,0)","v":120},{"$f":"IF(E290>0,D288,0)","v":120},120,120,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B295","v":-13577.2032},"GJ/r"]
["min. vykon [kW]",{"$f":"C289","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D290>0,C289,0)","v":72},{"$f":"IF(E290>0,D289,0)","v":72},72,72,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B313","v":-357.40519480519481},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C290:L290)/($B$284-COUNTIF(C290:L290,\"=0\"))","v":5420.8},{"$f":"O328","v":8024},{"$f":"O329","v":7351},{"$f":"O330","v":6527},{"$f":"O331","v":3752},{"$f":"O332","v":1450},null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B300-B316","v":-59.794941480199995},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C291:L291)/($B$284-COUNTIF(C291:L291,\"=0\"))","v":105.72001295214095},{"$f":"Pomocné!AG223","v":103.61718178796941},{"$f":"Pomocné!AG228","v":103.17280188636465},{"$f":"Pomocné!AG233","v":103.86031356927633},{"$f":"Pomocné!AG238","v":106.34797441364607},{"$f":"Pomocné!AG243","v":111.60179310344827},null,null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B297","v":180.22480099555554},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C292:L292)","v":10182.902399999999},{"$f":"O342","v":2993.1273599999995},{"$f":"O343","v":2730.3237600000002},{"$f":"O344","v":2440.4265599999999},{"$f":"O345","v":1436.4633600000002},{"$f":"O346","v":582.56136000000004}]
["roční využití výkonu [h/r]",{"$f":"B292/3.6*1000/B288","v":4714.3066666666664},{"$f":"IF(C288>0,C292/3.6*1000/C288,0)","v":6928.5355555555543},{"$f":"IF(D288>0,D292/3.6*1000/D288,0)","v":6320.193888888889},5649.1355555555547,3325.146666666667,1348.5216666666668,null,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C294:L294)/B284","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T287","v":-22324},{"$f":"X294*(1+$T$3/100)^S294","v":-22324},{"$f":"Y294","v":-22324}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C295:L295)","v":13577.2032},{"$f":"C292/C294*100","v":3990.8364799999995},{"$f":"D292/D294*100","v":3640.4316800000006},{"$f":"E292/E294*100","v":3253.9020799999994},{"$f":"F292/F294*100","v":1915.2844800000005},{"$f":"G292/G294*100","v":776.74847999999997},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T288*$AD$5/1000","v":-1832.9224320000001},{"$f":"$T$289*AD5/1000","v":-48.249701298701304},{"$f":"T290*$AC$5/1000","v":-155.46684784851996},{"$f":"T291*$AC$5/1000","v":468.58448258844442},{"$f":"SUM(T295:W295)","v":-1568.0544985587769},{"$f":"X295*(1+$T$3/100)^S295","v":-1646.4572234867157},{"$f":"Z294+Y295","v":-23970.457223486716}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C296:L296)/B284","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"T288*$AD$6/1000","v":-1832.9224320000001},{"$f":"$T$289*AD6/1000","v":-48.249701298701304},{"$f":"T290*$AC$6/1000","v":-155.46684784851996},{"$f":"T291*$AC$6/1000","v":468.58448258844442},{"$f":"SUM(T296:W296)","v":-1568.0544985587769},-1728.7800846610517,{"$f":"Z295+Y296","v":-25699.237308147767}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C297:L297)","v":180.22480099555554},{"$f":"C295/3.6*(C296/100)","v":52.97465905303703},{"$f":"D295/3.6*(D296/100)","v":48.323359781925937},{"$f":"E295/3.6*(E296/100)","v":43.192537239703697},{"$f":"F295/3.6*(F296/100)","v":25.42362806044445},{"$f":"G295/3.6*(G296/100)","v":10.310616860444446},null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T288*$AD$7/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$7/1000","v":-155.46684784851996},{"$f":"T291*$AC$7/1000","v":468.58448258844442},-1568.0544985587769,-1815.2190888941043,-27514.456397041871]
["prum el. vykon [W]",{"$f":"SUM(C298:L298)/(B284-COUNTIF(C298:L298,\"=0\"))","v":6736.0093585861905},{"$f":"IFERROR(C297*1000000/C290,0)","v":6602.0263027214651},{"$f":"IFERROR(D297*1000000/D290,0)","v":6573.7123904129967},{"$f":"IFERROR(E297*1000000/E290,0)","v":6617.5175792406462},{"$f":"IFERROR(F297*1000000/F290,0)","v":6776.020271973468},{"$f":"IFERROR(G297*1000000/G290,0)","v":7110.7702485823756},null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T288*$AD$8/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$8/1000","v":-155.46684784851996},{"$f":"T291*$AC$8/1000","v":468.58448258844442},-1568.0544985587769,-1905.9800433388093,-29420.436440380679]
["el. prikon [W]",{"$f":"SUM(C299:L299)","v":11000},{"$f":"'Kotle na štěpku'!$I$23","v":2200},{"$f":"IF(D290>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E290>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F290>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(G290>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"T288*$AD$9/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$9/1000","v":-155.46684784851996},{"$f":"T291*$AC$9/1000","v":468.58448258844442},-1568.0544985587769,-2001.27904550575,-31421.715485886431]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C300:L300)","v":59.628799999999998},{"$f":"C299/1000000*C290","v":17.652800000000003},{"$f":"D299/1000000*D290","v":16.1722},{"$f":"E299/1000000*E290","v":14.359400000000001},{"$f":"F299/1000000*F290","v":8.2544000000000004},{"$f":"G299/1000000*G290","v":3.1900000000000004},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T288*$AD$10/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$10/1000","v":-155.46684784851996},{"$f":"T291*$AC$10/1000","v":468.58448258844442},-1568.0544985587769,-2101.3429977810374,-33523.058483667468]
["náklady na palivo [Kc/r]",{"$f":"SUM(C301:L301)","v":1832922.432},{"$f":"C295*$F$6","v":538762.92479999992},{"$f":"D295*$F$6","v":491458.27680000011},{"$f":"E295*$F$6","v":439276.78079999989},{"$f":"F295*$F$6","v":258563.40480000008},{"$f":"G295*$F$6","v":104861.0448},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T288*$AD$11/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$11/1000","v":-155.46684784851996},{"$f":"T291*$AC$11/1000","v":468.58448258844442},-1568.0544985587769,-2206.4101476700894,-35729.468631337557]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C302:L302)","v":155034.88},{"$f":"$F$5*C300","v":45897.280000000006},{"$f":"$F$5*D300","v":42047.72},{"$f":"$F$5*E300","v":37334.44},{"$f":"$F$5*F300","v":21461.440000000002},{"$f":"$F$5*G300","v":8294.0000000000018},null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T288*$AD$12/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$12/1000","v":-155.46684784851996},{"$f":"T291*$AC$12/1000","v":468.58448258844442},-1568.0544985587769,-2316.7306550535936,-38046.199286391151]
["úspora za elektřinu [Kc/r]",468584.48258844449,{"$f":"$F$5*C297","v":137734.11353789628},{"$f":"$F$5*D297","v":125640.73543300743},{"$f":"$F$5*E297","v":112300.59682322961},{"$f":"$F$5*F297","v":66101.432957155572},{"$f":"$F$5*G297","v":26807.603837155559},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T288*$AD$13/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$13/1000","v":-155.46684784851996},{"$f":"T291*$AC$13/1000","v":468.58448258844442},-1568.0544985587769,-2432.5671878062735,-40478.766474197422]
["provozni naklady [Kc/r]",{"$f":"SUM(C304:L304)","v":-1519372.8294115555},{"$f":"C303-C302-C301","v":-446926.09126210364},-407865.26136699266,-364310.62397677026,-213923.41184284451,-86347.440962844441,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T288*$AD$14/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$14/1000","v":-155.46684784851996},{"$f":"T291*$AC$14/1000","v":468.58448258844442},-1568.0544985587769,-2554.1955471965871,-43032.962021394007]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C305:L305)","v":18363000},{"$f":"$F$2","v":3672600},{"$f":"IF(D290>0,$F$2,0)","v":3672600},{"$f":"IF(E290>0,$F$2,0)","v":3672600},{"$f":"IF(F290>0,$F$2,0)","v":3672600},{"$f":"IF(G290>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"T288*$AD$15/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$15/1000","v":-155.46684784851996},{"$f":"T291*$AC$15/1000","v":468.58448258844442},-1568.0544985587769,-2681.9053245564169,-45714.867345950421]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T288*$AD$16/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$16/1000","v":-155.46684784851996},{"$f":"T291*$AC$16/1000","v":468.58448258844442},-1568.0544985587769,-2816.0005907842374,-48530.867936734656]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B288","v":163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B307-SUM(C309:Q309)","v":-7},null,13,{"$f":"T288*$AD$17/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$17/1000","v":-155.46684784851996},{"$f":"T291*$AC$17/1000","v":468.58448258844442},-1568.0544985587769,-2956.8006203234495,-51487.668557058103]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T288*$AD$18/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$18/1000","v":-155.46684784851996},{"$f":"T291*$AC$18/1000","v":468.58448258844442},-1568.0544985587769,-3104.6406513396214,-54592.309208397724]
["jmen. vykon [kW]",{"$f":"SUM(C309:Q309)","v":170},{"$f":"IF(C289<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C309=0,0,IF(C289>C309,VLOOKUP(C309+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D309=0,0,IF(C289>(C309+D309),VLOOKUP((C309+D309+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$307-SUM($C$309:E$309))<0,0,IF(($B$307-SUM($C$309:E$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:E$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:E$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":80},{"$f":"IF(($B$307-SUM($C$309:F$309))<0,0,IF(($B$307-SUM($C$309:F$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:F$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:F$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:G$309))<0,0,IF(($B$307-SUM($C$309:G$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:G$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:G$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:H$309))<0,0,IF(($B$307-SUM($C$309:H$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:H$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:H$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:I$309))<0,0,IF(($B$307-SUM($C$309:I$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:I$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:I$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:J$309))<0,0,IF(($B$307-SUM($C$309:J$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:J$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:J$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:K$309))<0,0,IF(($B$307-SUM($C$309:K$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:K$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:K$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:L$309))<0,0,IF(($B$307-SUM($C$309:L$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:L$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:L$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:M$309))<0,0,IF(($B$307-SUM($C$309:M$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:M$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:M$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:N$309))<0,0,IF(($B$307-SUM($C$309:N$309))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:N$309),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:N$309),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:O$309))<0,0,IF(($B$307-SUM($C$309:O$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:O$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:O$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$307-SUM($C$309:P$309))<0,0,IF(($B$307-SUM($C$309:P$309))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:P$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$307-SUM($C$309:P$309),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T288*$AD$19/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$19/1000","v":-155.46684784851996},{"$f":"T291*$AC$19/1000","v":468.58448258844442},-1568.0544985587769,-3259.8726839066035,-57852.181892304325]
["min. vykon [kW]",{"$f":"MIN(IF(C310:Q310>0,C310:Q310))","v":6},{"$f":"IF(C309=0,0,VLOOKUP(C309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D309=0,0,VLOOKUP(D309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E309=0,0,VLOOKUP(E309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F309=0,0,VLOOKUP(F309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":24},{"$f":"IF(G309=0,0,VLOOKUP(G309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H309=0,0,VLOOKUP(H309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I309=0,0,VLOOKUP(I309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J309=0,0,VLOOKUP(J309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K309=0,0,VLOOKUP(K309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L309=0,0,VLOOKUP(L309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M309=0,0,VLOOKUP(M309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N309=0,0,VLOOKUP(N309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O309=0,0,VLOOKUP(O309,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P309=0,0,VLOOKUP(P309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q309=0,0,VLOOKUP(Q309,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T288*$AD$20/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$20/1000","v":-155.46684784851996},{"$f":"T291*$AC$20/1000","v":468.58448258844442},-1568.0544985587769,-3422.8663181019333,-61275.048210406261]
["produkce tepla [GJ/r]",{"$f":"O350","v":275.202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T288*$AD$21/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$21/1000","v":-155.46684784851996},{"$f":"T291*$AC$21/1000","v":468.58448258844442},-1568.0544985587769,-3594.0096340070304,-64869.057844413292]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C309:E309)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T288*$AD$22/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$22/1000","v":-155.46684784851996},{"$f":"T291*$AC$22/1000","v":468.58448258844442},-1568.0544985587769,-3773.7101157073821,-68642.767960120676]
["spotřeba v palivu [GJ]",{"$f":"B311/B312*100","v":357.40519480519481},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F309:Q309)","v":80},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T288*$AD$23/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$23/1000","v":-155.46684784851996},{"$f":"T291*$AC$23/1000","v":468.58448258844442},-1568.0544985587769,-3962.3956214927512,-72605.163581613422]
["vyuziti vykonu [h/r]",{"$f":"IF(B288>0,B311/3.6*1000/B309,0)","v":449.6764705882353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T288*$AD$24/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$24/1000","v":-155.46684784851996},{"$f":"T291*$AC$24/1000","v":468.58448258844442},-1568.0544985587769,-4160.5154025673883,-76765.678984180806]
["prum. el. prikon [W]",{"$f":"(2.0532*O340+5.9103)+(2.0532*O341+5.9103)","v":236.61329143488729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T288*$AD$25/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$25/1000","v":-155.46684784851996},{"$f":"T291*$AC$25/1000","v":468.58448258844442},-1568.0544985587769,-4368.5411726957573,-81134.220156876559]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O340+5.9103)/1000000*O333+(2.0532*O341+5.9103)/1000000*O334","v":0.1661414802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T288*$AD$26/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$26/1000","v":-155.46684784851996},{"$f":"T291*$AC$26/1000","v":468.58448258844442},-1568.0544985587769,-4586.9682313305457,-85721.188388207112]
["náklady na palivo [Kc/r]",{"$f":"B313*$F$7","v":48249.7012987013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T288*$AD$27/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$27/1000","v":-155.46684784851996},{"$f":"T291*$AC$27/1000","v":468.58448258844442},-1568.0544985587769,-4816.3166428970735,-90537.505031104185]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B316","v":431.96784852000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T288*$AD$28/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$28/1000","v":-155.46684784851996},{"$f":"T291*$AC$28/1000","v":468.58448258844442},-1568.0544985587769,-5057.1324750419262,-95594.637506146115]
["investiční náklady  [Kc/1.r]",{"$f":"B309*$F$3","v":3961000},"provozni naklady [Kc/r]",{"$f":"B318+B317","v":48681.669147221299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T288*$AD$29/1000","v":-1832.9224320000001},-48.249701298701304,{"$f":"T290*$AC$29/1000","v":-155.46684784851996},{"$f":"T291*$AC$29/1000","v":468.58448258844442},-1568.0544985587769,-5309.9890987940234,-100904.62660494013]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B301+B317","v":1881172.1332987014}]
["náklady na elektřinu [Kc/r]",{"$f":"B302+B318","v":155466.84784852}]
["úspora za elektřinu [Kc/r]",{"$f":"B303","v":468584.48258844449}]
["provozni naklady [Kc/r]",{"$f":"B323-B322-B321","v":-1568054.4985587769}]
["investiční náklady  [Kc/1.r]",{"$f":"B305+B319","v":22324000}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U222","v":744},{"$f":"Pomocné!V222","v":672},{"$f":"Pomocné!W222","v":744},{"$f":"Pomocné!X222","v":720},{"$f":"Pomocné!Y222","v":744},{"$f":"Pomocné!Z222","v":480},{"$f":"Pomocné!AA222","v":496},{"$f":"Pomocné!AB222","v":496},{"$f":"Pomocné!AC222","v":720},{"$f":"Pomocné!AD222","v":744},{"$f":"Pomocné!AE222","v":720},{"$f":"Pomocné!AF222","v":744},{"$f":"SUM(C328:N328)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U227","v":744},{"$f":"Pomocné!V227","v":672},{"$f":"Pomocné!W227","v":744},{"$f":"Pomocné!X227","v":720},{"$f":"Pomocné!Y227","v":589},{"$f":"Pomocné!Z227","v":360},{"$f":"Pomocné!AA227","v":372},{"$f":"Pomocné!AB227","v":372},{"$f":"Pomocné!AC227","v":570},{"$f":"Pomocné!AD227","v":744},{"$f":"Pomocné!AE227","v":720},{"$f":"Pomocné!AF227","v":744},{"$f":"SUM(C329:N329)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U232","v":744},{"$f":"Pomocné!V232","v":672},{"$f":"Pomocné!W232","v":744},{"$f":"Pomocné!X232","v":540},{"$f":"Pomocné!Y232","v":372},{"$f":"Pomocné!Z232","v":360},{"$f":"Pomocné!AA232","v":372},{"$f":"Pomocné!AB232","v":372},{"$f":"Pomocné!AC232","v":360},{"$f":"Pomocné!AD232","v":527},{"$f":"Pomocné!AE232","v":720},{"$f":"Pomocné!AF232","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U237","v":682},{"$f":"Pomocné!V237","v":560},{"$f":"Pomocné!W237","v":372},{"$f":"Pomocné!X237","v":360},{"$f":"Pomocné!Y237","v":217},{"$f":"Pomocné!Z237","v":0},{"$f":"Pomocné!AA237","v":0},{"$f":"Pomocné!AB237","v":0},{"$f":"Pomocné!AC237","v":210},{"$f":"Pomocné!AD237","v":372},{"$f":"Pomocné!AE237","v":390},{"$f":"Pomocné!AF237","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U242","v":279},{"$f":"Pomocné!V242","v":252},{"$f":"Pomocné!W242","v":186},{"$f":"Pomocné!X242","v":120},{"$f":"Pomocné!Y242","v":0},{"$f":"Pomocné!Z242","v":0},{"$f":"Pomocné!AA242","v":0},{"$f":"Pomocné!AB242","v":0},{"$f":"Pomocné!AC242","v":0},{"$f":"Pomocné!AD242","v":124},{"$f":"Pomocné!AE242","v":210},{"$f":"Pomocné!AF242","v":279},1450]
[null,"kotle pod WAVE",{"$f":"Pomocné!U217","v":0},{"$f":"Pomocné!V217","v":0},{"$f":"Pomocné!W217","v":0},{"$f":"Pomocné!X217","v":0},{"$f":"Pomocné!Y217","v":93},{"$f":"Pomocné!Z217","v":240},{"$f":"Pomocné!AA217","v":248},{"$f":"Pomocné!AB217","v":248},{"$f":"Pomocné!AC217","v":90},{"$f":"Pomocné!AD217","v":0},{"$f":"Pomocné!AE217","v":0},{"$f":"Pomocné!AF217","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U247","v":155},{"$f":"Pomocné!V247","v":112},{"$f":"Pomocné!W247","v":124},{"$f":"Pomocné!X247","v":0},{"$f":"Pomocné!Y247","v":0},{"$f":"Pomocné!Z247","v":0},{"$f":"Pomocné!AA247","v":0},{"$f":"Pomocné!AB247","v":0},{"$f":"Pomocné!AC247","v":0},{"$f":"Pomocné!AD247","v":0},{"$f":"Pomocné!AE247","v":120},{"$f":"Pomocné!AF247","v":124},635,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U223","v":108.73194444444444},{"$f":"Pomocné!V223","v":108.37569444444443},{"$f":"Pomocné!W223","v":108.6111111111111},{"$f":"Pomocné!X223","v":99.637500000000003},{"$f":"Pomocné!Y223","v":102.54166666666667},{"$f":"Pomocné!Z223","v":95.520833333333329},{"$f":"Pomocné!AA223","v":95.520833333333343},{"$f":"Pomocné!AB223","v":95.520833333333343},{"$f":"Pomocné!AC223","v":103.60763888888889},{"$f":"Pomocné!AD223","v":100.81736111111111},{"$f":"Pomocné!AE223","v":107.37916666666666},{"$f":"Pomocné!AF223","v":109.32430555555554},{"$f":"Pomocné!AG223","v":103.61718178796941}]
[null,"2. WAVE",{"$f":"Pomocné!U228","v":108.73194444444444},{"$f":"Pomocné!V228","v":108.37569444444443},{"$f":"Pomocné!W228","v":108.6111111111111},{"$f":"Pomocné!X228","v":99.637500000000003},{"$f":"Pomocné!Y228","v":98.526315789473685},{"$f":"Pomocné!Z228","v":93.944444444444443},{"$f":"Pomocné!AA228","v":93.944444444444457},{"$f":"Pomocné!AB228","v":93.944444444444457},{"$f":"Pomocné!AC228","v":99.557017543859644},{"$f":"Pomocné!AD228","v":100.81736111111111},{"$f":"Pomocné!AE228","v":107.37916666666666},{"$f":"Pomocné!AF228","v":109.32430555555554},{"$f":"Pomocné!AG228","v":103.17280188636465}]
[null,"3. WAVE",{"$f":"Pomocné!U233","v":108.73194444444444},{"$f":"Pomocné!V233","v":108.37569444444443},{"$f":"Pomocné!W233","v":108.6111111111111},{"$f":"Pomocné!X233","v":97.238888888888894},{"$f":"Pomocné!Y233","v":104.70833333333333},{"$f":"Pomocné!Z233","v":93.944444444444443},{"$f":"Pomocné!AA233","v":93.944444444444457},{"$f":"Pomocné!AB233","v":93.944444444444457},{"$f":"Pomocné!AC233","v":105.50694444444444},{"$f":"Pomocné!AD233","v":97.830392156862743},{"$f":"Pomocné!AE233","v":107.37916666666666},{"$f":"Pomocné!AF233","v":109.32430555555554},{"$f":"Pomocné!AG233","v":103.86031356927633}]
[null,"4. WAVE",{"$f":"Pomocné!U238","v":107.99545454545454},{"$f":"Pomocné!V238","v":106.9675},{"$f":"Pomocné!W238","v":111.91666666666667},{"$f":"Pomocné!X238","v":102.60833333333333},{"$f":"Pomocné!Y238","v":100.21428571428571},{"$f":"Pomocné!Z238","v":0},{"$f":"Pomocné!AA238","v":0},{"$f":"Pomocné!AB238","v":0},{"$f":"Pomocné!AC238","v":101.10714285714286},{"$f":"Pomocné!AD238","v":102.28749999999999},{"$f":"Pomocné!AE238","v":108.93076923076923},{"$f":"Pomocné!AF238","v":107.60263157894737},{"$f":"Pomocné!AG238","v":106.34797441364607}]
[null,"5. WAVE",{"$f":"Pomocné!U243","v":113.37777777777778},{"$f":"Pomocné!V243","v":112.17777777777778},{"$f":"Pomocné!W243","v":114.16666666666667},{"$f":"Pomocné!X243","v":106.45},{"$f":"Pomocné!Y243","v":0},{"$f":"Pomocné!Z243","v":0},{"$f":"Pomocné!AA243","v":0},{"$f":"Pomocné!AB243","v":0},{"$f":"Pomocné!AC243","v":0},{"$f":"Pomocné!AD243","v":106.05000000000001},{"$f":"Pomocné!AE243","v":111.94285714285712},{"$f":"Pomocné!AF243","v":112.02222222222223},{"$f":"Pomocné!AG243","v":111.60179310344827}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U218","v":0},{"$f":"Pomocné!V218","v":0},{"$f":"Pomocné!W218","v":0},{"$f":"Pomocné!X218","v":0},{"$f":"Pomocné!Y218","v":9},{"$f":"Pomocné!Z218","v":27.75},{"$f":"Pomocné!AA218","v":27.75},{"$f":"Pomocné!AB218","v":27.75},{"$f":"Pomocné!AC218","v":12.666666666666666},{"$f":"Pomocné!AD218","v":0},{"$f":"Pomocné!AE218","v":0},{"$f":"Pomocné!AF218","v":0},{"$f":"Pomocné!AG218","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U248","v":112},{"$f":"Pomocné!V248","v":117},{"$f":"Pomocné!W248","v":35},{"$f":"Pomocné!X248","v":0},{"$f":"Pomocné!Y248","v":0},{"$f":"Pomocné!Z248","v":0},{"$f":"Pomocné!AA248","v":0},{"$f":"Pomocné!AB248","v":0},{"$f":"Pomocné!AC248","v":0},{"$f":"Pomocné!AD248","v":0},{"$f":"Pomocné!AE248","v":41.5},{"$f":"Pomocné!AF248","v":115},{"$f":"Pomocné!AG248","v":85.108661417322836}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C335/1000*C328*3.6","v":291.22763999999995},{"$f":"D335/1000*D328*3.6","v":262.18248},290.904,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,278.32679999999999,292.81421999999998,{"$f":"SUM(C342:N342)","v":2993.1273599999995}]
[null,"2. WAVE",{"$f":"C336/1000*C329*3.6","v":291.22763999999995},262.18248,290.904,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,278.32679999999999,292.81421999999998,{"$f":"SUM(C343:N343)","v":2730.3237600000002}]
[null,"3. WAVE",{"$f":"C337/1000*C330*3.6","v":291.22763999999995},262.18248,290.904,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,278.32679999999999,292.81421999999998,2440.4265599999999]
[null,"4. WAVE",{"$f":"C338/1000*C331*3.6","v":265.15043999999995},215.64648,149.87880000000001,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,152.93880000000001,228.16061999999999,1436.4633600000002]
[null,"5. WAVE",{"$f":"C339/1000*C332*3.6","v":113.87664000000001},101.76768,76.445999999999998,45.986400000000003,0,0,0,0,0,47.340719999999997,84.628799999999984,112.51512000000001,582.56136000000004]
[null,"WAVY celkem",{"$f":"C343+C342+C344+C345+C346","v":1252.7099999999998},{"$f":"D343+D342+D344+D345+D346","v":1103.9616000000001},1099.0367999999999,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1072.548,1219.1183999999998,{"$f":"SUM(C347:N347)","v":10182.902400000001}]
[null,"kotle pod WAVE",{"$f":"C340/1000*C333*3.6","v":0},{"$f":"D340/1000*D333*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C348:N348)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C341/1000*C334*3.6","v":62.496000000000002},47.174400000000006,15.624000000000002,0,0,0,0,0,0,0,17.928000000000001,51.335999999999999,194.55840000000001]
[null,"kotle celkem",{"$f":"C348+C349","v":62.496000000000002},{"$f":"D348+D349","v":47.174400000000006},15.624000000000002,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,17.928000000000001,51.335999999999999,{"$f":"SUM(C350:N350)","v":275.202},{"$f":"O350+O347","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C342/3.6*1000/($B288/$B284)","v":674.13805555555541},{"$f":"D342/3.6*1000/($B288/$B284)","v":606.9038888888889},673.3888888888888,597.82500000000005,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,625.06763888888895,644.27499999999998,677.81069444444438,{"$f":"SUM(C351:N351)","v":6928.5355555555543}]
[null,"2. WAVE",{"$f":"C343/3.6*1000/($B288/$B284)","v":674.13805555555541},{"$f":"D343/3.6*1000/($B288/$B284)","v":606.9038888888889},673.3888888888888,597.82500000000005,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,625.06763888888895,644.27499999999998,677.81069444444438,{"$f":"SUM(C352:N352)","v":6320.1938888888881}]
[null,"3. WAVE",{"$f":"C344/3.6*1000/($B288/$B284)","v":674.13805555555541},{"$f":"D344/3.6*1000/($B288/$B284)","v":606.9038888888889},673.3888888888888,437.57499999999999,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,429.63847222222222,644.27499999999998,677.81069444444438,5649.1355555555556]
[null,"4. WAVE",{"$f":"C345/3.6*1000/($B288/$B284)","v":613.77416666666659},{"$f":"D345/3.6*1000/($B288/$B284)","v":499.18166666666662},346.94166666666666,307.82499999999999,181.22083333333333,0,0,0,176.9375,317.09124999999989,354.02500000000003,528.14958333333334,3325.1466666666665]
[null,"5. WAVE",{"$f":"C346/3.6*1000/($B288/$B284)","v":263.60333333333335},{"$f":"D346/3.6*1000/($B288/$B284)","v":235.57333333333332},176.95833333333334,106.45,0,0,0,0,0,109.58499999999999,195.89999999999998,260.45166666666665,1348.5216666666668]
[null,"WAVY celkem",{"$f":"C347/3.6*1000/$B288","v":579.95833333333326},{"$f":"D347/3.6*1000/$B288","v":511.09333333333331},508.81333333333322,409.50000000000006,325.03500000000003,189.15000000000003,195.45500000000001,195.45500000000001,317.59999999999997,421.29,496.55,564.40666666666652,4714.3066666666664]
[null,"kotle pod WAVE",{"$f":"IFERROR(C348/3.6*1000/$E312,0)","v":0},{"$f":"IFERROR(D348/3.6*1000/$E312,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C349/3.6*1000/$E313,0)","v":217},163.80000000000001,54.250000000000014,0,0,0,0,0,0,0,62.25,178.25,675.55]
[null,"kotle celkem",{"$f":"C350/3.6*1000/($E312+$E313)","v":102.11764705882354},{"$f":"D350/3.6*1000/($E312+$E313)","v":77.082352941176481},25.529411764705888,0,4.9235294117647062,39.176470588235297,40.482352941176472,40.482352941176472,6.7058823529411766,0,29.294117647058822,83.882352941176464,449.67647058823536,{"$f":"O350/3.6*1000/($E312+$E313)","v":449.6764705882353}]
[]
[]
["WAVE:",6,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",6,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B362","v":720},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B366+B387","v":810},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE",null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B383+B397)/-1000","v":-24132.6},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C366:L366)","v":720},120,{"$f":"IF(D368>0,C366,0)","v":120},{"$f":"IF(E368>0,D366,0)","v":120},120,120,120,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B373","v":-13814.8128},"GJ/r"]
["min. vykon [kW]",{"$f":"C367","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D368>0,C367,0)","v":72},{"$f":"IF(E368>0,D367,0)","v":72},72,72,72,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B391","v":-125.96727272727273},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C368:L368)/($B$362-COUNTIF(C368:L368,\"=0\"))","v":4623.166666666667},{"$f":"O406","v":8024},{"$f":"O407","v":7351},{"$f":"O408","v":6527},{"$f":"O409","v":3752},{"$f":"O410","v":1450},{"$f":"O411","v":635},null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B378-B394","v":-61.087798006599996},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C369:L369)/($B$362-COUNTIF(C369:L369,\"=0\"))","v":105.9160738855158},{"$f":"Pomocné!AG262","v":103.06263708873381},{"$f":"Pomocné!AG267","v":102.56748741667801},{"$f":"Pomocné!AG272","v":103.17858127776927},{"$f":"Pomocné!AG277","v":105.16202914001421},{"$f":"Pomocné!AG282","v":108.53305747126439},{"$f":"Pomocné!AG287","v":112.99265091863516},null,null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B375","v":183.37884842666668},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C370:L370)","v":10361.1096},{"$f":"O422","v":2977.1085599999997},{"$f":"O423","v":2714.3049600000004},{"$f":"O424","v":2424.4077600000001},{"$f":"O425","v":1420.4445600000001},{"$f":"O426","v":566.54255999999998},{"$f":"O427","v":258.30119999999999}]
["roční využití výkonu [h/r]",{"$f":"B370/3.6*1000/B366","v":3997.3416666666667},{"$f":"IF(C366>0,C370/3.6*1000/C366,0)","v":6891.454999999999},{"$f":"IF(D366>0,D370/3.6*1000/D366,0)","v":6283.1133333333337},5612.0549999999994,3288.0661111111112,1311.441111111111,597.91944444444437,null,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C372:L372)/B362","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T365","v":-24132.6},{"$f":"X372*(1+$T$3/100)^S372","v":-24132.6},{"$f":"Y372","v":-24132.6}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C373:L373)","v":13814.8128},{"$f":"C370/C372*100","v":3969.4780799999999},3619.0732800000005,3232.5436799999998,1893.9260800000004,755.39008000000001,344.40159999999997,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T366*$AD$5/1000","v":-1864.9997279999998},{"$f":"$T$367*AD5/1000","v":-17.005581818181817},{"$f":"T368*$AC$5/1000","v":-158.82827481715998},{"$f":"T369*$AC$5/1000","v":476.78500590933334},{"$f":"SUM(T373:W373)","v":-1564.0485787260081},{"$f":"X373*(1+$T$3/100)^S373","v":-1642.2510076623087},{"$f":"Z372+Y373","v":-25774.851007662306}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C374:L374)/B362","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,null,2,{"$f":"T366*$AD$6/1000","v":-1864.9997279999998},{"$f":"$T$367*AD6/1000","v":-17.005581818181817},{"$f":"T368*$AC$6/1000","v":-158.82827481715998},{"$f":"T369*$AC$6/1000","v":476.78500590933334},{"$f":"SUM(T374:W374)","v":-1564.0485787260081},-1724.363558045424,{"$f":"Z373+Y374","v":-27499.214565707731}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C375:L375)","v":183.37884842666668},{"$f":"C373/3.6*(C374/100)","v":52.691146069333335},48.039846798222236,42.909024256000002,25.140115076740749,10.027103876740741,4.5716123496296293,null,null,null,null,null,null,null,null,null,null,3,{"$f":"T366*$AD$7/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$7/1000","v":-158.82827481715998},{"$f":"T369*$AC$7/1000","v":476.78500590933334},-1564.0485787260081,-1810.5817359476953,-29309.796301655428]
["prum el. vykon [W]",{"$f":"SUM(C376:L376)/(B362-COUNTIF(C376:L376,\"=0\"))","v":6748.5014898789086},{"$f":"IFERROR(C375*1000000/C368,0)","v":6566.6931791292791},6535.1444426910948,6574.0806275471123,6700.45711000553,6915.2440529246487,7199.3895269757941,null,null,null,null,null,null,null,null,null,null,4,{"$f":"T366*$AD$8/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$8/1000","v":-158.82827481715998},{"$f":"T369*$AC$8/1000","v":476.78500590933334},-1564.0485787260081,-1901.11082274508,-31210.907124400506]
["el. prikon [W]",{"$f":"SUM(C377:L377)","v":13200},{"$f":"'Kotle na štěpku'!$I$23","v":2200},{"$f":"IF(D368>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E368>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F368>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(G368>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(H368>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,null,5,{"$f":"T366*$AD$9/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$9/1000","v":-158.82827481715998},{"$f":"T369*$AC$9/1000","v":476.78500590933334},-1564.0485787260081,-1996.1663638823341,-33207.07348828284]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C378:L378)","v":61.025799999999997},{"$f":"C377/1000000*C368","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,null,null,null,null,null,null,null,null,null,null,6,{"$f":"T366*$AD$10/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$10/1000","v":-158.82827481715998},{"$f":"T369*$AC$10/1000","v":476.78500590933334},-1564.0485787260081,-2095.9746820764508,-35303.048170359289]
["náklady na palivo [Kc/r]",{"$f":"SUM(C379:L379)","v":1864999.7280000001},{"$f":"C373*$F$6","v":535879.54079999996},488574.89280000009,436393.39679999999,255680.02080000006,101977.6608,46494.215999999993,null,null,null,null,null,null,null,null,null,null,7,{"$f":"T366*$AD$11/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$11/1000","v":-158.82827481715998},{"$f":"T369*$AC$11/1000","v":476.78500590933334},-1564.0485787260081,-2200.7734161802737,-37503.821586539561]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C380:L380)","v":158667.08000000002},{"$f":"$F$5*C378","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,null,null,null,null,null,null,null,null,null,null,8,{"$f":"T366*$AD$12/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$12/1000","v":-158.82827481715998},{"$f":"T369*$AC$12/1000","v":476.78500590933334},-1564.0485787260081,-2310.8120869892869,-39814.63367352885]
["úspora za elektřinu [Kc/r]",476785.00590933341,{"$f":"$F$5*C375","v":136996.97978026667},124903.60167537781,111563.46306560001,65364.299199525944,26070.470079525927,11886.192109037036,null,null,null,null,null,null,null,null,null,null,9,{"$f":"T366*$AD$13/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$13/1000","v":-158.82827481715998},{"$f":"T369*$AC$13/1000","v":476.78500590933334},-1564.0485787260081,-2426.3526913387514,-42240.986364867604]
["provozni naklady [Kc/r]",{"$f":"SUM(C382:L382)","v":-1546881.8020906667},{"$f":"C381-C380-C379","v":-444779.84101973329},-405719.01112462231,-362164.37373439997,-211777.16160047412,-84201.190720474071,-38240.22389096296,null,null,null,null,null,null,null,null,null,null,10,{"$f":"T366*$AD$14/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$14/1000","v":-158.82827481715998},{"$f":"T369*$AC$14/1000","v":476.78500590933334},-1564.0485787260081,-2547.670325905689,-44788.656690773292]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C383:L383)","v":22035600},{"$f":"$F$2","v":3672600},{"$f":"IF(D368>0,$F$2,0)","v":3672600},{"$f":"IF(E368>0,$F$2,0)","v":3672600},{"$f":"IF(F368>0,$F$2,0)","v":3672600},{"$f":"IF(G368>0,$F$2,0)","v":3672600},{"$f":"IF(H368>0,$F$2,0)","v":3672600},null,null,null,null,null,null,null,null,null,null,11,{"$f":"T366*$AD$15/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$15/1000","v":-158.82827481715998},{"$f":"T369*$AC$15/1000","v":476.78500590933334},-1564.0485787260081,-2675.0538422009736,-47463.710532974263]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T366*$AD$16/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$16/1000","v":-158.82827481715998},{"$f":"T369*$AC$16/1000","v":476.78500590933334},-1564.0485787260081,-2808.806534311022,-50272.517067285284]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B366","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B385-SUM(C387:Q387)","v":-47},null,13,{"$f":"T366*$AD$17/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$17/1000","v":-158.82827481715998},{"$f":"T369*$AC$17/1000","v":476.78500590933334},-1564.0485787260081,-2949.2468610265737,-53221.763928311855]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T366*$AD$18/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$18/1000","v":-158.82827481715998},{"$f":"T369*$AC$18/1000","v":476.78500590933334},-1564.0485787260081,-3096.7092040779016,-56318.473132389758]
["jmen. vykon [kW]",{"$f":"SUM(C387:Q387)","v":90},{"$f":"IF(C367<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C387=0,0,IF(C367>C387,VLOOKUP(C387+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D387=0,0,IF(C367>(C387+D387),VLOOKUP((C387+D387+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$385-SUM($C$387:E$387))<0,0,IF(($B$385-SUM($C$387:E$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:E$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:E$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:F$387))<0,0,IF(($B$385-SUM($C$387:F$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:F$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:F$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:G$387))<0,0,IF(($B$385-SUM($C$387:G$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:G$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:G$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:H$387))<0,0,IF(($B$385-SUM($C$387:H$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:H$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:H$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:I$387))<0,0,IF(($B$385-SUM($C$387:I$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:I$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:I$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:J$387))<0,0,IF(($B$385-SUM($C$387:J$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:J$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:J$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:K$387))<0,0,IF(($B$385-SUM($C$387:K$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:K$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:K$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:L$387))<0,0,IF(($B$385-SUM($C$387:L$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:L$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:L$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:M$387))<0,0,IF(($B$385-SUM($C$387:M$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:M$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:M$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:N$387))<0,0,IF(($B$385-SUM($C$387:N$387))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:N$387),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:N$387),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:O$387))<0,0,IF(($B$385-SUM($C$387:O$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:O$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:O$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$385-SUM($C$387:P$387))<0,0,IF(($B$385-SUM($C$387:P$387))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:P$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$385-SUM($C$387:P$387),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T366*$AD$19/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$19/1000","v":-158.82827481715998},{"$f":"T369*$AC$19/1000","v":476.78500590933334},-1564.0485787260081,-3251.5446642817974,-59570.017796671556]
["min. vykon [kW]",{"$f":"MIN(IF(C388:Q388>0,C388:Q388))","v":6},{"$f":"IF(C387=0,0,VLOOKUP(C387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D387=0,0,VLOOKUP(D387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E387=0,0,VLOOKUP(E387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F387=0,0,VLOOKUP(F387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G387=0,0,VLOOKUP(G387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H387=0,0,VLOOKUP(H387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I387=0,0,VLOOKUP(I387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J387=0,0,VLOOKUP(J387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K387=0,0,VLOOKUP(K387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L387=0,0,VLOOKUP(L387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M387=0,0,VLOOKUP(M387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N387=0,0,VLOOKUP(N387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O387=0,0,VLOOKUP(O387,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P387=0,0,VLOOKUP(P387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q387=0,0,VLOOKUP(Q387,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T366*$AD$20/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$20/1000","v":-158.82827481715998},{"$f":"T369*$AC$20/1000","v":476.78500590933334},-1564.0485787260081,-3414.121897495887,-62984.139694167447]
["produkce tepla [GJ/r]",{"$f":"O431","v":96.994799999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T366*$AD$21/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$21/1000","v":-158.82827481715998},{"$f":"T369*$AC$21/1000","v":476.78500590933334},-1564.0485787260081,-3584.8279923706818,-66568.967686538133]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C387:E387)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T366*$AD$22/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$22/1000","v":-158.82827481715998},{"$f":"T369*$AC$22/1000","v":476.78500590933334},-1564.0485787260081,-3764.069391989216,-70333.037078527355]
["spotřeba v palivu [GJ]",{"$f":"B389/B390*100","v":125.96727272727273},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F387:Q387)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T366*$AD$23/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$23/1000","v":-158.82827481715998},{"$f":"T369*$AC$23/1000","v":476.78500590933334},-1564.0485787260081,-3952.2728615886767,-74285.309940116029]
["vyuziti vykonu [h/r]",{"$f":"IF(B366>0,B389/3.6*1000/B387,0)","v":299.36666666666662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T366*$AD$24/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$24/1000","v":-158.82827481715998},{"$f":"T369*$AC$24/1000","v":476.78500590933334},-1564.0485787260081,-4149.8865046681103,-78435.196444784146]
["prum. el. prikon [W]",{"$f":"(2.0532*O420+5.9103)+(2.0532*O421+5.9103)","v":106.06550724411966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T366*$AD$25/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$25/1000","v":-158.82827481715998},{"$f":"T369*$AC$25/1000","v":476.78500590933334},-1564.0485787260081,-4357.3808299015163,-82792.577274685667]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O420+5.9103)/1000000*O412+(2.0532*O421+5.9103)/1000000*O413","v":6.1998006600000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T366*$AD$26/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$26/1000","v":-158.82827481715998},{"$f":"T369*$AC$26/1000","v":476.78500590933334},-1564.0485787260081,-4575.2498713965915,-87367.827146082258]
["náklady na palivo [Kc/r]",{"$f":"B391*$F$7","v":17005.581818181818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T366*$AD$27/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$27/1000","v":-158.82827481715998},{"$f":"T369*$AC$27/1000","v":476.78500590933334},-1564.0485787260081,-4804.012364966422,-92171.839511048674]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B394","v":161.19481716000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T366*$AD$28/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$28/1000","v":-158.82827481715998},{"$f":"T369*$AC$28/1000","v":476.78500590933334},-1564.0485787260081,-5044.2129832147421,-97216.052494263422]
["investiční náklady  [Kc/1.r]",{"$f":"B387*$F$3","v":2097000},"provozni naklady [Kc/r]",{"$f":"B396+B395","v":17166.776635341819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T366*$AD$29/1000","v":-1864.9997279999998},-17.005581818181817,{"$f":"T368*$AC$29/1000","v":-158.82827481715998},{"$f":"T369*$AC$29/1000","v":476.78500590933334},-1564.0485787260081,-5296.4236323754794,-102512.4761266389]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B379+B395","v":1882005.3098181819}]
["náklady na elektřinu [Kc/r]",{"$f":"B380+B396","v":158828.27481716001}]
["úspora za elektřinu [Kc/r]",{"$f":"B381","v":476785.00590933341}]
["provozni naklady [Kc/r]",{"$f":"B401-B400-B399","v":-1564048.5787260085}]
["investiční náklady  [Kc/1.r]",{"$f":"B383+B397","v":24132600}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U261","v":744},{"$f":"Pomocné!V261","v":672},{"$f":"Pomocné!W261","v":744},{"$f":"Pomocné!X261","v":720},{"$f":"Pomocné!Y261","v":744},{"$f":"Pomocné!Z261","v":480},{"$f":"Pomocné!AA261","v":496},{"$f":"Pomocné!AB261","v":496},{"$f":"Pomocné!AC261","v":720},{"$f":"Pomocné!AD261","v":744},{"$f":"Pomocné!AE261","v":720},{"$f":"Pomocné!AF261","v":744},{"$f":"SUM(C406:N406)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U266","v":744},{"$f":"Pomocné!V266","v":672},{"$f":"Pomocné!W266","v":744},{"$f":"Pomocné!X266","v":720},{"$f":"Pomocné!Y266","v":589},{"$f":"Pomocné!Z266","v":360},{"$f":"Pomocné!AA266","v":372},{"$f":"Pomocné!AB266","v":372},{"$f":"Pomocné!AC266","v":570},{"$f":"Pomocné!AD266","v":744},{"$f":"Pomocné!AE266","v":720},{"$f":"Pomocné!AF266","v":744},{"$f":"SUM(C407:N407)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U271","v":744},{"$f":"Pomocné!V271","v":672},{"$f":"Pomocné!W271","v":744},{"$f":"Pomocné!X271","v":540},{"$f":"Pomocné!Y271","v":372},{"$f":"Pomocné!Z271","v":360},{"$f":"Pomocné!AA271","v":372},{"$f":"Pomocné!AB271","v":372},{"$f":"Pomocné!AC271","v":360},{"$f":"Pomocné!AD271","v":527},{"$f":"Pomocné!AE271","v":720},{"$f":"Pomocné!AF271","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U276","v":682},{"$f":"Pomocné!V276","v":560},{"$f":"Pomocné!W276","v":372},{"$f":"Pomocné!X276","v":360},{"$f":"Pomocné!Y276","v":217},{"$f":"Pomocné!Z276","v":0},{"$f":"Pomocné!AA276","v":0},{"$f":"Pomocné!AB276","v":0},{"$f":"Pomocné!AC276","v":210},{"$f":"Pomocné!AD276","v":372},{"$f":"Pomocné!AE276","v":390},{"$f":"Pomocné!AF276","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U281","v":279},{"$f":"Pomocné!V281","v":252},{"$f":"Pomocné!W281","v":186},{"$f":"Pomocné!X281","v":120},{"$f":"Pomocné!Y281","v":0},{"$f":"Pomocné!Z281","v":0},{"$f":"Pomocné!AA281","v":0},{"$f":"Pomocné!AB281","v":0},{"$f":"Pomocné!AC281","v":0},{"$f":"Pomocné!AD281","v":124},{"$f":"Pomocné!AE281","v":210},{"$f":"Pomocné!AF281","v":279},1450]
[null,"6. WAVE",{"$f":"Pomocné!U286","v":155},{"$f":"Pomocné!V286","v":112},{"$f":"Pomocné!W286","v":124},{"$f":"Pomocné!X286","v":0},{"$f":"Pomocné!Y286","v":0},{"$f":"Pomocné!Z286","v":0},{"$f":"Pomocné!AA286","v":0},{"$f":"Pomocné!AB286","v":0},{"$f":"Pomocné!AC286","v":0},{"$f":"Pomocné!AD286","v":0},{"$f":"Pomocné!AE286","v":120},{"$f":"Pomocné!AF286","v":124},635]
[null,"kotle pod WAVE",{"$f":"Pomocné!U256","v":0},{"$f":"Pomocné!V256","v":0},{"$f":"Pomocné!W256","v":0},{"$f":"Pomocné!X256","v":0},{"$f":"Pomocné!Y256","v":93},{"$f":"Pomocné!Z256","v":240},{"$f":"Pomocné!AA256","v":248},{"$f":"Pomocné!AB256","v":248},{"$f":"Pomocné!AC256","v":90},{"$f":"Pomocné!AD256","v":0},{"$f":"Pomocné!AE256","v":0},{"$f":"Pomocné!AF256","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U291","v":93},{"$f":"Pomocné!V291","v":56},{"$f":"Pomocné!W291","v":0},{"$f":"Pomocné!X291","v":0},{"$f":"Pomocné!Y291","v":0},{"$f":"Pomocné!Z291","v":0},{"$f":"Pomocné!AA291","v":0},{"$f":"Pomocné!AB291","v":0},{"$f":"Pomocné!AC291","v":0},{"$f":"Pomocné!AD291","v":0},{"$f":"Pomocné!AE291","v":0},{"$f":"Pomocné!AF291","v":62},211,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U262","v":107.88472222222222},{"$f":"Pomocné!V262","v":108.04236111111111},{"$f":"Pomocné!W262","v":106.24999999999999},{"$f":"Pomocné!X262","v":99.637500000000003},{"$f":"Pomocné!Y262","v":102.54166666666667},{"$f":"Pomocné!Z262","v":95.520833333333329},{"$f":"Pomocné!AA262","v":95.520833333333343},{"$f":"Pomocné!AB262","v":95.520833333333343},{"$f":"Pomocné!AC262","v":103.60763888888889},{"$f":"Pomocné!AD262","v":100.81736111111111},{"$f":"Pomocné!AE262","v":105.19861111111111},{"$f":"Pomocné!AF262","v":108.96319444444443},{"$f":"Pomocné!AG262","v":103.06263708873381}]
[null,"2. WAVE",{"$f":"Pomocné!U267","v":107.88472222222222},{"$f":"Pomocné!V267","v":108.04236111111111},{"$f":"Pomocné!W267","v":106.24999999999999},{"$f":"Pomocné!X267","v":99.637500000000003},{"$f":"Pomocné!Y267","v":98.526315789473685},{"$f":"Pomocné!Z267","v":93.944444444444443},{"$f":"Pomocné!AA267","v":93.944444444444457},{"$f":"Pomocné!AB267","v":93.944444444444457},{"$f":"Pomocné!AC267","v":99.557017543859644},{"$f":"Pomocné!AD267","v":100.81736111111111},{"$f":"Pomocné!AE267","v":105.19861111111111},{"$f":"Pomocné!AF267","v":108.96319444444443},{"$f":"Pomocné!AG267","v":102.56748741667801}]
[null,"3. WAVE",{"$f":"Pomocné!U272","v":107.88472222222222},{"$f":"Pomocné!V272","v":108.04236111111111},{"$f":"Pomocné!W272","v":106.24999999999999},{"$f":"Pomocné!X272","v":97.238888888888894},{"$f":"Pomocné!Y272","v":104.70833333333333},{"$f":"Pomocné!Z272","v":93.944444444444443},{"$f":"Pomocné!AA272","v":93.944444444444457},{"$f":"Pomocné!AB272","v":93.944444444444457},{"$f":"Pomocné!AC272","v":105.50694444444444},{"$f":"Pomocné!AD272","v":97.830392156862743},{"$f":"Pomocné!AE272","v":105.19861111111111},{"$f":"Pomocné!AF272","v":108.96319444444443},{"$f":"Pomocné!AG272","v":103.17858127776927}]
[null,"4. WAVE",{"$f":"Pomocné!U277","v":107.07121212121211},{"$f":"Pomocné!V277","v":106.56750000000001},{"$f":"Pomocné!W277","v":107.19444444444446},{"$f":"Pomocné!X277","v":102.60833333333333},{"$f":"Pomocné!Y277","v":100.21428571428571},{"$f":"Pomocné!Z277","v":0},{"$f":"Pomocné!AA277","v":0},{"$f":"Pomocné!AB277","v":0},{"$f":"Pomocné!AC277","v":101.10714285714286},{"$f":"Pomocné!AD277","v":102.28749999999999},{"$f":"Pomocné!AE277","v":104.90512820512821},{"$f":"Pomocné!AF277","v":107.14649122807018},{"$f":"Pomocné!AG277","v":105.16202914001421}]
[null,"5. WAVE",{"$f":"Pomocné!U282","v":111.11851851851851},{"$f":"Pomocné!V282","v":111.28888888888889},{"$f":"Pomocné!W282","v":104.72222222222223},{"$f":"Pomocné!X282","v":106.45},{"$f":"Pomocné!Y282","v":0},{"$f":"Pomocné!Z282","v":0},{"$f":"Pomocné!AA282","v":0},{"$f":"Pomocné!AB282","v":0},{"$f":"Pomocné!AC282","v":0},{"$f":"Pomocné!AD282","v":106.05000000000001},{"$f":"Pomocné!AE282","v":104.46666666666667},{"$f":"Pomocné!AF282","v":111.05925925925926},{"$f":"Pomocné!AG282","v":108.53305747126439}]
[null,"6. WAVE",{"$f":"Pomocné!U287","v":115.93333333333334},{"$f":"Pomocné!V287","v":118},{"$f":"Pomocné!W287","v":105.83333333333334},{"$f":"Pomocné!X287","v":0},{"$f":"Pomocné!Y287","v":0},{"$f":"Pomocné!Z287","v":0},{"$f":"Pomocné!AA287","v":0},{"$f":"Pomocné!AB287","v":0},{"$f":"Pomocné!AC287","v":0},{"$f":"Pomocné!AD287","v":0},{"$f":"Pomocné!AE287","v":106.91666666666667},{"$f":"Pomocné!AF287","v":117.83333333333334},{"$f":"Pomocné!AG287","v":112.99265091863516}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U257","v":0},{"$f":"Pomocné!V257","v":0},{"$f":"Pomocné!W257","v":0},{"$f":"Pomocné!X257","v":0},{"$f":"Pomocné!Y257","v":9},{"$f":"Pomocné!Z257","v":27.75},{"$f":"Pomocné!AA257","v":27.75},{"$f":"Pomocné!AB257","v":27.75},{"$f":"Pomocné!AC257","v":12.666666666666666},{"$f":"Pomocné!AD257","v":0},{"$f":"Pomocné!AE257","v":0},{"$f":"Pomocné!AF257","v":0},{"$f":"Pomocné!AG257","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U292","v":27.333333333333332},{"$f":"Pomocné!V292","v":18},{"$f":"Pomocné!W292","v":0},{"$f":"Pomocné!X292","v":0},{"$f":"Pomocné!Y292","v":0},{"$f":"Pomocné!Z292","v":0},{"$f":"Pomocné!AA292","v":0},{"$f":"Pomocné!AB292","v":0},{"$f":"Pomocné!AC292","v":0},{"$f":"Pomocné!AD292","v":0},{"$f":"Pomocné!AE292","v":0},{"$f":"Pomocné!AF292","v":16},{"$f":"Pomocné!AG292","v":21.526066350710902}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C414/1000*C406*3.6","v":288.95844},261.37608,284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,291.84701999999999,{"$f":"SUM(C422:N422)","v":2977.1085599999997}]
[null,"2. WAVE",288.95844,261.37608,284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,291.84701999999999,{"$f":"SUM(C423:N423)","v":2714.3049600000004}]
[null,"3. WAVE",288.95844,261.37608,284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,291.84701999999999,2424.4077600000001]
[null,"4. WAVE",262.88123999999999,214.84008000000003,143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,227.19342,1420.4445600000001]
[null,"5. WAVE",111.60744000000001,100.96128000000002,70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,111.54792,566.54255999999998]
[null,"6. WAVE",64.690799999999996,47.577599999999997,47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,52.600800000000007,258.30119999999999]
[null,"WAVY celkem",{"$f":"C423+C422+C424+C425+C426+C427","v":1306.0548000000001},{"$f":"D423+D422+D424+D425+D426+D427","v":1147.5072000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1266.8832,{"$f":"SUM(C428:N428)","v":10361.109600000002}]
[null,"kotle pod WAVE",{"$f":"C420/1000*C412*3.6","v":0},{"$f":"D420/1000*D412*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C429:N429)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C421/1000*C413*3.6","v":9.1511999999999993},3.6288,0,0,0,0,0,0,0,0,0,3.5712000000000002,16.351199999999999]
[null,"kotle celkem",{"$f":"C429+C430","v":9.1511999999999993},{"$f":"D429+D430","v":3.6288},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,3.5712000000000002,{"$f":"SUM(C431:N431)","v":96.994799999999998},{"$f":"O431+O428","v":10458.104400000002}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C422/3.6*1000/($B366/$B362)","v":668.88527777777779},{"$f":"D422/3.6*1000/($B366/$B362)","v":605.03722222222234},658.74999999999989,597.82500000000005,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,625.06763888888895,631.19166666666672,675.57180555555544,{"$f":"SUM(C432:N432)","v":6891.4549999999999}]
[null,"2. WAVE",{"$f":"C423/3.6*1000/($B366/$B362)","v":668.88527777777779},{"$f":"D423/3.6*1000/($B366/$B362)","v":605.03722222222234},658.74999999999989,597.82500000000005,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,625.06763888888895,631.19166666666672,675.57180555555544,{"$f":"SUM(C433:N433)","v":6283.1133333333337}]
[null,"3. WAVE",{"$f":"C424/3.6*1000/($B366/$B362)","v":668.88527777777779},{"$f":"D424/3.6*1000/($B366/$B362)","v":605.03722222222234},658.74999999999989,437.57499999999999,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,429.63847222222222,631.19166666666672,675.57180555555544,5612.0550000000003]
[null,"4. WAVE",{"$f":"C425/3.6*1000/($B366/$B362)","v":608.52138888888885},{"$f":"D425/3.6*1000/($B366/$B362)","v":497.315},332.30277777777781,307.82499999999999,181.22083333333333,0,0,0,176.9375,317.09124999999989,340.94166666666672,525.9106944444444,3288.0661111111112]
[null,"5. WAVE",{"$f":"C426/3.6*1000/($B366/$B362)","v":258.35055555555556},{"$f":"D426/3.6*1000/($B366/$B362)","v":233.70666666666668},162.31944444444446,106.45,0,0,0,0,0,109.58499999999999,182.81666666666666,258.21277777777777,1311.4411111111112]
[null,"6. WAVE",{"$f":"C427/3.6*1000/($B366/$B362)","v":149.74722222222221},{"$f":"D427/3.6*1000/($B366/$B362)","v":110.13333333333334},109.36111111111113,0,0,0,0,0,0,0,106.91666666666667,121.76111111111112,597.91944444444448]
[null,"WAVY celkem",{"$f":"C428/3.6*1000/$B366","v":503.87916666666666},{"$f":"D428/3.6*1000/$B366","v":442.71111111111117},430.03888888888872,341.25000000000006,270.86250000000007,157.62500000000003,162.87916666666669,162.87916666666669,264.66666666666663,351.07500000000005,420.70833333333331,488.76666666666665,3997.3416666666672]
[null,"kotle pod WAVE",{"$f":"IFERROR(C429/3.6*1000/$E390,0)","v":0},{"$f":"IFERROR(D429/3.6*1000/$E390,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C430/3.6*1000/$E391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C431/3.6*1000/($E390+$E391)","v":28.244444444444444},{"$f":"D431/3.6*1000/($E390+$E391)","v":11.2},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,11.022222222222222,299.36666666666673,{"$f":"O431/3.6*1000/($E390+$E391)","v":299.36666666666662}]
[]
[]
["WAVE:",7,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",7,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B444","v":840},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B448+B469","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE",null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B465+B479)/-1000","v":-27805.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C448:L448)","v":840},120,{"$f":"IF(D450>0,C448,0)","v":120},{"$f":"IF(E450>0,D448,0)","v":120},120,120,120,120,null,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B455","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C449","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D450>0,C449,0)","v":72},{"$f":"IF(E450>0,D449,0)","v":72},72,72,72,72,null,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B473","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C450:L450)/(B444-COUNTIF(C450:L450,\"=0\"))","v":3992.8571428571427},{"$f":"O488","v":8024},{"$f":"O489","v":7351},{"$f":"O490","v":6527},{"$f":"O491","v":3752},{"$f":"O492","v":1450},{"$f":"O493","v":635},{"$f":"O494","v":211},null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B460-B476","v":-61.541425298899995},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C451:L451)/(B444-COUNTIF(C451:L451,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!AG306","v":102.6927111522575},{"$f":"Pomocné!AG311","v":102.16369395806205},{"$f":"Pomocné!AG316","v":102.72381098294993},{"$f":"Pomocné!AG321","v":104.37090821403189},{"$f":"Pomocné!AG326","v":106.48596387520524},{"$f":"Pomocné!AG331","v":108.31818522684664},{"$f":"Pomocné!AG336","v":105.9322951929587},null,null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B457","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C452:L452)","v":10377.460800000003},{"$f":"O506","v":2966.4227314285718},{"$f":"O507","v":2703.6191314285716},{"$f":"O508","v":2413.7219314285721},{"$f":"O509","v":1409.7587314285715},{"$f":"O510","v":555.85673142857149},{"$f":"O511","v":247.61537142857145},{"$f":"O512","v":80.466171428571428}]
["roční využití výkonu [h/r]",{"$f":"B452/3.6*1000/B448","v":3431.7000000000007},{"$f":"IF(C448>0,C452/3.6*1000/C448,0)","v":6866.7192857142854},{"$f":"IF(D448>0,D452/3.6*1000/D448,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,null,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C454:L454)/B444","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T447","v":-27805.200000000001},{"$f":"X454*(1+$T$3/100)^S454","v":-27805.200000000001},{"$f":"Y454","v":-27805.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C455:L455)","v":13836.614400000002},{"$f":"C452/C454*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,null,null,null,null,null,null,null,null,null,1,{"$f":"T448*$AD$5/1000","v":-1867.9429440000004},{"$f":"$T$449*AD5/1000","v":-14.138812987012987},{"$f":"T450*$AC$5/1000","v":-160.00770577713999},{"$f":"T451*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T455:W455)","v":-1564.5520271161531},{"$f":"X455*(1+$T$3/100)^S455","v":-1642.7796284719609},{"$f":"Z454+Y455","v":-29447.979628471963}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C456:L456)/B444","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,null,2,{"$f":"T448*$AD$6/1000","v":-1867.9429440000004},{"$f":"$T$449*AD6/1000","v":-14.138812987012987},{"$f":"T450*$AC$6/1000","v":-160.00770577713999},{"$f":"T451*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T456:W456)","v":-1564.5520271161531},-1724.9186098955588,{"$f":"Z455+Y456","v":-31172.898238367521}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C457:L457)","v":183.66824448000008},{"$f":"C455/3.6*(C456/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,null,null,null,null,null,null,null,null,null,3,{"$f":"T448*$AD$7/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$7/1000","v":-160.00770577713999},{"$f":"T451*$AC$7/1000","v":477.53743564800021},-1564.5520271161531,-1811.1645403903369,-32984.062778757856]
["prum el. vykon [W]",{"$f":"SUM(C458:L458)/(B444-COUNTIF(C458:L458,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C457*1000000/C450,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,6784.8123471775243,6901.5533484981052,6749.5350394944708,null,null,null,null,null,null,null,null,null,4,{"$f":"T448*$AD$8/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$8/1000","v":-160.00770577713999},{"$f":"T451*$AC$8/1000","v":477.53743564800021},-1564.5520271161531,-1901.7227674098535,-34885.78554616771]
["el. prikon [W]",{"$f":"SUM(C459:L459)","v":15400},{"$f":"'Kotle na štěpku'!$I$23","v":2200},{"$f":"IF(D450>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E450>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F450>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(G450>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(H450>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(I450>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,null,null,5,{"$f":"T448*$AD$9/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$9/1000","v":-160.00770577713999},{"$f":"T451*$AC$9/1000","v":477.53743564800021},-1564.5520271161531,-1996.8089057803465,-36882.594451948054]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C460:L460)","v":61.489999999999995},{"$f":"C459/1000000*C450","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,0.4642,null,null,null,null,null,null,null,null,null,6,{"$f":"T448*$AD$10/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$10/1000","v":-160.00770577713999},{"$f":"T451*$AC$10/1000","v":477.53743564800021},-1564.5520271161531,-2096.6493510693635,-38979.243803017416]
["náklady na palivo [Kc/r]",{"$f":"SUM(C461:L461)","v":1867942.9440000004},{"$f":"C455*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,null,null,null,null,null,null,null,null,null,7,{"$f":"T448*$AD$11/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$11/1000","v":-160.00770577713999},{"$f":"T451*$AC$11/1000","v":477.53743564800021},-1564.5520271161531,-2201.4818186228322,-41180.725621640246]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C462:L462)","v":159874.00000000003},{"$f":"$F$5*C460","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,null,null,null,null,null,null,null,null,null,8,{"$f":"T448*$AD$12/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$12/1000","v":-160.00770577713999},{"$f":"T451*$AC$12/1000","v":477.53743564800021},-1564.5520271161531,-2311.5559095539734,-43492.281531194218]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C457","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,null,null,null,null,null,null,null,null,null,9,{"$f":"T448*$AD$13/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$13/1000","v":-160.00770577713999},{"$f":"T451*$AC$13/1000","v":477.53743564800021},-1564.5520271161531,-2427.1337050316724,-45919.41523622589]
["provozni naklady [Kc/r]",{"$f":"SUM(C464:L464)","v":-1550279.508352},{"$f":"C463-C462-C461","v":-443348.11940754298},-404287.28951243177,-360732.65212220961,-210345.43998828362,-82769.469108283607,-36808.502278772488,-11988.035934476189,null,null,null,null,null,null,null,null,null,10,{"$f":"T448*$AD$14/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$14/1000","v":-160.00770577713999},{"$f":"T451*$AC$14/1000","v":477.53743564800021},-1564.5520271161531,-2548.4903902832557,-48467.905626509149]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C465:L465)","v":25708200},{"$f":"$F$2","v":3672600},{"$f":"IF(D450>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,null,null,null,null,null,null,null,null,null,11,{"$f":"T448*$AD$15/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$15/1000","v":-160.00770577713999},{"$f":"T451*$AC$15/1000","v":477.53743564800021},-1564.5520271161531,-2675.9149097974187,-51143.820536306564]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T448*$AD$16/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$16/1000","v":-160.00770577713999},{"$f":"T451*$AC$16/1000","v":477.53743564800021},-1564.5520271161531,-2809.7106552872892,-53953.531191593851]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B448","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B467-SUM(C469:Q469)","v":-167},null,13,{"$f":"T448*$AD$17/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$17/1000","v":-160.00770577713999},{"$f":"T451*$AC$17/1000","v":477.53743564800021},-1564.5520271161531,-2950.1961880516542,-56903.727379645505]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T448*$AD$18/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$18/1000","v":-160.00770577713999},{"$f":"T451*$AC$18/1000","v":477.53743564800021},-1564.5520271161531,-3097.7059974542362,-60001.43337709974]
["jmen. vykon [kW]",{"$f":"SUM(C469:Q469)","v":90},{"$f":"IF(C449<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C469=0,0,IF(C449>C469,VLOOKUP(C469+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D469=0,0,IF(C449>(C469+D469),VLOOKUP((C469+D469+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$467-SUM($C$469:E$469))<0,0,IF(($B$467-SUM($C$469:E$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:E$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:E$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:F$469))<0,0,IF(($B$467-SUM($C$469:F$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:F$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:F$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:G$469))<0,0,IF(($B$467-SUM($C$469:G$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:G$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:G$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:H$469))<0,0,IF(($B$467-SUM($C$469:H$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:H$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:H$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:I$469))<0,0,IF(($B$467-SUM($C$469:I$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:I$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:I$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:J$469))<0,0,IF(($B$467-SUM($C$469:J$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:J$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:J$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:K$469))<0,0,IF(($B$467-SUM($C$469:K$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:K$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:K$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:L$469))<0,0,IF(($B$467-SUM($C$469:L$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:L$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:L$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:M$469))<0,0,IF(($B$467-SUM($C$469:M$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:M$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:M$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:N$469))<0,0,IF(($B$467-SUM($C$469:N$469))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:N$469),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:N$469),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:O$469))<0,0,IF(($B$467-SUM($C$469:O$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:O$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:O$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$467-SUM($C$469:P$469))<0,0,IF(($B$467-SUM($C$469:P$469))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:P$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$467-SUM($C$469:P$469),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T448*$AD$19/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$19/1000","v":-160.00770577713999},{"$f":"T451*$AC$19/1000","v":477.53743564800021},-1564.5520271161531,-3252.5912973269492,-63254.024674426691]
["min. vykon [kW]",{"$f":"MIN(IF(C470:Q470>0,C470:Q470))","v":6},{"$f":"IF(C469=0,0,VLOOKUP(C469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D469=0,0,VLOOKUP(D469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E469=0,0,VLOOKUP(E469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F469=0,0,VLOOKUP(F469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G469=0,0,VLOOKUP(G469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H469=0,0,VLOOKUP(H469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I469=0,0,VLOOKUP(I469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J469=0,0,VLOOKUP(J469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K469=0,0,VLOOKUP(K469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L469=0,0,VLOOKUP(L469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M469=0,0,VLOOKUP(M469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N469=0,0,VLOOKUP(N469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O469=0,0,VLOOKUP(O469,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P469=0,0,VLOOKUP(P469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q469=0,0,VLOOKUP(Q469,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T448*$AD$20/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$20/1000","v":-160.00770577713999},{"$f":"T451*$AC$20/1000","v":477.53743564800021},-1564.5520271161531,-3415.2208621932964,-66669.245536619987]
["produkce tepla [GJ/r]",{"$f":"O516","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T448*$AD$21/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$21/1000","v":-160.00770577713999},{"$f":"T451*$AC$21/1000","v":477.53743564800021},-1564.5520271161531,-3585.9819053029619,-70255.227441922951]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C469:E469)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T448*$AD$22/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$22/1000","v":-160.00770577713999},{"$f":"T451*$AC$22/1000","v":477.53743564800021},-1564.5520271161531,-3765.2810005681099,-74020.50844249106]
["spotřeba v palivu [GJ]",{"$f":"B471/B472*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F469:Q469)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T448*$AD$23/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$23/1000","v":-160.00770577713999},{"$f":"T451*$AC$23/1000","v":477.53743564800021},-1564.5520271161531,-3953.545050596515,-77974.053493087573]
["vyuziti vykonu [h/r]",{"$f":"IF(B448>0,B471/3.6*1000/B469,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T448*$AD$24/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$24/1000","v":-160.00770577713999},{"$f":"T451*$AC$24/1000","v":477.53743564800021},-1564.5520271161531,-4151.2223031263411,-82125.275796213915]
["prum. el. prikon [W]",{"$f":"(2.0532*O504+5.9103)+(2.0532*O505+5.9103)","v":61.868187812840041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T448*$AD$25/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$25/1000","v":-160.00770577713999},{"$f":"T451*$AC$25/1000","v":477.53743564800021},-1564.5520271161531,-4358.7834182826573,-86484.059214496578]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O504+5.9103)/1000000*O495+(2.0532*O505+5.9103)/1000000*O496","v":5.1425298899999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T448*$AD$26/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$26/1000","v":-160.00770577713999},{"$f":"T451*$AC$26/1000","v":477.53743564800021},-1564.5520271161531,-4576.7225891967901,-91060.78180369336]
["náklady na palivo [Kc/r]",{"$f":"B473*$F$7","v":14138.812987012987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T448*$AD$27/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$27/1000","v":-160.00770577713999},{"$f":"T451*$AC$27/1000","v":477.53743564800021},-1564.5520271161531,-4805.5587186566308,-95866.340522349987]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B476","v":133.70577714000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T448*$AD$28/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$28/1000","v":-160.00770577713999},{"$f":"T451*$AC$28/1000","v":477.53743564800021},-1564.5520271161531,-5045.8366545894614,-100912.17717693945]
["investiční náklady  [Kc/1.r]",{"$f":"B469*$F$3","v":2097000},"provozni naklady [Kc/r]",{"$f":"B478+B477","v":14272.518764152986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T448*$AD$29/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T450*$AC$29/1000","v":-160.00770577713999},{"$f":"T451*$AC$29/1000","v":477.53743564800021},-1564.5520271161531,-5298.1284873189352,-106210.30566425838]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B461+B477","v":1882081.7569870134}]
["náklady na elektřinu [Kc/r]",{"$f":"B462+B478","v":160007.70577714004}]
["úspora za elektřinu [Kc/r]",{"$f":"B463","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B483-B482-B481","v":-1564552.0271161534}]
["investiční náklady  [Kc/1.r]",{"$f":"B465+B479","v":27805200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U305","v":744},{"$f":"Pomocné!V305","v":672},{"$f":"Pomocné!W305","v":744},{"$f":"Pomocné!X305","v":720},{"$f":"Pomocné!Y305","v":744},{"$f":"Pomocné!Z305","v":480},{"$f":"Pomocné!AA305","v":496},{"$f":"Pomocné!AB305","v":496},{"$f":"Pomocné!AC305","v":720},{"$f":"Pomocné!AD305","v":744},{"$f":"Pomocné!AE305","v":720},{"$f":"Pomocné!AF305","v":744},{"$f":"SUM(C488:N488)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U310","v":744},{"$f":"Pomocné!V310","v":672},{"$f":"Pomocné!W310","v":744},{"$f":"Pomocné!X310","v":720},{"$f":"Pomocné!Y310","v":589},{"$f":"Pomocné!Z310","v":360},{"$f":"Pomocné!AA310","v":372},{"$f":"Pomocné!AB310","v":372},{"$f":"Pomocné!AC310","v":570},{"$f":"Pomocné!AD310","v":744},{"$f":"Pomocné!AE310","v":720},{"$f":"Pomocné!AF310","v":744},{"$f":"SUM(C489:N489)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U315","v":744},{"$f":"Pomocné!V315","v":672},{"$f":"Pomocné!W315","v":744},{"$f":"Pomocné!X315","v":540},{"$f":"Pomocné!Y315","v":372},{"$f":"Pomocné!Z315","v":360},{"$f":"Pomocné!AA315","v":372},{"$f":"Pomocné!AB315","v":372},{"$f":"Pomocné!AC315","v":360},{"$f":"Pomocné!AD315","v":527},{"$f":"Pomocné!AE315","v":720},{"$f":"Pomocné!AF315","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U320","v":682},{"$f":"Pomocné!V320","v":560},{"$f":"Pomocné!W320","v":372},{"$f":"Pomocné!X320","v":360},{"$f":"Pomocné!Y320","v":217},{"$f":"Pomocné!Z320","v":0},{"$f":"Pomocné!AA320","v":0},{"$f":"Pomocné!AB320","v":0},{"$f":"Pomocné!AC320","v":210},{"$f":"Pomocné!AD320","v":372},{"$f":"Pomocné!AE320","v":390},{"$f":"Pomocné!AF320","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U325","v":279},{"$f":"Pomocné!V325","v":252},{"$f":"Pomocné!W325","v":186},{"$f":"Pomocné!X325","v":120},{"$f":"Pomocné!Y325","v":0},{"$f":"Pomocné!Z325","v":0},{"$f":"Pomocné!AA325","v":0},{"$f":"Pomocné!AB325","v":0},{"$f":"Pomocné!AC325","v":0},{"$f":"Pomocné!AD325","v":124},{"$f":"Pomocné!AE325","v":210},{"$f":"Pomocné!AF325","v":279},1450]
[null,"6. WAVE",{"$f":"Pomocné!U330","v":155},{"$f":"Pomocné!V330","v":112},{"$f":"Pomocné!W330","v":124},{"$f":"Pomocné!X330","v":0},{"$f":"Pomocné!Y330","v":0},{"$f":"Pomocné!Z330","v":0},{"$f":"Pomocné!AA330","v":0},{"$f":"Pomocné!AB330","v":0},{"$f":"Pomocné!AC330","v":0},{"$f":"Pomocné!AD330","v":0},{"$f":"Pomocné!AE330","v":120},{"$f":"Pomocné!AF330","v":124},635]
[null,"7. WAVE",{"$f":"Pomocné!U335","v":93},{"$f":"Pomocné!V335","v":56},{"$f":"Pomocné!W335","v":0},{"$f":"Pomocné!X335","v":0},{"$f":"Pomocné!Y335","v":0},{"$f":"Pomocné!Z335","v":0},{"$f":"Pomocné!AA335","v":0},{"$f":"Pomocné!AB335","v":0},{"$f":"Pomocné!AC335","v":0},{"$f":"Pomocné!AD335","v":0},{"$f":"Pomocné!AE335","v":0},{"$f":"Pomocné!AF335","v":62},211]
[null,"kotle pod WAVE",{"$f":"Pomocné!U300","v":0},{"$f":"Pomocné!V300","v":0},{"$f":"Pomocné!W300","v":0},{"$f":"Pomocné!X300","v":0},{"$f":"Pomocné!Y300","v":93},{"$f":"Pomocné!Z300","v":240},{"$f":"Pomocné!AA300","v":248},{"$f":"Pomocné!AB300","v":248},{"$f":"Pomocné!AC300","v":90},{"$f":"Pomocné!AD300","v":0},{"$f":"Pomocné!AE300","v":0},{"$f":"Pomocné!AF300","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U340","v":0},{"$f":"Pomocné!V340","v":0},{"$f":"Pomocné!W340","v":0},{"$f":"Pomocné!X340","v":0},{"$f":"Pomocné!Y340","v":0},{"$f":"Pomocné!Z340","v":0},{"$f":"Pomocné!AA340","v":0},{"$f":"Pomocné!AB340","v":0},{"$f":"Pomocné!AC340","v":0},{"$f":"Pomocné!AD340","v":0},{"$f":"Pomocné!AE340","v":0},{"$f":"Pomocné!AF340","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U306","v":106.22996031746032},{"$f":"Pomocné!V306","v":106.82807539682538},{"$f":"Pomocné!W306","v":106.24999999999999},{"$f":"Pomocné!X306","v":99.637500000000003},{"$f":"Pomocné!Y306","v":102.54166666666667},{"$f":"Pomocné!Z306","v":95.520833333333329},{"$f":"Pomocné!AA306","v":95.520833333333343},{"$f":"Pomocné!AB306","v":95.520833333333343},{"$f":"Pomocné!AC306","v":103.60763888888889},{"$f":"Pomocné!AD306","v":100.81736111111111},{"$f":"Pomocné!AE306","v":105.19861111111111},{"$f":"Pomocné!AF306","v":107.7250992063492},{"$f":"Pomocné!AG306","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U311","v":106.22996031746032},{"$f":"Pomocné!V311","v":106.82807539682538},{"$f":"Pomocné!W311","v":106.24999999999999},{"$f":"Pomocné!X311","v":99.637500000000003},{"$f":"Pomocné!Y311","v":98.526315789473685},{"$f":"Pomocné!Z311","v":93.944444444444443},{"$f":"Pomocné!AA311","v":93.944444444444457},{"$f":"Pomocné!AB311","v":93.944444444444457},{"$f":"Pomocné!AC311","v":99.557017543859644},{"$f":"Pomocné!AD311","v":100.81736111111111},{"$f":"Pomocné!AE311","v":105.19861111111111},{"$f":"Pomocné!AF311","v":107.7250992063492},{"$f":"Pomocné!AG311","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U316","v":106.22996031746032},{"$f":"Pomocné!V316","v":106.82807539682538},{"$f":"Pomocné!W316","v":106.24999999999999},{"$f":"Pomocné!X316","v":97.238888888888894},{"$f":"Pomocné!Y316","v":104.70833333333333},{"$f":"Pomocné!Z316","v":93.944444444444443},{"$f":"Pomocné!AA316","v":93.944444444444457},{"$f":"Pomocné!AB316","v":93.944444444444457},{"$f":"Pomocné!AC316","v":105.50694444444444},{"$f":"Pomocné!AD316","v":97.830392156862743},{"$f":"Pomocné!AE316","v":105.19861111111111},{"$f":"Pomocné!AF316","v":107.7250992063492},{"$f":"Pomocné!AG316","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U321","v":105.26601731601731},{"$f":"Pomocné!V321","v":105.11035714285715},{"$f":"Pomocné!W321","v":107.19444444444446},{"$f":"Pomocné!X321","v":102.60833333333333},{"$f":"Pomocné!Y321","v":100.21428571428571},{"$f":"Pomocné!Z321","v":0},{"$f":"Pomocné!AA321","v":0},{"$f":"Pomocné!AB321","v":0},{"$f":"Pomocné!AC321","v":101.10714285714286},{"$f":"Pomocné!AD321","v":102.28749999999999},{"$f":"Pomocné!AE321","v":104.90512820512821},{"$f":"Pomocné!AF321","v":105.58258145363409},{"$f":"Pomocné!AG321","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U326","v":106.70582010582011},{"$f":"Pomocné!V326","v":108.05079365079365},{"$f":"Pomocné!W326","v":104.72222222222223},{"$f":"Pomocné!X326","v":106.45},{"$f":"Pomocné!Y326","v":0},{"$f":"Pomocné!Z326","v":0},{"$f":"Pomocné!AA326","v":0},{"$f":"Pomocné!AB326","v":0},{"$f":"Pomocné!AC326","v":0},{"$f":"Pomocné!AD326","v":106.05000000000001},{"$f":"Pomocné!AE326","v":104.46666666666667},{"$f":"Pomocné!AF326","v":107.75767195767196},{"$f":"Pomocné!AG326","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U331","v":107.99047619047619},{"$f":"Pomocné!V331","v":110.71428571428571},{"$f":"Pomocné!W331","v":105.83333333333334},{"$f":"Pomocné!X331","v":0},{"$f":"Pomocné!Y331","v":0},{"$f":"Pomocné!Z331","v":0},{"$f":"Pomocné!AA331","v":0},{"$f":"Pomocné!AB331","v":0},{"$f":"Pomocné!AC331","v":0},{"$f":"Pomocné!AD331","v":0},{"$f":"Pomocné!AE331","v":106.91666666666667},{"$f":"Pomocné!AF331","v":110.40476190476191},{"$f":"Pomocné!AG331","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U336","v":106.76190476190476},{"$f":"Pomocné!V336","v":105.42857142857143},{"$f":"Pomocné!W336","v":0},{"$f":"Pomocné!X336","v":0},{"$f":"Pomocné!Y336","v":0},{"$f":"Pomocné!Z336","v":0},{"$f":"Pomocné!AA336","v":0},{"$f":"Pomocné!AB336","v":0},{"$f":"Pomocné!AC336","v":0},{"$f":"Pomocné!AD336","v":0},{"$f":"Pomocné!AE336","v":0},{"$f":"Pomocné!AF336","v":105.14285714285715},{"$f":"Pomocné!AG336","v":105.9322951929587}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U301","v":0},{"$f":"Pomocné!V301","v":0},{"$f":"Pomocné!W301","v":0},{"$f":"Pomocné!X301","v":0},{"$f":"Pomocné!Y301","v":9},{"$f":"Pomocné!Z301","v":27.75},{"$f":"Pomocné!AA301","v":27.75},{"$f":"Pomocné!AB301","v":27.75},{"$f":"Pomocné!AC301","v":12.666666666666666},{"$f":"Pomocné!AD301","v":0},{"$f":"Pomocné!AE301","v":0},{"$f":"Pomocné!AF301","v":0},{"$f":"Pomocné!AG301","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U341","v":0},{"$f":"Pomocné!V341","v":0},{"$f":"Pomocné!W341","v":0},{"$f":"Pomocné!X341","v":0},{"$f":"Pomocné!Y341","v":0},{"$f":"Pomocné!Z341","v":0},{"$f":"Pomocné!AA341","v":0},{"$f":"Pomocné!AB341","v":0},{"$f":"Pomocné!AC341","v":0},{"$f":"Pomocné!AD341","v":0},{"$f":"Pomocné!AE341","v":0},{"$f":"Pomocné!AF341","v":0},{"$f":"Pomocné!AG341","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C497/1000*C488*3.6","v":284.52632571428575},258.43848000000003,284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C506:N506)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C507:N507)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,211.90248000000003,143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,98.023679999999999,70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,44.639999999999993,47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,21.2544,0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"WAVY celkem",{"$f":"C507+C506+C508+C509+C510+C511+C512","v":1315.2059999999999},{"$f":"D507+D506+D508+D509+D510+D511+D512","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C513:N513)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C504/1000*C495*3.6","v":0},{"$f":"D504/1000*D495*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C514:N514)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C505/1000*C496*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C514+C515","v":0},{"$f":"D514+D515","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C516:N516)","v":80.643600000000006},{"$f":"O516+O513","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C506/3.6*1000/($B448/$B444)","v":658.62575396825412},{"$f":"D506/3.6*1000/($B448/$B444)","v":598.23722222222227},658.74999999999989,597.82500000000005,635.75833333333333,382.08333333333331,394.81944444444446,394.81944444444446,621.64583333333337,625.06763888888895,631.19166666666672,667.89561507936514,{"$f":"SUM(C517:N517)","v":6866.7192857142854}]
[null,"2. WAVE",{"$f":"C507/3.6*1000/($B448/$B444)","v":658.62575396825412},{"$f":"D507/3.6*1000/($B448/$B444)","v":598.23722222222227},658.74999999999989,597.82500000000005,483.6,281.83333333333331,291.22777777777787,291.22777777777787,472.89583333333331,625.06763888888895,631.19166666666672,667.89561507936514,{"$f":"SUM(C518:N518)","v":6258.3776190476201}]
[null,"3. WAVE",{"$f":"C508/3.6*1000/($B448/$B444)","v":658.62575396825412},{"$f":"D508/3.6*1000/($B448/$B444)","v":598.23722222222227},658.74999999999989,437.57499999999999,324.59583333333336,281.83333333333331,291.22777777777787,291.22777777777787,316.52083333333337,429.63847222222222,631.19166666666672,667.89561507936514,5587.3192857142858]
[null,"4. WAVE",{"$f":"C509/3.6*1000/($B448/$B444)","v":598.26186507936507},{"$f":"D509/3.6*1000/($B448/$B444)","v":490.51500000000004},332.30277777777781,307.82499999999999,181.22083333333333,0,0,0,176.9375,317.09124999999989,340.94166666666672,518.23450396825399,3263.3303968253972]
[null,"5. WAVE",{"$f":"C510/3.6*1000/($B448/$B444)","v":248.09103174603175},{"$f":"D510/3.6*1000/($B448/$B444)","v":226.90666666666667},162.31944444444446,106.45,0,0,0,0,0,109.58499999999999,182.81666666666666,250.53658730158728,1286.705396825397]
[null,"6. WAVE",{"$f":"C511/3.6*1000/($B448/$B444)","v":139.48769841269842},{"$f":"D511/3.6*1000/($B448/$B444)","v":103.33333333333331},109.36111111111113,0,0,0,0,0,0,0,106.91666666666667,114.08492063492064,573.18373015873021]
[null,"7. WAVE",{"$f":"C512/3.6*1000/($B448/$B444)","v":82.740476190476173},{"$f":"D512/3.6*1000/($B448/$B444)","v":49.2},0,0,0,0,0,0,0,0,0,54.323809523809523,186.26428571428571]
[null,"WAVY celkem",{"$f":"C513/3.6*1000/$B448","v":434.92261904761904},{"$f":"D513/3.6*1000/$B448","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,3431.6999999999994]
[null,"kotle pod WAVE",{"$f":"IFERROR(C514/3.6*1000/$E472,0)","v":0},{"$f":"IFERROR(D514/3.6*1000/$E472,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C515/3.6*1000/$E473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C516/3.6*1000/($E472+$E473)","v":0},{"$f":"D516/3.6*1000/($E472+$E473)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O516/3.6*1000/($E472+$E473)","v":248.9}]
[]
[]
["WAVE:",8,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",8,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B530","v":960},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B534+B555","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE",null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B551+B565)/-1000","v":-27805.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C534:L534)","v":840},120,{"$f":"IF(D536>0,C534,0)","v":120},{"$f":"IF(E536>0,D534,0)","v":120},120,120,120,120,0,null,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B541","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C535","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D536>0,C535,0)","v":72},{"$f":"IF(E536>0,D535,0)","v":72},72,72,72,72,0,null,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B559","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C536:L536)/(B530-COUNTIF(C536:L536,\"=0\"))","v":3992.8571428571427},{"$f":"O574","v":8024},{"$f":"O575","v":7351},{"$f":"O576","v":6527},{"$f":"O577","v":3752},{"$f":"O578","v":1450},{"$f":"O579","v":635},{"$f":"O580","v":211},{"$f":"O581","v":0},null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B546-B562","v":-61.541425298899995},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C537:L537)/(B530-COUNTIF(C537:L537,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!AG355","v":102.6927111522575},{"$f":"Pomocné!AG360","v":102.16369395806205},{"$f":"Pomocné!AG365","v":102.72381098294993},{"$f":"Pomocné!AG370","v":104.37090821403189},{"$f":"Pomocné!AG375","v":106.48596387520524},{"$f":"Pomocné!AG380","v":108.31818522684664},{"$f":"Pomocné!AG385","v":105.9322951929587},{"$f":"Pomocné!AG390","v":0},null,null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B543","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C538:L538)","v":10377.460800000003},{"$f":"O594","v":2966.4227314285718},{"$f":"O595","v":2703.6191314285716},{"$f":"O596","v":2413.7219314285721},{"$f":"O597","v":1409.7587314285715},{"$f":"O598","v":555.85673142857149},{"$f":"O599","v":247.61537142857145},{"$f":"O600","v":80.466171428571428},{"$f":"O601","v":0}]
["roční využití výkonu [h/r]",{"$f":"B538/3.6*1000/B534","v":3431.7000000000007},{"$f":"IF(C534>0,C538/3.6*1000/C534,0)","v":6866.7192857142854},{"$f":"IF(D534>0,D538/3.6*1000/D534,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,0,null,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C540:L540)/B530","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T533","v":-27805.200000000001},{"$f":"X540*(1+$T$3/100)^S540","v":-27805.200000000001},{"$f":"Y540","v":-27805.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C541:L541)","v":13836.614400000002},{"$f":"C538/C540*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,0,null,null,null,null,null,null,null,null,1,{"$f":"T534*$AD$5/1000","v":-1867.9429440000004},{"$f":"$T$535*AD5/1000","v":-14.138812987012987},{"$f":"T536*$AC$5/1000","v":-160.00770577713999},{"$f":"T537*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T541:W541)","v":-1564.5520271161531},{"$f":"X541*(1+$T$3/100)^S541","v":-1642.7796284719609},{"$f":"Z540+Y541","v":-29447.979628471963}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C542:L542)/B530","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,null,2,{"$f":"T534*$AD$6/1000","v":-1867.9429440000004},{"$f":"$T$535*AD6/1000","v":-14.138812987012987},{"$f":"T536*$AC$6/1000","v":-160.00770577713999},{"$f":"T537*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T542:W542)","v":-1564.5520271161531},-1724.9186098955588,{"$f":"Z541+Y542","v":-31172.898238367521}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C543:L543)","v":183.66824448000008},{"$f":"C541/3.6*(C542/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,0,null,null,null,null,null,null,null,null,3,{"$f":"T534*$AD$7/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$7/1000","v":-160.00770577713999},{"$f":"T537*$AC$7/1000","v":477.53743564800021},-1564.5520271161531,-1811.1645403903369,-32984.062778757856]
["prum el. vykon [W]",{"$f":"SUM(C544:L544)/(B530-COUNTIF(C544:L544,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C543*1000000/C536,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,6784.8123471775243,6901.5533484981052,6749.5350394944708,0,null,null,null,null,null,null,null,null,4,{"$f":"T534*$AD$8/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$8/1000","v":-160.00770577713999},{"$f":"T537*$AC$8/1000","v":477.53743564800021},-1564.5520271161531,-1901.7227674098535,-34885.78554616771]
["el. prikon [W]",{"$f":"SUM(C545:L545)","v":15400},{"$f":"IF(C536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(D536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(G536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(H536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(I536>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(J536>0,'Kotle na štěpku'!$I$23,0)","v":0},null,null,null,null,null,null,null,null,5,{"$f":"T534*$AD$9/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$9/1000","v":-160.00770577713999},{"$f":"T537*$AC$9/1000","v":477.53743564800021},-1564.5520271161531,-1996.8089057803465,-36882.594451948054]
["spotřeba elektřiny [MWh/r]",{"$f":"SUM(C546:L546)","v":61.489999999999995},{"$f":"C545/1000000*C536","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,0.4642,0,null,null,null,null,null,null,null,null,6,{"$f":"T534*$AD$10/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$10/1000","v":-160.00770577713999},{"$f":"T537*$AC$10/1000","v":477.53743564800021},-1564.5520271161531,-2096.6493510693635,-38979.243803017416]
["náklady na palivo [Kc/r]",{"$f":"SUM(C547:L547)","v":1867942.9440000004},{"$f":"C541*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,0,null,null,null,null,null,null,null,null,7,{"$f":"T534*$AD$11/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$11/1000","v":-160.00770577713999},{"$f":"T537*$AC$11/1000","v":477.53743564800021},-1564.5520271161531,-2201.4818186228322,-41180.725621640246]
["náklady na elektřinu [Kc/r]",{"$f":"SUM(C548:L548)","v":159874.00000000003},{"$f":"$F$5*C546","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,0,null,null,null,null,null,null,null,null,8,{"$f":"T534*$AD$12/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$12/1000","v":-160.00770577713999},{"$f":"T537*$AC$12/1000","v":477.53743564800021},-1564.5520271161531,-2311.5559095539734,-43492.281531194218]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C543","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,0,null,null,null,null,null,null,null,null,9,{"$f":"T534*$AD$13/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$13/1000","v":-160.00770577713999},{"$f":"T537*$AC$13/1000","v":477.53743564800021},-1564.5520271161531,-2427.1337050316724,-45919.41523622589]
["provozni naklady [Kc/r]",{"$f":"SUM(C550:L550)","v":-1550279.508352},{"$f":"C549-C548-C547","v":-443348.11940754298},-404287.28951243177,-360732.65212220961,-210345.43998828362,-82769.469108283607,-36808.502278772488,-11988.035934476189,0,null,null,null,null,null,null,null,null,10,{"$f":"T534*$AD$14/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$14/1000","v":-160.00770577713999},{"$f":"T537*$AC$14/1000","v":477.53743564800021},-1564.5520271161531,-2548.4903902832557,-48467.905626509149]
["investiční náklady  [Kc/1.r]",{"$f":"SUM(C551:L551)","v":25708200},{"$f":"$F$2","v":3672600},{"$f":"IF(D536>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,0,null,null,null,null,null,null,null,null,11,{"$f":"T534*$AD$15/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$15/1000","v":-160.00770577713999},{"$f":"T537*$AC$15/1000","v":477.53743564800021},-1564.5520271161531,-2675.9149097974187,-51143.820536306564]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T534*$AD$16/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$16/1000","v":-160.00770577713999},{"$f":"T537*$AC$16/1000","v":477.53743564800021},-1564.5520271161531,-2809.7106552872892,-53953.531191593851]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B534","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B553-SUM(C555:Q555)","v":-167},null,13,{"$f":"T534*$AD$17/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$17/1000","v":-160.00770577713999},{"$f":"T537*$AC$17/1000","v":477.53743564800021},-1564.5520271161531,-2950.1961880516542,-56903.727379645505]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T534*$AD$18/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$18/1000","v":-160.00770577713999},{"$f":"T537*$AC$18/1000","v":477.53743564800021},-1564.5520271161531,-3097.7059974542362,-60001.43337709974]
["jmen. vykon [kW]",{"$f":"SUM(C555:Q555)","v":90},{"$f":"IF(C535<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C555=0,0,IF(C535>C555,VLOOKUP(C555+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D555=0,0,IF(C535>(C555+D555),VLOOKUP((C555+D555+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$553-SUM($C$555:E$555))<0,0,IF(($B$553-SUM($C$555:E$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:E$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:E$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:F$555))<0,0,IF(($B$553-SUM($C$555:F$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:F$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:F$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:G$555))<0,0,IF(($B$553-SUM($C$555:G$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:G$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:G$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:H$555))<0,0,IF(($B$553-SUM($C$555:H$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:H$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:H$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:I$555))<0,0,IF(($B$553-SUM($C$555:I$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:I$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:I$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:J$555))<0,0,IF(($B$553-SUM($C$555:J$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:J$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:J$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:K$555))<0,0,IF(($B$553-SUM($C$555:K$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:K$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:K$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:L$555))<0,0,IF(($B$553-SUM($C$555:L$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:L$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:L$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:M$555))<0,0,IF(($B$553-SUM($C$555:M$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:M$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:M$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:N$555))<0,0,IF(($B$553-SUM($C$555:N$555))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:N$555),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:N$555),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:O$555))<0,0,IF(($B$553-SUM($C$555:O$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:O$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:O$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$553-SUM($C$555:P$555))<0,0,IF(($B$553-SUM($C$555:P$555))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:P$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$553-SUM($C$555:P$555),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T534*$AD$19/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$19/1000","v":-160.00770577713999},{"$f":"T537*$AC$19/1000","v":477.53743564800021},-1564.5520271161531,-3252.5912973269492,-63254.024674426691]
["min. vykon [kW]",{"$f":"MIN(IF(C556:Q556>0,C556:Q556))","v":6},{"$f":"IF(C555=0,0,VLOOKUP(C555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D555=0,0,VLOOKUP(D555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E555=0,0,VLOOKUP(E555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F555=0,0,VLOOKUP(F555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G555=0,0,VLOOKUP(G555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H555=0,0,VLOOKUP(H555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I555=0,0,VLOOKUP(I555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J555=0,0,VLOOKUP(J555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K555=0,0,VLOOKUP(K555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L555=0,0,VLOOKUP(L555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M555=0,0,VLOOKUP(M555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N555=0,0,VLOOKUP(N555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O555=0,0,VLOOKUP(O555,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P555=0,0,VLOOKUP(P555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q555=0,0,VLOOKUP(Q555,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T534*$AD$20/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$20/1000","v":-160.00770577713999},{"$f":"T537*$AC$20/1000","v":477.53743564800021},-1564.5520271161531,-3415.2208621932964,-66669.245536619987]
["produkce tepla [GJ/r]",{"$f":"O605","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T534*$AD$21/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$21/1000","v":-160.00770577713999},{"$f":"T537*$AC$21/1000","v":477.53743564800021},-1564.5520271161531,-3585.9819053029619,-70255.227441922951]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C555:E555)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T534*$AD$22/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$22/1000","v":-160.00770577713999},{"$f":"T537*$AC$22/1000","v":477.53743564800021},-1564.5520271161531,-3765.2810005681099,-74020.50844249106]
["spotřeba v palivu [GJ]",{"$f":"B557/B558*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F555:Q555)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T534*$AD$23/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$23/1000","v":-160.00770577713999},{"$f":"T537*$AC$23/1000","v":477.53743564800021},-1564.5520271161531,-3953.545050596515,-77974.053493087573]
["vyuziti vykonu [h/r]",{"$f":"IF(B534>0,B557/3.6*1000/B555,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T534*$AD$24/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$24/1000","v":-160.00770577713999},{"$f":"T537*$AC$24/1000","v":477.53743564800021},-1564.5520271161531,-4151.2223031263411,-82125.275796213915]
["prum. el. prikon [W]",{"$f":"(2.0532*O592+5.9103)+(2.0532*O593+5.9103)","v":61.868187812840041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T534*$AD$25/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$25/1000","v":-160.00770577713999},{"$f":"T537*$AC$25/1000","v":477.53743564800021},-1564.5520271161531,-4358.7834182826573,-86484.059214496578]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O592+5.9103)/1000000*O582+(2.0532*O593+5.9103)/1000000*O583","v":5.1425298899999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T534*$AD$26/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$26/1000","v":-160.00770577713999},{"$f":"T537*$AC$26/1000","v":477.53743564800021},-1564.5520271161531,-4576.7225891967901,-91060.78180369336]
["náklady na palivo [Kc/r]",{"$f":"B559*$F$7","v":14138.812987012987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T534*$AD$27/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$27/1000","v":-160.00770577713999},{"$f":"T537*$AC$27/1000","v":477.53743564800021},-1564.5520271161531,-4805.5587186566308,-95866.340522349987]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B562","v":133.70577714000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T534*$AD$28/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$28/1000","v":-160.00770577713999},{"$f":"T537*$AC$28/1000","v":477.53743564800021},-1564.5520271161531,-5045.8366545894614,-100912.17717693945]
["investiční náklady  [Kc/1.r]",{"$f":"B555*$F$3","v":2097000},"provozni naklady [Kc/r]",{"$f":"B564+B563","v":14272.518764152986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T534*$AD$29/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T536*$AC$29/1000","v":-160.00770577713999},{"$f":"T537*$AC$29/1000","v":477.53743564800021},-1564.5520271161531,-5298.1284873189352,-106210.30566425838]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B547+B563","v":1882081.7569870134}]
["náklady na elektřinu [Kc/r]",{"$f":"B548+B564","v":160007.70577714004}]
["úspora za elektřinu [Kc/r]",{"$f":"B549","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B569-B568-B567","v":-1564552.0271161534}]
["investiční náklady  [Kc/1.r]",{"$f":"B551+B565","v":27805200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U354","v":744},{"$f":"Pomocné!V354","v":672},{"$f":"Pomocné!W354","v":744},{"$f":"Pomocné!X354","v":720},{"$f":"Pomocné!Y354","v":744},{"$f":"Pomocné!Z354","v":480},{"$f":"Pomocné!AA354","v":496},{"$f":"Pomocné!AB354","v":496},{"$f":"Pomocné!AC354","v":720},{"$f":"Pomocné!AD354","v":744},{"$f":"Pomocné!AE354","v":720},{"$f":"Pomocné!AF354","v":744},{"$f":"SUM(C574:N574)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U359","v":744},{"$f":"Pomocné!V359","v":672},{"$f":"Pomocné!W359","v":744},{"$f":"Pomocné!X359","v":720},{"$f":"Pomocné!Y359","v":589},{"$f":"Pomocné!Z359","v":360},{"$f":"Pomocné!AA359","v":372},{"$f":"Pomocné!AB359","v":372},{"$f":"Pomocné!AC359","v":570},{"$f":"Pomocné!AD359","v":744},{"$f":"Pomocné!AE359","v":720},{"$f":"Pomocné!AF359","v":744},{"$f":"SUM(C575:N575)","v":7351}]
[null,"3. WAVE",{"$f":"Pomocné!U364","v":744},{"$f":"Pomocné!V364","v":672},{"$f":"Pomocné!W364","v":744},{"$f":"Pomocné!X364","v":540},{"$f":"Pomocné!Y364","v":372},{"$f":"Pomocné!Z364","v":360},{"$f":"Pomocné!AA364","v":372},{"$f":"Pomocné!AB364","v":372},{"$f":"Pomocné!AC364","v":360},{"$f":"Pomocné!AD364","v":527},{"$f":"Pomocné!AE364","v":720},{"$f":"Pomocné!AF364","v":744},6527]
[null,"4. WAVE",{"$f":"Pomocné!U369","v":682},{"$f":"Pomocné!V369","v":560},{"$f":"Pomocné!W369","v":372},{"$f":"Pomocné!X369","v":360},{"$f":"Pomocné!Y369","v":217},{"$f":"Pomocné!Z369","v":0},{"$f":"Pomocné!AA369","v":0},{"$f":"Pomocné!AB369","v":0},{"$f":"Pomocné!AC369","v":210},{"$f":"Pomocné!AD369","v":372},{"$f":"Pomocné!AE369","v":390},{"$f":"Pomocné!AF369","v":589},3752]
[null,"5. WAVE",{"$f":"Pomocné!U374","v":279},{"$f":"Pomocné!V374","v":252},{"$f":"Pomocné!W374","v":186},{"$f":"Pomocné!X374","v":120},{"$f":"Pomocné!Y374","v":0},{"$f":"Pomocné!Z374","v":0},{"$f":"Pomocné!AA374","v":0},{"$f":"Pomocné!AB374","v":0},{"$f":"Pomocné!AC374","v":0},{"$f":"Pomocné!AD374","v":124},{"$f":"Pomocné!AE374","v":210},{"$f":"Pomocné!AF374","v":279},1450]
[null,"6. WAVE",{"$f":"Pomocné!U379","v":155},{"$f":"Pomocné!V379","v":112},{"$f":"Pomocné!W379","v":124},{"$f":"Pomocné!X379","v":0},{"$f":"Pomocné!Y379","v":0},{"$f":"Pomocné!Z379","v":0},{"$f":"Pomocné!AA379","v":0},{"$f":"Pomocné!AB379","v":0},{"$f":"Pomocné!AC379","v":0},{"$f":"Pomocné!AD379","v":0},{"$f":"Pomocné!AE379","v":120},{"$f":"Pomocné!AF379","v":124},635]
[null,"7. WAVE",{"$f":"Pomocné!U384","v":93},{"$f":"Pomocné!V384","v":56},{"$f":"Pomocné!W384","v":0},{"$f":"Pomocné!X384","v":0},{"$f":"Pomocné!Y384","v":0},{"$f":"Pomocné!Z384","v":0},{"$f":"Pomocné!AA384","v":0},{"$f":"Pomocné!AB384","v":0},{"$f":"Pomocné!AC384","v":0},{"$f":"Pomocné!AD384","v":0},{"$f":"Pomocné!AE384","v":0},{"$f":"Pomocné!AF384","v":62},211]
[null,"8. WAVE",{"$f":"Pomocné!U389","v":0},{"$f":"Pomocné!V389","v":0},{"$f":"Pomocné!W389","v":0},{"$f":"Pomocné!X389","v":0},{"$f":"Pomocné!Y389","v":0},{"$f":"Pomocné!Z389","v":0},{"$f":"Pomocné!AA389","v":0},{"$f":"Pomocné!AB389","v":0},{"$f":"Pomocné!AC389","v":0},{"$f":"Pomocné!AD389","v":0},{"$f":"Pomocné!AE389","v":0},{"$f":"Pomocné!AF389","v":0},0]
[null,"kotle pod WAVE",{"$f":"Pomocné!U349","v":0},{"$f":"Pomocné!V349","v":0},{"$f":"Pomocné!W349","v":0},{"$f":"Pomocné!X349","v":0},{"$f":"Pomocné!Y349","v":93},{"$f":"Pomocné!Z349","v":240},{"$f":"Pomocné!AA349","v":248},{"$f":"Pomocné!AB349","v":248},{"$f":"Pomocné!AC349","v":90},{"$f":"Pomocné!AD349","v":0},{"$f":"Pomocné!AE349","v":0},{"$f":"Pomocné!AF349","v":0},919,"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U394","v":0},{"$f":"Pomocné!V394","v":0},{"$f":"Pomocné!W394","v":0},{"$f":"Pomocné!X394","v":0},{"$f":"Pomocné!Y394","v":0},{"$f":"Pomocné!Z394","v":0},{"$f":"Pomocné!AA394","v":0},{"$f":"Pomocné!AB394","v":0},{"$f":"Pomocné!AC394","v":0},{"$f":"Pomocné!AD394","v":0},{"$f":"Pomocné!AE394","v":0},{"$f":"Pomocné!AF394","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U355","v":106.22996031746032},{"$f":"Pomocné!V355","v":106.82807539682538},{"$f":"Pomocné!W355","v":106.24999999999999},{"$f":"Pomocné!X355","v":99.637500000000003},{"$f":"Pomocné!Y355","v":102.54166666666667},{"$f":"Pomocné!Z355","v":95.520833333333329},{"$f":"Pomocné!AA355","v":95.520833333333343},{"$f":"Pomocné!AB355","v":95.520833333333343},{"$f":"Pomocné!AC355","v":103.60763888888889},{"$f":"Pomocné!AD355","v":100.81736111111111},{"$f":"Pomocné!AE355","v":105.19861111111111},{"$f":"Pomocné!AF355","v":107.7250992063492},{"$f":"Pomocné!AG355","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U360","v":106.22996031746032},{"$f":"Pomocné!V360","v":106.82807539682538},{"$f":"Pomocné!W360","v":106.24999999999999},{"$f":"Pomocné!X360","v":99.637500000000003},{"$f":"Pomocné!Y360","v":98.526315789473685},{"$f":"Pomocné!Z360","v":93.944444444444443},{"$f":"Pomocné!AA360","v":93.944444444444457},{"$f":"Pomocné!AB360","v":93.944444444444457},{"$f":"Pomocné!AC360","v":99.557017543859644},{"$f":"Pomocné!AD360","v":100.81736111111111},{"$f":"Pomocné!AE360","v":105.19861111111111},{"$f":"Pomocné!AF360","v":107.7250992063492},{"$f":"Pomocné!AG360","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U365","v":106.22996031746032},{"$f":"Pomocné!V365","v":106.82807539682538},{"$f":"Pomocné!W365","v":106.24999999999999},{"$f":"Pomocné!X365","v":97.238888888888894},{"$f":"Pomocné!Y365","v":104.70833333333333},{"$f":"Pomocné!Z365","v":93.944444444444443},{"$f":"Pomocné!AA365","v":93.944444444444457},{"$f":"Pomocné!AB365","v":93.944444444444457},{"$f":"Pomocné!AC365","v":105.50694444444444},{"$f":"Pomocné!AD365","v":97.830392156862743},{"$f":"Pomocné!AE365","v":105.19861111111111},{"$f":"Pomocné!AF365","v":107.7250992063492},{"$f":"Pomocné!AG365","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U370","v":105.26601731601731},{"$f":"Pomocné!V370","v":105.11035714285715},{"$f":"Pomocné!W370","v":107.19444444444446},{"$f":"Pomocné!X370","v":102.60833333333333},{"$f":"Pomocné!Y370","v":100.21428571428571},{"$f":"Pomocné!Z370","v":0},{"$f":"Pomocné!AA370","v":0},{"$f":"Pomocné!AB370","v":0},{"$f":"Pomocné!AC370","v":101.10714285714286},{"$f":"Pomocné!AD370","v":102.28749999999999},{"$f":"Pomocné!AE370","v":104.90512820512821},{"$f":"Pomocné!AF370","v":105.58258145363409},{"$f":"Pomocné!AG370","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U375","v":106.70582010582011},{"$f":"Pomocné!V375","v":108.05079365079365},{"$f":"Pomocné!W375","v":104.72222222222223},{"$f":"Pomocné!X375","v":106.45},{"$f":"Pomocné!Y375","v":0},{"$f":"Pomocné!Z375","v":0},{"$f":"Pomocné!AA375","v":0},{"$f":"Pomocné!AB375","v":0},{"$f":"Pomocné!AC375","v":0},{"$f":"Pomocné!AD375","v":106.05000000000001},{"$f":"Pomocné!AE375","v":104.46666666666667},{"$f":"Pomocné!AF375","v":107.75767195767196},{"$f":"Pomocné!AG375","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U380","v":107.99047619047619},{"$f":"Pomocné!V380","v":110.71428571428571},{"$f":"Pomocné!W380","v":105.83333333333334},{"$f":"Pomocné!X380","v":0},{"$f":"Pomocné!Y380","v":0},{"$f":"Pomocné!Z380","v":0},{"$f":"Pomocné!AA380","v":0},{"$f":"Pomocné!AB380","v":0},{"$f":"Pomocné!AC380","v":0},{"$f":"Pomocné!AD380","v":0},{"$f":"Pomocné!AE380","v":106.91666666666667},{"$f":"Pomocné!AF380","v":110.40476190476191},{"$f":"Pomocné!AG380","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U385","v":106.76190476190476},{"$f":"Pomocné!V385","v":105.42857142857143},{"$f":"Pomocné!W385","v":0},{"$f":"Pomocné!X385","v":0},{"$f":"Pomocné!Y385","v":0},{"$f":"Pomocné!Z385","v":0},{"$f":"Pomocné!AA385","v":0},{"$f":"Pomocné!AB385","v":0},{"$f":"Pomocné!AC385","v":0},{"$f":"Pomocné!AD385","v":0},{"$f":"Pomocné!AE385","v":0},{"$f":"Pomocné!AF385","v":105.14285714285715},{"$f":"Pomocné!AG385","v":105.9322951929587}]
[null,"8. WAVE",{"$f":"Pomocné!U390","v":0},{"$f":"Pomocné!V390","v":0},{"$f":"Pomocné!W390","v":0},{"$f":"Pomocné!X390","v":0},{"$f":"Pomocné!Y390","v":0},{"$f":"Pomocné!Z390","v":0},{"$f":"Pomocné!AA390","v":0},{"$f":"Pomocné!AB390","v":0},{"$f":"Pomocné!AC390","v":0},{"$f":"Pomocné!AD390","v":0},{"$f":"Pomocné!AE390","v":0},{"$f":"Pomocné!AF390","v":0},{"$f":"Pomocné!AG390","v":0}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U350","v":0},{"$f":"Pomocné!V350","v":0},{"$f":"Pomocné!W350","v":0},{"$f":"Pomocné!X350","v":0},{"$f":"Pomocné!Y350","v":9},{"$f":"Pomocné!Z350","v":27.75},{"$f":"Pomocné!AA350","v":27.75},{"$f":"Pomocné!AB350","v":27.75},{"$f":"Pomocné!AC350","v":12.666666666666666},{"$f":"Pomocné!AD350","v":0},{"$f":"Pomocné!AE350","v":0},{"$f":"Pomocné!AF350","v":0},{"$f":"Pomocné!AG350","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U395","v":0},{"$f":"Pomocné!V395","v":0},{"$f":"Pomocné!W395","v":0},{"$f":"Pomocné!X395","v":0},{"$f":"Pomocné!Y395","v":0},{"$f":"Pomocné!Z395","v":0},{"$f":"Pomocné!AA395","v":0},{"$f":"Pomocné!AB395","v":0},{"$f":"Pomocné!AC395","v":0},{"$f":"Pomocné!AD395","v":0},{"$f":"Pomocné!AE395","v":0},{"$f":"Pomocné!AF395","v":0},{"$f":"Pomocné!AG395","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C584/1000*C574*3.6","v":284.52632571428575},258.43848000000003,284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C594:N594)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C595:N595)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,211.90248000000003,143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,98.023679999999999,70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,44.639999999999993,47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,21.2544,0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"8. WAVE",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C595+C594+C596+C597+C598+C599+C600+C601","v":1315.2059999999999},{"$f":"D595+D594+D596+D597+D598+D599+D600+D601","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C602:N602)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C592/1000*C582*3.6","v":0},{"$f":"D592/1000*D582*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C603:N603)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C593/1000*C583*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C603+C604","v":0},{"$f":"D603+D604","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C605:N605)","v":80.643600000000006},{"$f":"O605+O602","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C594/3.6*1000/($B534/$B530)","v":752.71514739229042},{"$f":"D594/3.6*1000/($B534/$B530)","v":683.69968253968261},752.85714285714266,683.2285714285714,726.58095238095234,436.66666666666669,451.22222222222223,451.22222222222223,710.45238095238096,714.36301587301591,721.36190476190473,763.30927437641731,{"$f":"SUM(C606:N606)","v":7847.6791836734692}]
[null,"2. WAVE",{"$f":"C595/3.6*1000/($B534/$B530)","v":752.71514739229042},{"$f":"D595/3.6*1000/($B534/$B530)","v":683.69968253968261},752.85714285714266,683.2285714285714,552.68571428571431,322.09523809523807,332.83174603174615,332.83174603174615,540.45238095238096,714.36301587301591,721.36190476190473,763.30927437641731,{"$f":"SUM(C607:N607)","v":7152.4315646258501}]
[null,"3. WAVE",{"$f":"C596/3.6*1000/($B534/$B530)","v":752.71514739229042},{"$f":"D596/3.6*1000/($B534/$B530)","v":683.69968253968261},752.85714285714266,500.08571428571429,370.96666666666664,322.09523809523807,332.83174603174615,332.83174603174615,361.7380952380953,491.01539682539686,721.36190476190473,763.30927437641731,6385.5077551020422]
[null,"4. WAVE",{"$f":"C597/3.6*1000/($B534/$B530)","v":683.72784580498865},{"$f":"D597/3.6*1000/($B534/$B530)","v":560.58857142857141},379.77460317460321,351.8,207.10952380952381,0,0,0,202.21428571428572,362.38999999999993,389.64761904761912,592.2680045351475,3729.5204535147395]
[null,"5. WAVE",{"$f":"C598/3.6*1000/($B534/$B530)","v":283.53260770975055},{"$f":"D598/3.6*1000/($B534/$B530)","v":259.32190476190476},185.50793650793653,121.65714285714286,0,0,0,0,0,125.24,208.93333333333334,286.32752834467118,1470.5204535147393]
[null,"6. WAVE",{"$f":"C599/3.6*1000/($B534/$B530)","v":159.41451247165531},{"$f":"D599/3.6*1000/($B534/$B530)","v":118.09523809523807},124.984126984127,0,0,0,0,0,0,0,122.19047619047619,130.38276643990932,655.06712018140593]
[null,"7. WAVE",{"$f":"C600/3.6*1000/($B534/$B530)","v":94.560544217687067},{"$f":"D600/3.6*1000/($B534/$B530)","v":56.228571428571428},0,0,0,0,0,0,0,0,0,62.084353741496599,212.87346938775511]
[null,"8. WAVE",{"$f":"C601/3.6*1000/($B534/$B530)","v":0},{"$f":"D601/3.6*1000/($B534/$B530)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C602/3.6*1000/$B534","v":434.92261904761904},{"$f":"D602/3.6*1000/$B534","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,3431.6999999999994]
[null,"kotle pod WAVE",{"$f":"IFERROR(C603/3.6*1000/$E558,0)","v":0},{"$f":"IFERROR(D603/3.6*1000/$E558,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C604/3.6*1000/$E559,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C605/3.6*1000/($E558+$E559)","v":0},{"$f":"D605/3.6*1000/($E558+$E559)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O605/3.6*1000/($E558+$E559)","v":248.9}]
[]
[]
["WAVE:",9,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",9,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B620","v":1080},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B624+B645","v":810},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE","9. WAVE",null,null,null,null,null,null,null,"Investicni naklady",{"$f":"(B641+B655)/-1000","v":-27805.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C624:L624)","v":720},120,{"$f":"IF(D626>0,C624,0)","v":120},{"$f":"IF(E626>0,D624,0)","v":120},120,120,120,0,0,0,null,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B631","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C625","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D626>0,C625,0)","v":72},{"$f":"IF(E626>0,D625,0)","v":72},72,72,72,0,0,0,null,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B649","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C626:L626)/(B620-COUNTIF(C626:L626,\"=0\"))","v":2977.8571428571427},{"$f":"O665","v":7351},{"$f":"O666","v":6527},{"$f":"O667","v":3752},{"$f":"O668","v":1450},{"$f":"O669","v":635},{"$f":"O670","v":211},{"$f":"O671","v":0},{"$f":"O672","v":0},{"$f":"O673","v":919},null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B636-B652","v":-45.910425298899995},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C627:L627)/(B620-COUNTIF(C627:L627,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!$AG409","v":102.6927111522575},{"$f":"Pomocné!$AG414","v":102.16369395806205},{"$f":"Pomocné!$AG419","v":102.72381098294993},{"$f":"Pomocné!$AG424","v":104.37090821403189},{"$f":"Pomocné!$AG429","v":106.48596387520524},{"$f":"Pomocné!$AG434","v":108.31818522684664},{"$f":"Pomocné!$AG439","v":105.9322951929587},{"$f":"Pomocné!$AG444","v":0},{"$f":"Pomocné!$AG449","v":0},null,null,null,null,null,null,null,"Uspora elektriny",{"$f":"B633","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C628:L628)","v":10377.460800000003},{"$f":"O686","v":2966.4227314285718},{"$f":"O687","v":2703.6191314285716},{"$f":"O688","v":2413.7219314285721},{"$f":"O689","v":1409.7587314285715},{"$f":"O690","v":555.85673142857149},{"$f":"O691","v":247.61537142857145},{"$f":"O692","v":80.466171428571428},{"$f":"O693","v":0},{"$f":"O694","v":0}]
["roční využití výkonu [h/r]",{"$f":"B628/3.6*1000/B624","v":4003.6500000000005},{"$f":"IF(C624>0,C628/3.6*1000/C624,0)","v":6866.7192857142854},{"$f":"IF(D624>0,D628/3.6*1000/D624,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,0,0,0,null,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C630:L630)/B620","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T623","v":-27805.200000000001},{"$f":"X630*(1+$T$3/100)^S630","v":-27805.200000000001},{"$f":"Y630","v":-27805.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C631:L631)","v":13836.614400000002},{"$f":"C628/C630*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,0,0,null,null,null,null,null,null,null,1,{"$f":"T624*$AD$5/1000","v":-1867.9429440000004},{"$f":"$T$625*AD5/1000","v":-14.138812987012987},{"$f":"T626*$AC$5/1000","v":-119.36710577713998},{"$f":"T627*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T631:W631)","v":-1523.9114271161532},{"$f":"X631*(1+$T$3/100)^S631","v":-1600.1069984719609},{"$f":"Z630+Y631","v":-29405.306998471962}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C632:L632)/B620","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,null,2,{"$f":"T624*$AD$6/1000","v":-1867.9429440000004},{"$f":"$T$625*AD6/1000","v":-14.138812987012987},{"$f":"T626*$AC$6/1000","v":-119.36710577713998},{"$f":"T627*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T632:W632)","v":-1523.9114271161532},-1680.1123483955589,{"$f":"Z631+Y632","v":-31085.419346867522}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C633:L633)","v":183.66824448000008},{"$f":"C631/3.6*(C632/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,0,0,null,null,null,null,null,null,null,3,{"$f":"T624*$AD$7/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$7/1000","v":-119.36710577713998},{"$f":"T627*$AC$7/1000","v":477.53743564800021},-1523.9114271161532,-1764.1179658153369,-32849.537312682856]
["prum el. vykon [W]",{"$f":"SUM(C634:L634)/(B620-COUNTIF(C634:L634,\"=0\"))","v":13221.632040973707},{"$f":"IFERROR(C633*1000000/C626,0)","v":7142.1602633655293},7331.1966944827482,11385.900395167026,17207.578692005114,15492.878588043164,20770.077612778656,0,0,0,null,null,null,null,null,null,null,4,{"$f":"T624*$AD$8/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$8/1000","v":-119.36710577713998},{"$f":"T627*$AC$8/1000","v":477.53743564800021},-1523.9114271161532,-1852.3238641061037,-34701.86117678896]
["el. prikon [W]",{"$f":"SUM(C635:L635)","v":15400},{"$f":"IF(C626>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(D626>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E626>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F626>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(G626>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(H626>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(I626>0,'Kotle na štěpku'!$I$23,0)","v":0},{"$f":"IF(J626>0,'Kotle na štěpku'!$I$23,0)","v":0},{"$f":"IF(K626>0,'Kotle na štěpku'!$I$23,0)","v":2200},null,null,null,null,null,null,null,5,{"$f":"T624*$AD$9/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$9/1000","v":-119.36710577713998},{"$f":"T627*$AC$9/1000","v":477.53743564800021},-1523.9114271161532,-1944.940057311409,-36646.80123410037]
["spotřeba elektřiny [MWh/r]",45.858999999999995,{"$f":"C635/1000000*C626","v":16.1722},14.359400000000001,8.2544000000000004,3.1900000000000004,1.397,0.4642,0,0,2.0218000000000003,null,null,null,null,null,null,null,6,{"$f":"T624*$AD$10/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$10/1000","v":-119.36710577713998},{"$f":"T627*$AC$10/1000","v":477.53743564800021},-1523.9114271161532,-2042.1870601769792,-38688.988294277347]
["náklady na palivo [Kc/r]",1867942.9440000004,{"$f":"C631*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,0,0,null,null,null,null,null,null,null,7,{"$f":"T624*$AD$11/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$11/1000","v":-119.36710577713998},{"$f":"T627*$AC$11/1000","v":477.53743564800021},-1523.9114271161532,-2144.2964131858284,-40833.284707463179]
["náklady na elektřinu [Kc/r]",119233.4,{"$f":"$F$5*C636","v":42047.72},37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,0,0,5256.68,null,null,null,null,null,null,null,8,{"$f":"T624*$AD$12/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$12/1000","v":-119.36710577713998},{"$f":"T627*$AC$12/1000","v":477.53743564800021},-1523.9114271161532,-2251.5112338451199,-43084.795941308301]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C633","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,0,0,null,null,null,null,null,null,null,9,{"$f":"T624*$AD$13/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$13/1000","v":-119.36710577713998},{"$f":"T627*$AC$13/1000","v":477.53743564800021},-1523.9114271161532,-2364.086795537376,-45448.882736845677]
["provozni naklady [Kc/r]",-1509638.9083520004,{"$f":"C639-C638-C637","v":-439498.55940754293},-399574.0095124318,-344859.65212220961,-197177.99998828361,-78107.66910828359,-34383.22227877249,-10781.115934476189,0,-5256.68,null,null,null,null,null,null,null,10,{"$f":"T624*$AD$14/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$14/1000","v":-119.36710577713998},{"$f":"T627*$AC$14/1000","v":477.53743564800021},-1523.9114271161532,-2482.2911353142445,-47931.173872159925]
["investiční náklady  [Kc/1.r]",25708200,{"$f":"$F$2","v":3672600},{"$f":"IF(D626>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,0,0,3672600,null,null,null,null,null,null,null,11,{"$f":"T624*$AD$15/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$15/1000","v":-119.36710577713998},{"$f":"T627*$AC$15/1000","v":477.53743564800021},-1523.9114271161532,-2606.4056920799571,-50537.579564239881]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T624*$AD$16/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$16/1000","v":-119.36710577713998},{"$f":"T627*$AC$16/1000","v":477.53743564800021},-1523.9114271161532,-2736.7259766839547,-53274.305540923837]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B624","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B643-SUM(C645:Q645)","v":-47},null,13,{"$f":"T624*$AD$17/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$17/1000","v":-119.36710577713998},{"$f":"T627*$AC$17/1000","v":477.53743564800021},-1523.9114271161532,-2873.5622755181525,-56147.867816441991]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T624*$AD$18/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$18/1000","v":-119.36710577713998},{"$f":"T627*$AC$18/1000","v":477.53743564800021},-1523.9114271161532,-3017.2403892940597,-59165.108205736047]
["jmen. vykon [kW]",{"$f":"SUM(C645:Q645)","v":90},{"$f":"IF(C625<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C645=0,0,IF(C625>C645,VLOOKUP(C645+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D645=0,0,IF(C625>(C645+D645),VLOOKUP((C645+D645+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$643-SUM($C$645:E$645))<0,0,IF(($B$643-SUM($C$645:E$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:E$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:E$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:F$645))<0,0,IF(($B$643-SUM($C$645:F$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:F$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:F$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:G$645))<0,0,IF(($B$643-SUM($C$645:G$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:G$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:G$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:H$645))<0,0,IF(($B$643-SUM($C$645:H$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:H$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:H$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:I$645))<0,0,IF(($B$643-SUM($C$645:I$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:I$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:I$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:J$645))<0,0,IF(($B$643-SUM($C$645:J$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:J$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:J$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:K$645))<0,0,IF(($B$643-SUM($C$645:K$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:K$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:K$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:L$645))<0,0,IF(($B$643-SUM($C$645:L$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:L$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:L$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:M$645))<0,0,IF(($B$643-SUM($C$645:M$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:M$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:M$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:N$645))<0,0,IF(($B$643-SUM($C$645:N$645))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:N$645),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:N$645),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:O$645))<0,0,IF(($B$643-SUM($C$645:O$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:O$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:O$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$643-SUM($C$645:P$645))<0,0,IF(($B$643-SUM($C$645:P$645))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:P$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$643-SUM($C$645:P$645),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T624*$AD$19/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$19/1000","v":-119.36710577713998},{"$f":"T627*$AC$19/1000","v":477.53743564800021},-1523.9114271161532,-3168.1024087587639,-62333.210614494812]
["min. vykon [kW]",{"$f":"MIN(IF(C646:Q646>0,C646:Q646))","v":6},{"$f":"IF(C645=0,0,VLOOKUP(C645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D645=0,0,VLOOKUP(D645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E645=0,0,VLOOKUP(E645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F645=0,0,VLOOKUP(F645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G645=0,0,VLOOKUP(G645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H645=0,0,VLOOKUP(H645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I645=0,0,VLOOKUP(I645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J645=0,0,VLOOKUP(J645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K645=0,0,VLOOKUP(K645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L645=0,0,VLOOKUP(L645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M645=0,0,VLOOKUP(M645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N645=0,0,VLOOKUP(N645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O645=0,0,VLOOKUP(O645,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P645=0,0,VLOOKUP(P645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q645=0,0,VLOOKUP(Q645,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T624*$AD$20/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$20/1000","v":-119.36710577713998},{"$f":"T627*$AC$20/1000","v":477.53743564800021},-1523.9114271161532,-3326.5075291967014,-65659.718143691513]
["produkce tepla [GJ/r]",{"$f":"O698","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T624*$AD$21/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$21/1000","v":-119.36710577713998},{"$f":"T627*$AC$21/1000","v":477.53743564800021},-1523.9114271161532,-3492.8329056565372,-69152.551049348054]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C645:E645)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T624*$AD$22/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$22/1000","v":-119.36710577713998},{"$f":"T627*$AC$22/1000","v":477.53743564800021},-1523.9114271161532,-3667.4745509393638,-72820.025600287423]
["spotřeba v palivu [GJ]",{"$f":"B647/B648*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F645:Q645)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T624*$AD$23/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$23/1000","v":-119.36710577713998},{"$f":"T627*$AC$23/1000","v":477.53743564800021},-1523.9114271161532,-3850.8482784863322,-76670.873878773753]
["vyuziti vykonu [h/r]",{"$f":"IF(B624>0,B647/3.6*1000/B645,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T624*$AD$24/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$24/1000","v":-119.36710577713998},{"$f":"T627*$AC$24/1000","v":477.53743564800021},-1523.9114271161532,-4043.3906924106486,-80714.264571184409]
["prum. el. prikon [W]",{"$f":"(2.0532*O684+5.9103)+(2.0532*O685+5.9103)","v":61.868187812840041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T624*$AD$25/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$25/1000","v":-119.36710577713998},{"$f":"T627*$AC$25/1000","v":477.53743564800021},-1523.9114271161532,-4245.5602270311811,-84959.824798215588]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O684+5.9103)/1000000*O673+(2.0532*O685+5.9103)/1000000*O674","v":5.1425298899999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T624*$AD$26/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$26/1000","v":-119.36710577713998},{"$f":"T627*$AC$26/1000","v":477.53743564800021},-1523.9114271161532,-4457.8382383827393,-89417.663036598329]
["náklady na palivo [Kc/r]",{"$f":"B649*$F$7","v":14138.812987012987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T624*$AD$27/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$27/1000","v":-119.36710577713998},{"$f":"T627*$AC$27/1000","v":477.53743564800021},-1523.9114271161532,-4680.730150301878,-94098.393186900212]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B652","v":133.70577714000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T624*$AD$28/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$28/1000","v":-119.36710577713998},{"$f":"T627*$AC$28/1000","v":477.53743564800021},-1523.9114271161532,-4914.766657816971,-99013.159844717185]
["investiční náklady  [Kc/1.r]",{"$f":"B645*$F$3","v":2097000},"provozni naklady [Kc/r]",{"$f":"B654+B653","v":14272.518764152986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T624*$AD$29/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T626*$AC$29/1000","v":-119.36710577713998},{"$f":"T627*$AC$29/1000","v":477.53743564800021},-1523.9114271161532,-5160.5049907078192,-104173.66483542501]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B637+B653","v":1882081.7569870134}]
["náklady na elektřinu [Kc/r]",{"$f":"B638+B654","v":119367.10577713999}]
["úspora za elektřinu [Kc/r]",{"$f":"B639","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B659-B658-B657","v":-1523911.4271161533}]
["investiční náklady  [Kc/1.r]",{"$f":"B641+B655","v":27805200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U408","v":744},{"$f":"Pomocné!V408","v":672},{"$f":"Pomocné!W408","v":744},{"$f":"Pomocné!X408","v":720},{"$f":"Pomocné!Y408","v":744},{"$f":"Pomocné!Z408","v":480},{"$f":"Pomocné!AA408","v":496},{"$f":"Pomocné!AB408","v":496},{"$f":"Pomocné!AC408","v":720},{"$f":"Pomocné!AD408","v":744},{"$f":"Pomocné!AE408","v":720},{"$f":"Pomocné!AF408","v":744},{"$f":"SUM(C664:N664)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U413","v":744},{"$f":"Pomocné!V413","v":672},{"$f":"Pomocné!W413","v":744},{"$f":"Pomocné!X413","v":720},{"$f":"Pomocné!Y413","v":589},{"$f":"Pomocné!Z413","v":360},{"$f":"Pomocné!AA413","v":372},{"$f":"Pomocné!AB413","v":372},{"$f":"Pomocné!AC413","v":570},{"$f":"Pomocné!AD413","v":744},{"$f":"Pomocné!AE413","v":720},{"$f":"Pomocné!AF413","v":744},{"$f":"SUM(C665:N665)","v":7351},"h/r"]
[null,"3. WAVE",{"$f":"Pomocné!U418","v":744},{"$f":"Pomocné!V418","v":672},{"$f":"Pomocné!W418","v":744},{"$f":"Pomocné!X418","v":540},{"$f":"Pomocné!Y418","v":372},{"$f":"Pomocné!Z418","v":360},{"$f":"Pomocné!AA418","v":372},{"$f":"Pomocné!AB418","v":372},{"$f":"Pomocné!AC418","v":360},{"$f":"Pomocné!AD418","v":527},{"$f":"Pomocné!AE418","v":720},{"$f":"Pomocné!AF418","v":744},6527,"h/r"]
[null,"4. WAVE",{"$f":"Pomocné!U423","v":682},{"$f":"Pomocné!V423","v":560},{"$f":"Pomocné!W423","v":372},{"$f":"Pomocné!X423","v":360},{"$f":"Pomocné!Y423","v":217},{"$f":"Pomocné!Z423","v":0},{"$f":"Pomocné!AA423","v":0},{"$f":"Pomocné!AB423","v":0},{"$f":"Pomocné!AC423","v":210},{"$f":"Pomocné!AD423","v":372},{"$f":"Pomocné!AE423","v":390},{"$f":"Pomocné!AF423","v":589},3752,"h/r"]
[null,"5. WAVE",{"$f":"Pomocné!U428","v":279},{"$f":"Pomocné!V428","v":252},{"$f":"Pomocné!W428","v":186},{"$f":"Pomocné!X428","v":120},{"$f":"Pomocné!Y428","v":0},{"$f":"Pomocné!Z428","v":0},{"$f":"Pomocné!AA428","v":0},{"$f":"Pomocné!AB428","v":0},{"$f":"Pomocné!AC428","v":0},{"$f":"Pomocné!AD428","v":124},{"$f":"Pomocné!AE428","v":210},{"$f":"Pomocné!AF428","v":279},1450,"h/r"]
[null,"6. WAVE",{"$f":"Pomocné!U433","v":155},{"$f":"Pomocné!V433","v":112},{"$f":"Pomocné!W433","v":124},{"$f":"Pomocné!X433","v":0},{"$f":"Pomocné!Y433","v":0},{"$f":"Pomocné!Z433","v":0},{"$f":"Pomocné!AA433","v":0},{"$f":"Pomocné!AB433","v":0},{"$f":"Pomocné!AC433","v":0},{"$f":"Pomocné!AD433","v":0},{"$f":"Pomocné!AE433","v":120},{"$f":"Pomocné!AF433","v":124},635,"h/r"]
[null,"7. WAVE",{"$f":"Pomocné!U438","v":93},{"$f":"Pomocné!V438","v":56},{"$f":"Pomocné!W438","v":0},{"$f":"Pomocné!X438","v":0},{"$f":"Pomocné!Y438","v":0},{"$f":"Pomocné!Z438","v":0},{"$f":"Pomocné!AA438","v":0},{"$f":"Pomocné!AB438","v":0},{"$f":"Pomocné!AC438","v":0},{"$f":"Pomocné!AD438","v":0},{"$f":"Pomocné!AE438","v":0},{"$f":"Pomocné!AF438","v":62},211,"h/r"]
[null,"8. WAVE",{"$f":"Pomocné!U443","v":0},{"$f":"Pomocné!V443","v":0},{"$f":"Pomocné!W443","v":0},{"$f":"Pomocné!X443","v":0},{"$f":"Pomocné!Y443","v":0},{"$f":"Pomocné!Z443","v":0},{"$f":"Pomocné!AA443","v":0},{"$f":"Pomocné!AB443","v":0},{"$f":"Pomocné!AC443","v":0},{"$f":"Pomocné!AD443","v":0},{"$f":"Pomocné!AE443","v":0},{"$f":"Pomocné!AF443","v":0},0,"h/r"]
[null,"9. WAVE",{"$f":"Pomocné!U448","v":0},{"$f":"Pomocné!V448","v":0},{"$f":"Pomocné!W448","v":0},{"$f":"Pomocné!X448","v":0},{"$f":"Pomocné!Y448","v":0},{"$f":"Pomocné!Z448","v":0},{"$f":"Pomocné!AA448","v":0},{"$f":"Pomocné!AB448","v":0},{"$f":"Pomocné!AC448","v":0},{"$f":"Pomocné!AD448","v":0},{"$f":"Pomocné!AE448","v":0},{"$f":"Pomocné!AF448","v":0},{"$f":"SUM(C672:N672)","v":0},"h/r"]
[null,"kotle pod WAVE",{"$f":"Pomocné!U403","v":0},{"$f":"Pomocné!V403","v":0},{"$f":"Pomocné!W403","v":0},{"$f":"Pomocné!X403","v":0},{"$f":"Pomocné!Y403","v":93},{"$f":"Pomocné!Z403","v":240},{"$f":"Pomocné!AA403","v":248},{"$f":"Pomocné!AB403","v":248},{"$f":"Pomocné!AC403","v":90},{"$f":"Pomocné!AD403","v":0},{"$f":"Pomocné!AE403","v":0},{"$f":"Pomocné!AF403","v":0},{"$f":"SUM(C673:N673)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U453","v":0},{"$f":"Pomocné!V453","v":0},{"$f":"Pomocné!W453","v":0},{"$f":"Pomocné!X453","v":0},{"$f":"Pomocné!Y453","v":0},{"$f":"Pomocné!Z453","v":0},{"$f":"Pomocné!AA453","v":0},{"$f":"Pomocné!AB453","v":0},{"$f":"Pomocné!AC453","v":0},{"$f":"Pomocné!AD453","v":0},{"$f":"Pomocné!AE453","v":0},{"$f":"Pomocné!AF453","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U409","v":106.22996031746032},{"$f":"Pomocné!V409","v":106.82807539682538},{"$f":"Pomocné!W409","v":106.24999999999999},{"$f":"Pomocné!X409","v":99.637500000000003},{"$f":"Pomocné!Y409","v":102.54166666666667},{"$f":"Pomocné!Z409","v":95.520833333333329},{"$f":"Pomocné!AA409","v":95.520833333333343},{"$f":"Pomocné!AB409","v":95.520833333333343},{"$f":"Pomocné!AC409","v":103.60763888888889},{"$f":"Pomocné!AD409","v":100.81736111111111},{"$f":"Pomocné!AE409","v":105.19861111111111},{"$f":"Pomocné!AF409","v":107.7250992063492},{"$f":"Pomocné!AG409","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U414","v":106.22996031746032},{"$f":"Pomocné!V414","v":106.82807539682538},{"$f":"Pomocné!W414","v":106.24999999999999},{"$f":"Pomocné!X414","v":99.637500000000003},{"$f":"Pomocné!Y414","v":98.526315789473685},{"$f":"Pomocné!Z414","v":93.944444444444443},{"$f":"Pomocné!AA414","v":93.944444444444457},{"$f":"Pomocné!AB414","v":93.944444444444457},{"$f":"Pomocné!AC414","v":99.557017543859644},{"$f":"Pomocné!AD414","v":100.81736111111111},{"$f":"Pomocné!AE414","v":105.19861111111111},{"$f":"Pomocné!AF414","v":107.7250992063492},{"$f":"Pomocné!AG414","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U419","v":106.22996031746032},{"$f":"Pomocné!V419","v":106.82807539682538},{"$f":"Pomocné!W419","v":106.24999999999999},{"$f":"Pomocné!X419","v":97.238888888888894},{"$f":"Pomocné!Y419","v":104.70833333333333},{"$f":"Pomocné!Z419","v":93.944444444444443},{"$f":"Pomocné!AA419","v":93.944444444444457},{"$f":"Pomocné!AB419","v":93.944444444444457},{"$f":"Pomocné!AC419","v":105.50694444444444},{"$f":"Pomocné!AD419","v":97.830392156862743},{"$f":"Pomocné!AE419","v":105.19861111111111},{"$f":"Pomocné!AF419","v":107.7250992063492},{"$f":"Pomocné!AG419","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U424","v":105.26601731601731},{"$f":"Pomocné!V424","v":105.11035714285715},{"$f":"Pomocné!W424","v":107.19444444444446},{"$f":"Pomocné!X424","v":102.60833333333333},{"$f":"Pomocné!Y424","v":100.21428571428571},{"$f":"Pomocné!Z424","v":0},{"$f":"Pomocné!AA424","v":0},{"$f":"Pomocné!AB424","v":0},{"$f":"Pomocné!AC424","v":101.10714285714286},{"$f":"Pomocné!AD424","v":102.28749999999999},{"$f":"Pomocné!AE424","v":104.90512820512821},{"$f":"Pomocné!AF424","v":105.58258145363409},{"$f":"Pomocné!AG424","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U429","v":106.70582010582011},{"$f":"Pomocné!V429","v":108.05079365079365},{"$f":"Pomocné!W429","v":104.72222222222223},{"$f":"Pomocné!X429","v":106.45},{"$f":"Pomocné!Y429","v":0},{"$f":"Pomocné!Z429","v":0},{"$f":"Pomocné!AA429","v":0},{"$f":"Pomocné!AB429","v":0},{"$f":"Pomocné!AC429","v":0},{"$f":"Pomocné!AD429","v":106.05000000000001},{"$f":"Pomocné!AE429","v":104.46666666666667},{"$f":"Pomocné!AF429","v":107.75767195767196},{"$f":"Pomocné!AG429","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U434","v":107.99047619047619},{"$f":"Pomocné!V434","v":110.71428571428571},{"$f":"Pomocné!W434","v":105.83333333333334},{"$f":"Pomocné!X434","v":0},{"$f":"Pomocné!Y434","v":0},{"$f":"Pomocné!Z434","v":0},{"$f":"Pomocné!AA434","v":0},{"$f":"Pomocné!AB434","v":0},{"$f":"Pomocné!AC434","v":0},{"$f":"Pomocné!AD434","v":0},{"$f":"Pomocné!AE434","v":106.91666666666667},{"$f":"Pomocné!AF434","v":110.40476190476191},{"$f":"Pomocné!AG434","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U439","v":106.76190476190476},{"$f":"Pomocné!V439","v":105.42857142857143},{"$f":"Pomocné!W439","v":0},{"$f":"Pomocné!X439","v":0},{"$f":"Pomocné!Y439","v":0},{"$f":"Pomocné!Z439","v":0},{"$f":"Pomocné!AA439","v":0},{"$f":"Pomocné!AB439","v":0},{"$f":"Pomocné!AC439","v":0},{"$f":"Pomocné!AD439","v":0},{"$f":"Pomocné!AE439","v":0},{"$f":"Pomocné!AF439","v":105.14285714285715},{"$f":"Pomocné!AG439","v":105.9322951929587}]
[null,"8. WAVE",{"$f":"Pomocné!U444","v":0},{"$f":"Pomocné!V444","v":0},{"$f":"Pomocné!W444","v":0},{"$f":"Pomocné!X444","v":0},{"$f":"Pomocné!Y444","v":0},{"$f":"Pomocné!Z444","v":0},{"$f":"Pomocné!AA444","v":0},{"$f":"Pomocné!AB444","v":0},{"$f":"Pomocné!AC444","v":0},{"$f":"Pomocné!AD444","v":0},{"$f":"Pomocné!AE444","v":0},{"$f":"Pomocné!AF444","v":0},{"$f":"Pomocné!AG444","v":0}]
[null,"9. WAVE",{"$f":"Pomocné!U449","v":0},{"$f":"Pomocné!V449","v":0},{"$f":"Pomocné!W449","v":0},{"$f":"Pomocné!X449","v":0},{"$f":"Pomocné!Y449","v":0},{"$f":"Pomocné!Z449","v":0},{"$f":"Pomocné!AA449","v":0},{"$f":"Pomocné!AB449","v":0},{"$f":"Pomocné!AC449","v":0},{"$f":"Pomocné!AD449","v":0},{"$f":"Pomocné!AE449","v":0},{"$f":"Pomocné!AF449","v":0},{"$f":"Pomocné!AG449","v":0}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U404","v":0},{"$f":"Pomocné!V404","v":0},{"$f":"Pomocné!W404","v":0},{"$f":"Pomocné!X404","v":0},{"$f":"Pomocné!Y404","v":9},{"$f":"Pomocné!Z404","v":27.75},{"$f":"Pomocné!AA404","v":27.75},{"$f":"Pomocné!AB404","v":27.75},{"$f":"Pomocné!AC404","v":12.666666666666666},{"$f":"Pomocné!AD404","v":0},{"$f":"Pomocné!AE404","v":0},{"$f":"Pomocné!AF404","v":0},{"$f":"Pomocné!AG404","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U454","v":0},{"$f":"Pomocné!V454","v":0},{"$f":"Pomocné!W454","v":0},{"$f":"Pomocné!X454","v":0},{"$f":"Pomocné!Y454","v":0},{"$f":"Pomocné!Z454","v":0},{"$f":"Pomocné!AA454","v":0},{"$f":"Pomocné!AB454","v":0},{"$f":"Pomocné!AC454","v":0},{"$f":"Pomocné!AD454","v":0},{"$f":"Pomocné!AE454","v":0},{"$f":"Pomocné!AF454","v":0},{"$f":"Pomocné!AG454","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C675/1000*C664*3.6","v":284.52632571428575},258.43848000000003,284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C686:N686)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C687:N687)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,211.90248000000003,143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,98.023679999999999,70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,44.639999999999993,47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,21.2544,0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"8. WAVE",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C687+C686+C688+C689+C690+C691+C692+C693+C694","v":1315.2059999999999},{"$f":"D687+D686+D688+D689+D690+D691+D692+D693+D694","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C695:N695)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C684/1000*C673*3.6","v":0},{"$f":"D684/1000*D673*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C696:N696)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C685/1000*C674*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C696+C697","v":0},{"$f":"D696+D697","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C698:N698)","v":80.643600000000006},{"$f":"O698+O695","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C686/3.6*1000/($B624/$B620)","v":987.93863095238123},{"$f":"D686/3.6*1000/($B624/$B620)","v":897.35583333333341},988.12499999999977,896.73749999999995,953.63750000000005,573.125,592.22916666666674,592.22916666666674,932.46875,937.60145833333331,946.78750000000002,1001.8434226190477,{"$f":"SUM(C699:N699)","v":10300.078928571429}]
[null,"2. WAVE",{"$f":"C687/3.6*1000/($B624/$B620)","v":987.93863095238123},{"$f":"D687/3.6*1000/($B624/$B620)","v":897.35583333333341},988.12499999999977,896.73749999999995,725.4,422.75,436.84166666666681,436.84166666666681,709.34375,937.60145833333331,946.78750000000002,1001.8434226190477,{"$f":"SUM(C700:N700)","v":9387.5664285714302}]
[null,"3. WAVE",{"$f":"C688/3.6*1000/($B624/$B620)","v":987.93863095238123},{"$f":"D688/3.6*1000/($B624/$B620)","v":897.35583333333341},988.12499999999977,656.36249999999995,486.89375000000001,422.75,436.84166666666681,436.84166666666681,474.78125000000011,644.45770833333336,946.78750000000002,1001.8434226190477,8380.9789285714305]
[null,"4. WAVE",{"$f":"C689/3.6*1000/($B624/$B620)","v":897.39279761904766},{"$f":"D689/3.6*1000/($B624/$B620)","v":735.77250000000004},498.45416666666671,461.73750000000001,271.83125000000001,0,0,0,265.40625,475.63687499999986,511.41250000000008,777.35175595238104,4894.9955952380951]
[null,"5. WAVE",{"$f":"C690/3.6*1000/($B624/$B620)","v":372.13654761904763},{"$f":"D690/3.6*1000/($B624/$B620)","v":340.36},243.47916666666669,159.67500000000001,0,0,0,0,0,164.3775,274.22500000000002,375.80488095238093,1930.0580952380953]
[null,"6. WAVE",{"$f":"C691/3.6*1000/($B624/$B620)","v":209.2315476190476},{"$f":"D691/3.6*1000/($B624/$B620)","v":154.99999999999997},164.04166666666669,0,0,0,0,0,0,0,160.375,171.12738095238097,859.77559523809509]
[null,"7. WAVE",{"$f":"C692/3.6*1000/($B624/$B620)","v":124.11071428571427},{"$f":"D692/3.6*1000/($B624/$B620)","v":73.8},0,0,0,0,0,0,0,0,0,81.485714285714295,279.3964285714286]
[null,"8. WAVE",{"$f":"C693/3.6*1000/($B624/$B620)","v":0},{"$f":"D693/3.6*1000/($B624/$B620)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",{"$f":"C694/3.6*1000/($B624/$B620)","v":0},{"$f":"D694/3.6*1000/($B624/$B620)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C695/3.6*1000/$B624","v":507.40972222222223},{"$f":"D695/3.6*1000/$B624","v":444.1111111111112},430.03888888888872,341.25000000000006,270.86250000000007,157.62500000000003,162.87916666666669,162.87916666666669,264.66666666666663,351.07500000000005,420.70833333333331,490.14444444444439,4003.6500000000005]
[null,"kotle pod WAVE",{"$f":"IFERROR(C696/3.6*1000/$E648,0)","v":0},{"$f":"IFERROR(D696/3.6*1000/$E648,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C697/3.6*1000/$E649,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C698/3.6*1000/($E648+$E649)","v":0},{"$f":"D698/3.6*1000/($E648+$E649)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O698/3.6*1000/($E648+$E649)","v":248.9}]
[]
[]
["WAVE:",10,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WAVE:",10,"x"]
["WAVY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM"]
["vykon WAVŮ [kW]",{"$f":"120*B714","v":1200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B718+B739","v":930},"kW"]
[null,"CELK./PRUM.","1. WAVE","2. WAVE","3. WAVE","4. WAVE","5. WAVE","6. WAVE","7. WAVE","8. WAVE","9. WAVE","10. WAVE",null,null,null,null,null,null,"Investicni naklady",{"$f":"(B735+B749)/-1000","v":-27805.200000000001},"tis. Kc"]
["jmen. vykon [kW]",{"$f":"SUM(C718:L718)","v":840},120,{"$f":"IF(D720>0,C718,0)","v":120},{"$f":"IF(E720>0,D718,0)","v":120},120,{"$f":"IF(G720>0,F718,0)","v":120},120,120,0,0,0,null,null,null,null,null,null,"Spotreba paliva-stepka-W",{"$f":"-B725","v":-13836.614400000002},"GJ/r"]
["min. vykon [kW]",{"$f":"C719","v":72},{"$f":"'Kotle na štěpku'!$F$23","v":72},{"$f":"IF(D720>0,C719,0)","v":72},{"$f":"IF(E720>0,D719,0)","v":72},72,{"$f":"IF(G720>0,F719,0)","v":72},72,72,0,0,0,null,null,null,null,null,null,"Spotreba paliva-štěpka-K",{"$f":"-B743","v":-104.73194805194805},"GJ/r"]
["doba provozu [h/r]",{"$f":"SUM(C720:L720)/(B714-COUNTIF(C720:L720,\"=0\"))","v":3992.8571428571427},{"$f":"O758","v":8024},{"$f":"O759","v":7351},{"$f":"O760","v":6527},{"$f":"O761","v":3752},{"$f":"O762","v":1450},{"$f":"O763","v":635},{"$f":"O764","v":211},{"$f":"O765","v":0},{"$f":"O766","v":0},{"$f":"O767","v":0},null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B730-B746","v":-61.495431565699995},"MWh/r"]
["prum vykon pri provozu [kW]",{"$f":"SUM(C721:L721)/(B714-COUNTIF(C721:L721,\"=0\"))","v":104.66965265747312},{"$f":"Pomocné!$AG468","v":102.6927111522575},{"$f":"Pomocné!$AG473","v":102.16369395806205},{"$f":"Pomocné!$AG478","v":102.72381098294993},{"$f":"Pomocné!$AG483","v":104.37090821403189},{"$f":"Pomocné!$AG488","v":106.48596387520524},{"$f":"Pomocné!AG493","v":108.31818522684664},{"$f":"Pomocné!AG498","v":105.9322951929587},{"$f":"Pomocné!AG503","v":0},{"$f":"Pomocné!AG508","v":0},{"$f":"Pomocné!AG513","v":0},null,null,null,null,null,null,"Uspora elektriny",{"$f":"B727","v":183.66824448000008},"MWh/r"]
["produkce tepla [GJ/r]",{"$f":"SUM(C722:L722)","v":10377.460800000003},{"$f":"O782","v":2966.4227314285718},{"$f":"O783","v":2703.6191314285716},{"$f":"O784","v":2413.7219314285721},{"$f":"O785","v":1409.7587314285715},{"$f":"O786","v":555.85673142857149},{"$f":"O787","v":247.61537142857145},{"$f":"O788","v":80.466171428571428},{"$f":"O789","v":0},{"$f":"O790","v":0},{"$f":"O791","v":0}]
["roční využití výkonu [h/r]",{"$f":"B722/3.6*1000/B718","v":3431.7000000000007},{"$f":"IF(C718>0,C722/3.6*1000/C718,0)","v":6866.7192857142854},{"$f":"IF(D718>0,D722/3.6*1000/D718,0)","v":6258.3776190476192},5587.3192857142867,3263.3303968253967,1286.705396825397,573.1837301587301,186.26428571428568,0,0,0,null,null,null,null,null,null,"roky","Naklady-palivo-stepka-W","Naklady-palivo-štěpka-K","Naklady-elektrina","Uspora-elektrina","CF","disk. CF","NPV"]
["úč. výroby tepla [%]",{"$f":"SUM(C724:L724)/B714","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},{"$f":"'Kotle na štěpku'!$G$23","v":75},null,null,null,null,null,null,0,0,0,0,0,{"$f":"T717","v":-27805.200000000001},{"$f":"X724*(1+$T$3/100)^S724","v":-27805.200000000001},{"$f":"Y724","v":-27805.200000000001}]
["spotřeba v palivu [GJ]",{"$f":"SUM(C725:L725)","v":13836.614400000002},{"$f":"C722/C724*100","v":3955.2303085714293},3604.8255085714291,3218.2959085714297,1879.6783085714289,741.14230857142866,330.15382857142856,107.28822857142856,0,0,0,null,null,null,null,null,null,1,{"$f":"T718*$AD$5/1000","v":-1867.9429440000004},{"$f":"$T$719*AD5/1000","v":-14.138812987012987},{"$f":"T720*$AC$5/1000","v":-159.88812207081997},{"$f":"T721*$AC$5/1000","v":477.53743564800021},{"$f":"SUM(T725:W725)","v":-1564.432443409833},{"$f":"X725*(1+$T$3/100)^S725","v":-1642.6540655803246},{"$f":"Z724+Y725","v":-29447.854065580326}]
["úč. výroby elektřiny [%]",{"$f":"SUM(C726:L726)/B714","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},{"$f":"'Kotle na štěpku'!$K$23","v":4.7786666666666671},null,null,null,null,null,null,2,{"$f":"T718*$AD$6/1000","v":-1867.9429440000004},{"$f":"$T$719*AD6/1000","v":-14.138812987012987},{"$f":"T720*$AC$6/1000","v":-159.88812207081997},{"$f":"T721*$AC$6/1000","v":477.53743564800021},{"$f":"SUM(T726:W726)","v":-1564.432443409833},-1724.786768859341,{"$f":"Z725+Y726","v":-31172.640834439666}]
["produkce elektřiny [MWh/r]",{"$f":"SUM(C727:L727)","v":183.66824448000008},{"$f":"C725/3.6*(C726/100)","v":52.50202009600001},47.850720824888903,42.719898282666684,24.950989103407416,9.8379779034074097,4.3824863762962964,1.4241518933333333,0,0,0,null,null,null,null,null,null,3,{"$f":"T718*$AD$7/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$7/1000","v":-159.88812207081997},{"$f":"T721*$AC$7/1000","v":477.53743564800021},-1564.432443409833,-1811.0261073023082,-32983.666941741976]
["prum el. vykon [W]",{"$f":"SUM(C728:L728)/(B714-COUNTIF(C728:L728,\"=0\"))","v":6669.0850688779346},{"$f":"IFERROR(C727*1000000/C720,0)","v":6543.1231425722845},6509.416518145681,6545.1046855625373,6650.0504006949404,{"$f":"IFERROR(G727*1000000/G720,0)","v":6784.8123471775243},6901.5533484981052,6749.5350394944708,0,0,0,null,null,null,null,null,null,4,{"$f":"T718*$AD$8/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$8/1000","v":-159.88812207081997},{"$f":"T721*$AC$8/1000","v":477.53743564800021},-1564.432443409833,-1901.5774126674235,-34885.244354409399]
["el. prikon [W]",{"$f":"SUM(C729:L729)","v":15400},{"$f":"IF(C720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(D720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(E720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(F720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(G720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(H720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(I720>0,'Kotle na štěpku'!$I$23,0)","v":2200},{"$f":"IF(J720>0,'Kotle na štěpku'!$I$23,0)","v":0},{"$f":"IF(K720>0,'Kotle na štěpku'!$I$23,0)","v":0},{"$f":"IF(L720>0,'Kotle na štěpku'!$I$23,0)","v":0},null,null,null,null,null,null,5,{"$f":"T718*$AD$9/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$9/1000","v":-159.88812207081997},{"$f":"T721*$AC$9/1000","v":477.53743564800021},-1564.432443409833,-1996.6562833007947,-36881.90063771019]
["spotřeba elektřiny [MWh/r]",61.489999999999995,{"$f":"C729/1000000*C720","v":17.652800000000003},16.1722,14.359400000000001,8.2544000000000004,{"$f":"G729/1000000*G720","v":3.1900000000000004},1.397,0.4642,0,0,0,null,null,null,null,null,null,6,{"$f":"T718*$AD$10/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$10/1000","v":-159.88812207081997},{"$f":"T721*$AC$10/1000","v":477.53743564800021},-1564.432443409833,-2096.4890974658342,-38978.389735176024]
["náklady na palivo [Kc/r]",1867942.9440000004,{"$f":"C725*$F$6","v":533956.09165714297},486651.44365714293,434469.947657143,253756.57165714289,100054.21165714286,44570.766857142858,14483.910857142855,0,0,0,null,null,null,null,null,null,7,{"$f":"T718*$AD$11/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$11/1000","v":-159.88812207081997},{"$f":"T721*$AC$11/1000","v":477.53743564800021},-1564.432443409833,-2201.3135523391261,-41179.703287515149]
["náklady na elektřinu [Kc/r]",159874.00000000003,{"$f":"$F$5*C730","v":45897.280000000006},42047.72,37334.44,21461.440000000002,8294.0000000000018,3632.2000000000003,1206.92,0,0,0,null,null,null,null,null,null,8,{"$f":"T718*$AD$12/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$12/1000","v":-159.88812207081997},{"$f":"T721*$AC$12/1000","v":477.53743564800021},-1564.432443409833,-2311.3792299560823,-43491.08251747123]
["úspora za elektřinu [Kc/r]",477537.43564800016,{"$f":"$F$5*C727","v":136505.25224960002},124411.87414471115,111071.73553493338,64872.57166885928,25578.742548859267,11394.464578370371,3702.7949226666665,0,0,0,null,null,null,null,null,null,9,{"$f":"T718*$AD$13/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$13/1000","v":-159.88812207081997},{"$f":"T721*$AC$13/1000","v":477.53743564800021},-1564.432443409833,-2426.9481914538865,-45918.030708925115]
["provozni naklady [Kc/r]",-1550279.508352,{"$f":"C733-C732-C731","v":-443348.11940754298},-404287.28951243177,-360732.65212220961,-210345.43998828362,-82769.469108283607,-36808.502278772488,-11988.035934476189,0,0,0,null,null,null,null,null,null,10,{"$f":"T718*$AD$14/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$14/1000","v":-159.88812207081997},{"$f":"T721*$AC$14/1000","v":477.53743564800021},-1564.432443409833,-2548.2956010265807,-48466.326309951692]
["investiční náklady  [Kc/1.r]",25708200,{"$f":"$F$2","v":3672600},{"$f":"IF(D720>0,$F$2,0)","v":3672600},3672600,3672600,3672600,3672600,3672600,0,0,0,null,null,null,null,null,null,11,{"$f":"T718*$AD$15/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$15/1000","v":-159.88812207081997},{"$f":"T721*$AC$15/1000","v":477.53743564800021},-1564.432443409833,-2675.7103810779104,-51142.0366910296]
["KOTLE NA štěpku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"T718*$AD$16/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$16/1000","v":-159.88812207081997},{"$f":"T721*$AC$16/1000","v":477.53743564800021},-1564.432443409833,-2809.4959001318052,-53951.532591161405]
["potrebny vykon kotlu [kW]",{"$f":"$B$11-B718","v":-77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B737-SUM(C739:Q739)","v":-167},null,13,{"$f":"T718*$AD$17/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$17/1000","v":-159.88812207081997},{"$f":"T721*$AC$17/1000","v":477.53743564800021},-1564.432443409833,-2949.970695138396,-56901.503286299805]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,14,{"$f":"T718*$AD$18/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$18/1000","v":-159.88812207081997},{"$f":"T721*$AC$18/1000","v":477.53743564800021},-1564.432443409833,-3097.469229895315,-59998.972516195121]
["jmen. vykon [kW]",{"$f":"SUM(C739:Q739)","v":90},{"$f":"IF(C719<=$B$5,0,IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2)))","v":20},{"$f":"IF(C739=0,0,IF(C719>C739,VLOOKUP(C739+1,'Kotle na štěpku'!$T$6:$V$24,2),0))","v":70},{"$f":"IF(D739=0,0,IF(C719>(C739+D739),VLOOKUP((C739+D739+1),'Kotle na štěpku'!$T$6:$V$24,2),0))","v":0},{"$f":"IF(($B$737-SUM($C$739:E$739))<0,0,IF(($B$737-SUM($C$739:E$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:E$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:E$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:F$739))<0,0,IF(($B$737-SUM($C$739:F$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:F$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:F$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:G$739))<0,0,IF(($B$737-SUM($C$739:G$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:G$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:G$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:H$739))<0,0,IF(($B$737-SUM($C$739:H$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:H$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:H$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:I$739))<0,0,IF(($B$737-SUM($C$739:I$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:I$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:I$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:J$739))<0,0,IF(($B$737-SUM($C$739:J$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:J$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:J$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:K$739))<0,0,IF(($B$737-SUM($C$739:K$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:K$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:K$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:L$739))<0,0,IF(($B$737-SUM($C$739:L$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:L$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:L$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:M$739))<0,0,IF(($B$737-SUM($C$739:M$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:M$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:M$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:N$739))<0,0,IF(($B$737-SUM($C$739:N$739))<=$B$12,IF((INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:N$739),'Kotle na pelety'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:N$739),'Kotle na pelety'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na pelety'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:O$739))<0,0,IF(($B$737-SUM($C$739:O$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:O$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:O$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},{"$f":"IF(($B$737-SUM($C$739:P$739))<0,0,IF(($B$737-SUM($C$739:P$739))<=$B$12,IF((INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:P$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$737-SUM($C$739:P$739),'Kotle na štěpku'!$Q$5:$Q$24,-1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)),VLOOKUP($B$12,'Kotle na štěpku'!$X$5:$Z$24,1)))","v":0},null,15,{"$f":"T718*$AD$19/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$19/1000","v":-159.88812207081997},{"$f":"T721*$AC$19/1000","v":477.53743564800021},-1564.432443409833,-3252.3426913900821,-63251.315207585205]
["min. vykon [kW]",{"$f":"MIN(IF(C740:Q740>0,C740:Q740))","v":6},{"$f":"IF(C739=0,0,VLOOKUP(C739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D739=0,0,VLOOKUP(D739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":21},{"$f":"IF(E739=0,0,VLOOKUP(E739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(F739=0,0,VLOOKUP(F739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(G739=0,0,VLOOKUP(G739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(H739=0,0,VLOOKUP(H739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(I739=0,0,VLOOKUP(I739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(J739=0,0,VLOOKUP(J739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K739=0,0,VLOOKUP(K739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L739=0,0,VLOOKUP(L739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M739=0,0,VLOOKUP(M739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N739=0,0,VLOOKUP(N739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O739=0,0,VLOOKUP(O739,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P739=0,0,VLOOKUP(P739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q739=0,0,VLOOKUP(Q739,'Kotle na štěpku'!$X$5:$Z$24,2))","v":0},null,16,{"$f":"T718*$AD$20/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$20/1000","v":-159.88812207081997},{"$f":"T721*$AC$20/1000","v":477.53743564800021},-1564.432443409833,-3414.9598259595855,-66666.275033544793]
["produkce tepla [GJ/r]",{"$f":"O795","v":80.643600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"T718*$AD$21/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$21/1000","v":-159.88812207081997},{"$f":"T721*$AC$21/1000","v":477.53743564800021},-1564.432443409833,-3585.7078172575652,-70251.982850802364]
["provozni tepelná účinnost [%]",{"$f":"$B$42","v":77},null,"CELKEM kotle pod WAVE:",{"$f":"SUM(C739:E739)","v":90},"kW",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"T718*$AD$22/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$22/1000","v":-159.88812207081997},{"$f":"T721*$AC$22/1000","v":477.53743564800021},-1564.432443409833,-3764.9932081204438,-74016.97605892281]
["spotřeba v palivu [GJ]",{"$f":"B741/B742*100","v":104.73194805194805},null,"CELKEM kotle nad WAVE:",{"$f":"SUM(F739:Q739)","v":0},"kW",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"T718*$AD$23/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$23/1000","v":-159.88812207081997},{"$f":"T721*$AC$23/1000","v":477.53743564800021},-1564.432443409833,-3953.2428685264658,-77970.21892744927]
["vyuziti vykonu [h/r]",{"$f":"IF(B718>0,B741/3.6*1000/B739,0)","v":248.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"T718*$AD$24/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$24/1000","v":-159.88812207081997},{"$f":"T721*$AC$24/1000","v":477.53743564800021},-1564.432443409833,-4150.9050119527892,-82121.123939402052]
["prum. el. prikon [W]",{"$f":"(2.0532*O780+5.9103)+(2.0532*O781+5.9103)","v":61.868187812840041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"T718*$AD$25/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$25/1000","v":-159.88812207081997},{"$f":"T721*$AC$25/1000","v":477.53743564800021},-1564.432443409833,-4358.4502625504283,-86479.574201952477]
["spotřeba elektřiny [MWh/r]",{"$f":"(2.0532*O778+5.9103)/1000000*O767+(2.0532*O779+5.9103)/1000000*O768","v":5.4315657E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"T718*$AD$26/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$26/1000","v":-159.88812207081997},{"$f":"T721*$AC$26/1000","v":477.53743564800021},-1564.432443409833,-4576.3727756779499,-91055.946977630432]
["náklady na palivo [Kc/r]",{"$f":"B743*$F$7","v":14138.812987012987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"T718*$AD$27/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$27/1000","v":-159.88812207081997},{"$f":"T721*$AC$27/1000","v":477.53743564800021},-1564.432443409833,-4805.1914144618477,-95861.138392092282]
["náklady na elektřinu [Kc/r]",{"$f":"$F$5*B746","v":14.122070819999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"T718*$AD$28/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$28/1000","v":-159.88812207081997},{"$f":"T721*$AC$28/1000","v":477.53743564800021},-1564.432443409833,-5045.4509851849398,-100906.58937727723]
["investiční náklady  [Kc/1.r]",{"$f":"B739*$F$3","v":2097000},"provozni naklady [Kc/r]",{"$f":"B748+B747","v":14152.935057832987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"T718*$AD$29/1000","v":-1867.9429440000004},-14.138812987012987,{"$f":"T720*$AC$29/1000","v":-159.88812207081997},{"$f":"T721*$AC$29/1000","v":477.53743564800021},-1564.432443409833,-5297.723534444187,-106204.31291172141]
["DOHROMADY"]
["náklady na palivo [Kc/r]",{"$f":"B731+B747","v":1882081.7569870134}]
["náklady na elektřinu [Kc/r]",{"$f":"B732+B748","v":159888.12207082004}]
["úspora za elektřinu [Kc/r]",{"$f":"B733","v":477537.43564800016}]
["provozni naklady [Kc/r]",{"$f":"B753-B752-B751","v":-1564432.4434098331}]
["investiční náklady  [Kc/1.r]",{"$f":"B735+B749","v":27805200}]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY"]
[null,null,"LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC","CELKEM"]
["doba provozu [h/mesic]","1. WAVE",{"$f":"Pomocné!U467","v":744},{"$f":"Pomocné!V467","v":672},{"$f":"Pomocné!W467","v":744},{"$f":"Pomocné!X467","v":720},{"$f":"Pomocné!Y467","v":744},{"$f":"Pomocné!Z467","v":480},{"$f":"Pomocné!AA467","v":496},{"$f":"Pomocné!AB467","v":496},{"$f":"Pomocné!AC467","v":720},{"$f":"Pomocné!AD467","v":744},{"$f":"Pomocné!AE467","v":720},{"$f":"Pomocné!AF467","v":744},{"$f":"SUM(C758:N758)","v":8024},"h/r"]
[null,"2. WAVE",{"$f":"Pomocné!U472","v":744},{"$f":"Pomocné!V472","v":672},{"$f":"Pomocné!W472","v":744},{"$f":"Pomocné!X472","v":720},{"$f":"Pomocné!Y472","v":589},{"$f":"Pomocné!Z472","v":360},{"$f":"Pomocné!AA472","v":372},{"$f":"Pomocné!AB472","v":372},{"$f":"Pomocné!AC472","v":570},{"$f":"Pomocné!AD472","v":744},{"$f":"Pomocné!AE472","v":720},{"$f":"Pomocné!AF472","v":744},{"$f":"SUM(C759:N759)","v":7351},"h/r"]
[null,"3. WAVE",{"$f":"Pomocné!U477","v":744},{"$f":"Pomocné!V477","v":672},{"$f":"Pomocné!W477","v":744},{"$f":"Pomocné!X477","v":540},{"$f":"Pomocné!Y477","v":372},{"$f":"Pomocné!Z477","v":360},{"$f":"Pomocné!AA477","v":372},{"$f":"Pomocné!AB477","v":372},{"$f":"Pomocné!AC477","v":360},{"$f":"Pomocné!AD477","v":527},{"$f":"Pomocné!AE477","v":720},{"$f":"Pomocné!AF477","v":744},6527,"h/r"]
[null,"4. WAVE",{"$f":"Pomocné!U482","v":682},{"$f":"Pomocné!V482","v":560},{"$f":"Pomocné!W482","v":372},{"$f":"Pomocné!X482","v":360},{"$f":"Pomocné!Y482","v":217},{"$f":"Pomocné!Z482","v":0},{"$f":"Pomocné!AA482","v":0},{"$f":"Pomocné!AB482","v":0},{"$f":"Pomocné!AC482","v":210},{"$f":"Pomocné!AD482","v":372},{"$f":"Pomocné!AE482","v":390},{"$f":"Pomocné!AF482","v":589},3752,"h/r"]
[null,"5. WAVE",{"$f":"Pomocné!U487","v":279},{"$f":"Pomocné!V487","v":252},{"$f":"Pomocné!W487","v":186},{"$f":"Pomocné!X487","v":120},{"$f":"Pomocné!Y487","v":0},{"$f":"Pomocné!Z487","v":0},{"$f":"Pomocné!AA487","v":0},{"$f":"Pomocné!AB487","v":0},{"$f":"Pomocné!AC487","v":0},{"$f":"Pomocné!AD487","v":124},{"$f":"Pomocné!AE487","v":210},{"$f":"Pomocné!AF487","v":279},1450,"h/r"]
[null,"6. WAVE",{"$f":"Pomocné!U492","v":155},{"$f":"Pomocné!V492","v":112},{"$f":"Pomocné!W492","v":124},{"$f":"Pomocné!X492","v":0},{"$f":"Pomocné!Y492","v":0},{"$f":"Pomocné!Z492","v":0},{"$f":"Pomocné!AA492","v":0},{"$f":"Pomocné!AB492","v":0},{"$f":"Pomocné!AC492","v":0},{"$f":"Pomocné!AD492","v":0},{"$f":"Pomocné!AE492","v":120},{"$f":"Pomocné!AF492","v":124},635,"h/r"]
[null,"7. WAVE",{"$f":"Pomocné!U497","v":93},{"$f":"Pomocné!V497","v":56},{"$f":"Pomocné!W497","v":0},{"$f":"Pomocné!X497","v":0},{"$f":"Pomocné!Y497","v":0},{"$f":"Pomocné!Z497","v":0},{"$f":"Pomocné!AA497","v":0},{"$f":"Pomocné!AB497","v":0},{"$f":"Pomocné!AC497","v":0},{"$f":"Pomocné!AD497","v":0},{"$f":"Pomocné!AE497","v":0},{"$f":"Pomocné!AF497","v":62},211,"h/r"]
[null,"8. WAVE",{"$f":"Pomocné!U502","v":0},{"$f":"Pomocné!V502","v":0},{"$f":"Pomocné!W502","v":0},{"$f":"Pomocné!X502","v":0},{"$f":"Pomocné!Y502","v":0},{"$f":"Pomocné!Z502","v":0},{"$f":"Pomocné!AA502","v":0},{"$f":"Pomocné!AB502","v":0},{"$f":"Pomocné!AC502","v":0},{"$f":"Pomocné!AD502","v":0},{"$f":"Pomocné!AE502","v":0},{"$f":"Pomocné!AF502","v":0},0,"h/r"]
[null,"9. WAVE",{"$f":"Pomocné!U507","v":0},{"$f":"Pomocné!V507","v":0},{"$f":"Pomocné!W507","v":0},{"$f":"Pomocné!X507","v":0},{"$f":"Pomocné!Y507","v":0},{"$f":"Pomocné!Z507","v":0},{"$f":"Pomocné!AA507","v":0},{"$f":"Pomocné!AB507","v":0},{"$f":"Pomocné!AC507","v":0},{"$f":"Pomocné!AD507","v":0},{"$f":"Pomocné!AE507","v":0},{"$f":"Pomocné!AF507","v":0},{"$f":"SUM(C766:N766)","v":0},"h/r"]
[null,"10. WAVE",{"$f":"Pomocné!U512","v":0},{"$f":"Pomocné!V512","v":0},{"$f":"Pomocné!W512","v":0},{"$f":"Pomocné!X512","v":0},{"$f":"Pomocné!Y512","v":0},{"$f":"Pomocné!Z512","v":0},{"$f":"Pomocné!AA512","v":0},{"$f":"Pomocné!AB512","v":0},{"$f":"Pomocné!AC512","v":0},{"$f":"Pomocné!AD512","v":0},{"$f":"Pomocné!AE512","v":0},{"$f":"Pomocné!AF512","v":0},{"$f":"SUM(C767:N767)","v":0},"h/r"]
[null,"kotle pod WAVE",{"$f":"Pomocné!U462","v":0},{"$f":"Pomocné!V462","v":0},{"$f":"Pomocné!W462","v":0},{"$f":"Pomocné!X462","v":0},{"$f":"Pomocné!Y462","v":93},{"$f":"Pomocné!Z462","v":240},{"$f":"Pomocné!AA462","v":248},{"$f":"Pomocné!AB462","v":248},{"$f":"Pomocné!AC462","v":90},{"$f":"Pomocné!AD462","v":0},{"$f":"Pomocné!AE462","v":0},{"$f":"Pomocné!AF462","v":0},{"$f":"SUM(C768:N768)","v":919},"h/r"]
[null,"kotle nad WAVE",{"$f":"Pomocné!U517","v":0},{"$f":"Pomocné!V517","v":0},{"$f":"Pomocné!W517","v":0},{"$f":"Pomocné!X517","v":0},{"$f":"Pomocné!Y517","v":0},{"$f":"Pomocné!Z517","v":0},{"$f":"Pomocné!AA517","v":0},{"$f":"Pomocné!AB517","v":0},{"$f":"Pomocné!AC517","v":0},{"$f":"Pomocné!AD517","v":0},{"$f":"Pomocné!AE517","v":0},{"$f":"Pomocné!AF517","v":0},0,"h/r"]
["prum. vykon [kW]","1. WAVE",{"$f":"Pomocné!U468","v":106.22996031746032},{"$f":"Pomocné!V468","v":106.82807539682538},{"$f":"Pomocné!W468","v":106.24999999999999},{"$f":"Pomocné!X468","v":99.637500000000003},{"$f":"Pomocné!Y468","v":102.54166666666667},{"$f":"Pomocné!Z468","v":95.520833333333329},{"$f":"Pomocné!AA468","v":95.520833333333343},{"$f":"Pomocné!AB468","v":95.520833333333343},{"$f":"Pomocné!AC468","v":103.60763888888889},{"$f":"Pomocné!AD468","v":100.81736111111111},{"$f":"Pomocné!AE468","v":105.19861111111111},{"$f":"Pomocné!AF468","v":107.7250992063492},{"$f":"Pomocné!AG468","v":102.6927111522575}]
[null,"2. WAVE",{"$f":"Pomocné!U473","v":106.22996031746032},{"$f":"Pomocné!V473","v":106.82807539682538},{"$f":"Pomocné!W473","v":106.24999999999999},{"$f":"Pomocné!X473","v":99.637500000000003},{"$f":"Pomocné!Y473","v":98.526315789473685},{"$f":"Pomocné!Z473","v":93.944444444444443},{"$f":"Pomocné!AA473","v":93.944444444444457},{"$f":"Pomocné!AB473","v":93.944444444444457},{"$f":"Pomocné!AC473","v":99.557017543859644},{"$f":"Pomocné!AD473","v":100.81736111111111},{"$f":"Pomocné!AE473","v":105.19861111111111},{"$f":"Pomocné!AF473","v":107.7250992063492},{"$f":"Pomocné!AG473","v":102.16369395806205}]
[null,"3. WAVE",{"$f":"Pomocné!U478","v":106.22996031746032},{"$f":"Pomocné!V478","v":106.82807539682538},{"$f":"Pomocné!W478","v":106.24999999999999},{"$f":"Pomocné!X478","v":97.238888888888894},{"$f":"Pomocné!Y478","v":104.70833333333333},{"$f":"Pomocné!Z478","v":93.944444444444443},{"$f":"Pomocné!AA478","v":93.944444444444457},{"$f":"Pomocné!AB478","v":93.944444444444457},{"$f":"Pomocné!AC478","v":105.50694444444444},{"$f":"Pomocné!AD478","v":97.830392156862743},{"$f":"Pomocné!AE478","v":105.19861111111111},{"$f":"Pomocné!AF478","v":107.7250992063492},{"$f":"Pomocné!AG478","v":102.72381098294993}]
[null,"4. WAVE",{"$f":"Pomocné!U483","v":105.26601731601731},{"$f":"Pomocné!V483","v":105.11035714285715},{"$f":"Pomocné!W483","v":107.19444444444446},{"$f":"Pomocné!X483","v":102.60833333333333},{"$f":"Pomocné!Y483","v":100.21428571428571},{"$f":"Pomocné!Z483","v":0},{"$f":"Pomocné!AA483","v":0},{"$f":"Pomocné!AB483","v":0},{"$f":"Pomocné!AC483","v":101.10714285714286},{"$f":"Pomocné!AD483","v":102.28749999999999},{"$f":"Pomocné!AE483","v":104.90512820512821},{"$f":"Pomocné!AF483","v":105.58258145363409},{"$f":"Pomocné!AG483","v":104.37090821403189}]
[null,"5. WAVE",{"$f":"Pomocné!U488","v":106.70582010582011},{"$f":"Pomocné!V488","v":108.05079365079365},{"$f":"Pomocné!W488","v":104.72222222222223},{"$f":"Pomocné!X488","v":106.45},{"$f":"Pomocné!Y488","v":0},{"$f":"Pomocné!Z488","v":0},{"$f":"Pomocné!AA488","v":0},{"$f":"Pomocné!AB488","v":0},{"$f":"Pomocné!AC488","v":0},{"$f":"Pomocné!AD488","v":106.05000000000001},{"$f":"Pomocné!AE488","v":104.46666666666667},{"$f":"Pomocné!AF488","v":107.75767195767196},{"$f":"Pomocné!AG488","v":106.48596387520524}]
[null,"6. WAVE",{"$f":"Pomocné!U493","v":107.99047619047619},{"$f":"Pomocné!V493","v":110.71428571428571},{"$f":"Pomocné!W493","v":105.83333333333334},{"$f":"Pomocné!X493","v":0},{"$f":"Pomocné!Y493","v":0},{"$f":"Pomocné!Z493","v":0},{"$f":"Pomocné!AA493","v":0},{"$f":"Pomocné!AB493","v":0},{"$f":"Pomocné!AC493","v":0},{"$f":"Pomocné!AD493","v":0},{"$f":"Pomocné!AE493","v":106.91666666666667},{"$f":"Pomocné!AF493","v":110.40476190476191},{"$f":"Pomocné!AG493","v":108.31818522684664}]
[null,"7. WAVE",{"$f":"Pomocné!U498","v":106.76190476190476},{"$f":"Pomocné!V498","v":105.42857142857143},{"$f":"Pomocné!W498","v":0},{"$f":"Pomocné!X498","v":0},{"$f":"Pomocné!Y498","v":0},{"$f":"Pomocné!Z498","v":0},{"$f":"Pomocné!AA498","v":0},{"$f":"Pomocné!AB498","v":0},{"$f":"Pomocné!AC498","v":0},{"$f":"Pomocné!AD498","v":0},{"$f":"Pomocné!AE498","v":0},{"$f":"Pomocné!AF498","v":105.14285714285715},{"$f":"Pomocné!AG498","v":105.9322951929587}]
[null,"8. WAVE",{"$f":"Pomocné!U503","v":0},{"$f":"Pomocné!V503","v":0},{"$f":"Pomocné!W503","v":0},{"$f":"Pomocné!X503","v":0},{"$f":"Pomocné!Y503","v":0},{"$f":"Pomocné!Z503","v":0},{"$f":"Pomocné!AA503","v":0},{"$f":"Pomocné!AB503","v":0},{"$f":"Pomocné!AC503","v":0},{"$f":"Pomocné!AD503","v":0},{"$f":"Pomocné!AE503","v":0},{"$f":"Pomocné!AF503","v":0},{"$f":"Pomocné!AG503","v":0}]
[null,"9. WAVE",{"$f":"Pomocné!U508","v":0},{"$f":"Pomocné!V508","v":0},{"$f":"Pomocné!W508","v":0},{"$f":"Pomocné!X508","v":0},{"$f":"Pomocné!Y508","v":0},{"$f":"Pomocné!Z508","v":0},{"$f":"Pomocné!AA508","v":0},{"$f":"Pomocné!AB508","v":0},{"$f":"Pomocné!AC508","v":0},{"$f":"Pomocné!AD508","v":0},{"$f":"Pomocné!AE508","v":0},{"$f":"Pomocné!AF508","v":0},{"$f":"Pomocné!AG508","v":0}]
[null,"10. WAVE",{"$f":"Pomocné!U513","v":0},{"$f":"Pomocné!V513","v":0},{"$f":"Pomocné!W513","v":0},{"$f":"Pomocné!X513","v":0},{"$f":"Pomocné!Y513","v":0},{"$f":"Pomocné!Z513","v":0},{"$f":"Pomocné!AA513","v":0},{"$f":"Pomocné!AB513","v":0},{"$f":"Pomocné!AC513","v":0},{"$f":"Pomocné!AD513","v":0},{"$f":"Pomocné!AE513","v":0},{"$f":"Pomocné!AF513","v":0},{"$f":"Pomocné!AG513","v":0}]
[null,"kotle pod WAVE",{"$f":"Pomocné!U463","v":0},{"$f":"Pomocné!V463","v":0},{"$f":"Pomocné!W463","v":0},{"$f":"Pomocné!X463","v":0},{"$f":"Pomocné!Y463","v":9},{"$f":"Pomocné!Z463","v":27.75},{"$f":"Pomocné!AA463","v":27.75},{"$f":"Pomocné!AB463","v":27.75},{"$f":"Pomocné!AC463","v":12.666666666666666},{"$f":"Pomocné!AD463","v":0},{"$f":"Pomocné!AE463","v":0},{"$f":"Pomocné!AF463","v":0},{"$f":"Pomocné!AG463","v":24.375408052230686}]
[null,"kotle nad WAVE",{"$f":"Pomocné!U518","v":0},{"$f":"Pomocné!V518","v":0},{"$f":"Pomocné!W518","v":0},{"$f":"Pomocné!X518","v":0},{"$f":"Pomocné!Y518","v":0},{"$f":"Pomocné!Z518","v":0},{"$f":"Pomocné!AA518","v":0},{"$f":"Pomocné!AB518","v":0},{"$f":"Pomocné!AC518","v":0},{"$f":"Pomocné!AD518","v":0},{"$f":"Pomocné!AE518","v":0},{"$f":"Pomocné!AF518","v":0},{"$f":"Pomocné!AG518","v":0}]
["produkce tepla [GJ/mesic]","1. WAVE",{"$f":"C770/1000*C758*3.6","v":284.52632571428575},258.43848000000003,284.57999999999993,258.2604,274.64760000000001,165.06,170.56200000000001,170.56200000000001,268.55099999999999,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C782:N782)","v":2966.4227314285718}]
[null,"2. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,258.2604,208.9152,121.75200000000001,125.81040000000003,125.81040000000003,204.29100000000003,270.02922000000001,272.6748,288.53090571428572,{"$f":"SUM(C783:N783)","v":2703.6191314285716}]
[null,"3. WAVE",284.52632571428575,258.43848000000003,284.57999999999993,189.0324,140.22540000000001,121.75200000000001,125.81040000000003,125.81040000000003,136.73700000000002,185.60382000000001,272.6748,288.53090571428572,2413.7219314285721]
[null,"4. WAVE",258.44912571428569,211.90248000000003,143.5548,132.9804,78.287400000000005,0,0,0,76.437000000000012,136.98341999999997,147.28680000000003,223.87730571428574,1409.7587314285715]
[null,"5. WAVE",107.17532571428572,98.023679999999999,70.122000000000014,45.986400000000003,0,0,0,0,0,47.340719999999997,78.976799999999997,108.23180571428571,555.85673142857149]
[null,"6. WAVE",60.258685714285711,44.639999999999993,47.244000000000007,0,0,0,0,0,0,0,46.188000000000002,49.284685714285715,247.61537142857145]
[null,"7. WAVE",35.74388571428571,21.2544,0,0,0,0,0,0,0,0,0,23.467885714285718,80.466171428571428]
[null,"8. WAVE",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10. WAVE",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C783+C782+C784+C785+C786+C787+C788+C789+C790+C791","v":1315.2059999999999},{"$f":"D783+D782+D784+D785+D786+D787+D788+D789+D790+D791","v":1151.1360000000002},1114.6607999999997,884.5200000000001,702.07560000000012,408.56400000000002,422.18280000000004,422.18280000000004,686.01599999999996,909.98640000000012,1090.4760000000001,1270.4543999999999,{"$f":"SUM(C792:N792)","v":10377.460800000001}]
[null,"kotle pod WAVE",{"$f":"C780/1000*C768*3.6","v":0},{"$f":"D780/1000*D768*3.6","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C793:N793)","v":80.643600000000006}]
[null,"kotle nad WAVE",{"$f":"C781/1000*C769*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C793+C794","v":0},{"$f":"D793+D794","v":0},0,0,3.0131999999999999,23.976000000000003,24.775199999999998,24.775199999999998,4.1040000000000001,0,0,0,{"$f":"SUM(C795:N795)","v":80.643600000000006},{"$f":"O795+O792","v":10458.1044}]
["doba vyuziti vykonu [h/mesic]","1. WAVE",{"$f":"C782/3.6*1000/($B718/$B714)","v":940.89393424036302},{"$f":"D782/3.6*1000/($B718/$B714)","v":854.62460317460329},941.07142857142844,854.03571428571433,908.22619047619048,545.83333333333337,564.02777777777783,564.02777777777783,888.06547619047615,892.95376984126983,901.70238095238096,954.13659297052163,{"$f":"SUM(C796:N796)","v":9809.5989795918358}]
[null,"2. WAVE",{"$f":"C783/3.6*1000/($B718/$B714)","v":940.89393424036302},{"$f":"D783/3.6*1000/($B718/$B714)","v":854.62460317460329},941.07142857142844,854.03571428571433,690.85714285714289,402.61904761904759,416.03968253968264,416.03968253968264,675.56547619047615,892.95376984126983,901.70238095238096,954.13659297052163,{"$f":"SUM(C797:N797)","v":8940.5394557823129}]
[null,"3. WAVE",{"$f":"C784/3.6*1000/($B718/$B714)","v":940.89393424036302},{"$f":"D784/3.6*1000/($B718/$B714)","v":854.62460317460329},941.07142857142844,625.10714285714289,463.70833333333331,402.61904761904759,416.03968253968264,416.03968253968264,452.17261904761915,613.76924603174609,901.70238095238096,954.13659297052163,7981.8846938775514]
[null,"4. WAVE",{"$f":"C785/3.6*1000/($B718/$B714)","v":854.65980725623581},{"$f":"D785/3.6*1000/($B718/$B714)","v":700.73571428571427},474.71825396825398,439.75,258.88690476190476,0,0,0,252.76785714285714,452.9874999999999,487.05952380952391,740.3350056689344,4661.9005668934242]
[null,"5. WAVE",{"$f":"C786/3.6*1000/($B718/$B714)","v":354.41575963718822},{"$f":"D786/3.6*1000/($B718/$B714)","v":324.15238095238095},231.88492063492066,152.07142857142858,0,0,0,0,0,156.54999999999998,261.16666666666669,357.90941043083899,1838.1505668934242]
[null,"6. WAVE",{"$f":"C787/3.6*1000/($B718/$B714)","v":199.26814058956916},{"$f":"D787/3.6*1000/($B718/$B714)","v":147.61904761904759},156.23015873015876,0,0,0,0,0,0,0,152.73809523809524,162.97845804988663,818.83390022675746]
[null,"7. WAVE",{"$f":"C788/3.6*1000/($B718/$B714)","v":118.20068027210883},{"$f":"D788/3.6*1000/($B718/$B714)","v":70.285714285714292},0,0,0,0,0,0,0,0,0,77.605442176870753,266.09183673469386]
[null,"8. WAVE",{"$f":"C789/3.6*1000/($B718/$B714)","v":0},{"$f":"D789/3.6*1000/($B718/$B714)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"9. WAVE",{"$f":"C790/3.6*1000/($B718/$B714)","v":0},{"$f":"D790/3.6*1000/($B718/$B714)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"10. WAVE",{"$f":"C791/3.6*1000/($B718/$B714)","v":0},{"$f":"D791/3.6*1000/($B718/$B714)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"WAVY celkem",{"$f":"C792/3.6*1000/$B718","v":434.92261904761904},{"$f":"D792/3.6*1000/$B718","v":380.66666666666674},368.60476190476174,292.50000000000006,232.16785714285717,135.10714285714286,139.61071428571429,139.61071428571429,226.85714285714283,300.92142857142858,360.60714285714283,420.12380952380943,3431.6999999999994]
[null,"kotle pod WAVE",{"$f":"IFERROR(C793/3.6*1000/$E742,0)","v":0},{"$f":"IFERROR(D793/3.6*1000/$E742,0)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998]
[null,"kotle nad WAVE",{"$f":"IFERROR(C794/3.6*1000/$E743,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"kotle celkem",{"$f":"C795/3.6*1000/($E742+$E743)","v":0},{"$f":"D795/3.6*1000/($E742+$E743)","v":0},0,0,9.3000000000000007,74,76.466666666666669,76.466666666666669,12.666666666666666,0,0,0,248.89999999999998,{"$f":"O795/3.6*1000/($E742+$E743)","v":248.9}]

{"sheet":"C_pelety","index":8,"n_rows":46,"n_cols":29,"rows_kept":46,"cut":false,"hidden":false,"merged":[[17,3,17,15]]}
["INSTALOVANÝ VÝKON",null,null,null,"EKONOMICKÉ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,"EKONOMICKÉ POROVNÁNÍ"]
["Ztráta rozvodů",{"$f":"VSTUPY!B18","v":5},"%",null,"Inv. naklady kotel na pelety",{"$f":"Ekonomika!B5","v":17100},"Kc/kWinst",null,null,null,null,null,null,null,null,null,null,null,"Doba hodnoceni",{"$f":"Ekonomika!B1","v":20},"let"]
["Celková roční potřeba tepla",{"$f":"ROUNDUP('Velikost zdroje'!J26,0)","v":10450},"GJ/r",null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,null,null,null,null,null,null,null,"Diskontni mira",{"$f":"Ekonomika!B2","v":5},"%",null,null,null,null,"disk. CF = CF*(1+d)^-t"]
["Max. potřebný výkon",{"$f":"Pomocné!B67","v":762.50679153400642},"kW",null,"Cena pelet",{"$f":"Ekonomika!B8","v":245},"Kc/GJ",null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady kotel na pelety",{"$f":"Ekonomika!B5","v":17100},"Kc/kWinst",null,null,null,null,"Vyvoj cen","Elektrina [Kc/MWh]","Pelety [Kc/GJ]"]
["Min. potřebný výkon",{"$f":"Pomocné!B68","v":6},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,1,{"$f":"T5","v":2600},{"$f":"T6","v":245}]
["Vždy zajištěný výkon",{"$f":"B7+B8+B9","v":608},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena pelet",{"$f":"Ekonomika!B8","v":245},"Kc/GJ",null,null,null,null,2,{"$f":"$AA$5*(1+$T$7/100)^Z6","v":2600},{"$f":"$AB$5*(1+$T$9/100)^Z6","v":245}]
["V: prům. potřeba v LEDNU",{"$f":"ROUND('Velikost zdroje'!P3,0)","v":324},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny elektriny",{"$f":"Ekonomika!B9","v":0},"%/r (vc. infl.)",null,null,null,null,3,2600,245]
["TECH: maximum",{"$f":"ROUND('Velikost zdroje'!L72,0)","v":234},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny stepky",{"$f":"Ekonomika!B10","v":0},"%/r (vc. infl.)",null,null,null,null,4,2600,245]
["TV: denní průměr",{"$f":"ROUND('Velikost zdroje'!Q72,0)","v":50},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny pelet",{"$f":"Ekonomika!B11","v":0},"%/r (vc. infl.)",null,"NPV - jednotky: tis. Kč",null,null,5,2600,245]
["1) Max. vel. 1 jednotky",{"$f":"B4-B6","v":154.50679153400642},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2600,245]
["Instalovany vykon",{"$f":"ROUNDUP(IF(B10<120,B4+(120-B10),B4),0)","v":763},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2600,245]
["2) Max. vel. 1 jednotky ",{"$f":"B11-B6","v":155},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM",null,null,null,null,null,8,2600,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B20","v":770},"kW",null,null,null,null,9,2600,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investicni naklady",{"$f":"-B32/1000","v":-13167},"tis. Kc",null,null,null,null,10,2600,245]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B25","v":-13581.953766233766},"GJ/r",null,null,null,null,11,2600,245]
["KOTLE NA PELETY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B28","v":-1.5358636673727835},"MWh/r",null,null,null,null,12,2600,245]
["SKLADBA A ROČNÍ PROVOZNÍ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2600,245]
["potrebny vykon kotlu [kW]",{"$f":"B4","v":762.50679153400642},"kotel na min. výkon","                                                       zbývající kotle - na co nejmenší počet",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18-SUM(C20:Q20)","v":-7.4932084659935754},null,null,null,null,null,null,null,null,14,2600,245]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,null,null,null,null,null,null,null,15,2600,245]
["jmen. výkon [kW]",{"$f":"SUM(C20:Q20)","v":770},{"$f":"IF($B$5<'Kotle na pelety'!$T$6,'Kotle na pelety'!$U$6,VLOOKUP($B$5,'Kotle na pelety'!$T$6:$V$24,2))","v":20},{"$f":"IF(($B$18-$C$20)<=0,0,IF(($B$18-$C$20)<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-$C$20,'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-$C$20)>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:D20))<=0,0,IF(($B$18-SUM($C$20:D20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:D20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:D20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:E20))<=0,0,IF(($B$18-SUM($C$20:E20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:E20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:E20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:F20))<=0,0,IF(($B$18-SUM($C$20:F20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:F20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:F20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:G20))<=0,0,IF(($B$18-SUM($C$20:G20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:G20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:G20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:H20))<=0,0,IF(($B$18-SUM($C$20:H20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:H20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:H20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":50},{"$f":"IF(($B$18-SUM($C$20:I20))<=0,0,IF(($B$18-SUM($C$20:I20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:I20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:I20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:J20))<=0,0,IF(($B$18-SUM($C$20:J20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:J20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:J20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:K20))<=0,0,IF(($B$18-SUM($C$20:K20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:K20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:K20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:L20))<=0,0,IF(($B$18-SUM($C$20:L20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:L20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:L20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:M20))<=0,0,IF(($B$18-SUM($C$20:M20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:M20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:M20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:N20))<=0,0,IF(($B$18-SUM($C$20:N20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:N20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:N20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:O20))<=0,0,IF(($B$18-SUM($C$20:O20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:O20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:O20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:P20))<=0,0,IF(($B$18-SUM($C$20:P20))<=$B$12,INDEX('Kotle na pelety'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:P20),'Kotle na pelety'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:P20))>$B$12,VLOOKUP($B$12,'Kotle na pelety'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},null,"roky","Naklady-palivo-pelety","Naklady-elektrina","CF","disk. CF","NPV [tis. Kc]",null,16,2600,245]
["min. výkon [kW]",{"$f":"MIN(IF(C21:Q21>0,C21:Q21))","v":6},{"$f":"IF(C20=0,0,VLOOKUP(C20,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D20=0,0,VLOOKUP(D20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(E20=0,0,VLOOKUP(E20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(F20=0,0,VLOOKUP(F20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G20=0,0,VLOOKUP(G20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H20=0,0,VLOOKUP(H20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(I20=0,0,VLOOKUP(I20,'Kotle na pelety'!$X$5:$Z$24,2))","v":15},{"$f":"IF(J20=0,0,VLOOKUP(J20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K20=0,0,VLOOKUP(K20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L20=0,0,VLOOKUP(L20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M20=0,0,VLOOKUP(M20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N20=0,0,VLOOKUP(N20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O20=0,0,VLOOKUP(O20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P20=0,0,VLOOKUP(P20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q20=0,0,VLOOKUP(Q20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,0,0,0,{"$f":"T14","v":-13167},{"$f":"V21*(1+$T$3/100)^S21","v":-13167},{"$f":"W21","v":-13167},null,17,2600,245]
["průměrný výkon [kW]",{"$f":"Pomocné!B69","v":326.51485012646566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$T$15*AB5/1000","v":-3327.578672727273},{"$f":"$T$16*AA5/1000","v":-3.9932455351692369},{"$f":"SUM(T22:U22)","v":-3331.5719182624421},-3498.1505141755642,{"$f":"X21+W22","v":-16665.150514175562},null,18,2600,245]
["produkce tepla [GJ/r]",{"$f":"B37","v":10458.1044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-3673.0580398843426,{"$f":"X22+W23","v":-20338.208554059904},null,19,2600,245]
["účinnost výroby tepla [%]",{"$f":"'Kotle na pelety'!H13","v":77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-3856.7109418785599,-24194.919495938462,null,20,2600,245]
["spotřeba v palivu [GJ/r]",{"$f":"B23/B24*100","v":13581.953766233766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-4049.5464889724876,-28244.465984910948,null,21,2600,245]
["využití výkonu [h/r]",{"$f":"B23/3.6*1000/B20","v":3772.7649350649349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-4252.0238134211122,-32496.489798332062,null,22,2600,245]
["prům. el. příkon [W]",{"$f":"0.2224*B22+102.71","v":175.32690266812597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-4464.6250040921677,-36961.114802424228,null,23,2600,245]
["spotřeba elektřiny [MWh/r]",{"$f":"B27/1000000*8760","v":1.5358636673727835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-4687.8562542967766,-41648.971056721006,null,24,2600,245]
["náklady na palivo [Kc/r]",{"$f":"B25*$F$4","v":3327578.6727272728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-4922.2490670116149,-46571.220123732623,null,25,2600,245]
["náklady na elektřinu [Kc/r]",{"$f":"$F$3*B28","v":3993.245535169237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-5168.3615203621957,-51739.581644094818]
["provozni naklady [Kc/r]",{"$f":"B29+B30","v":3331571.9182624421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-5426.7795963803055,-57166.361240475126]
["investiční náklady  [Kc/1.r]",{"$f":"B20*$F$2","v":13167000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-5698.1185761993211,-62864.479816674444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-5983.0245050092863,-68847.504321683737,null,"Zvolena doba hodnoceni:",null,{"$f":"Ekonomika!B1","v":20},"let"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-6282.1757302597516,-75129.680051943491,null,"NPV:",null,{"$f":"VLOOKUP(AB33,S21:X46,6,TRUE)","v":-128836.68434672468},"tis. Kc"]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-6596.2845167727382,-81725.964568716226]
[null,"CELKEM","LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,15,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-6926.098742611377,-88652.063311327598]
["produkce tepla [GJ/mesic]",{"$f":"SUM(C37:N37)","v":10458.1044},{"$f":"Pomocné!B104","v":1315.2060000000001},{"$f":"Pomocné!C104","v":1151.136},{"$f":"Pomocné!D104","v":1114.6608000000001},{"$f":"Pomocné!E104","v":884.52},{"$f":"Pomocné!F104","v":705.08879999999999},{"$f":"Pomocné!G104","v":432.53999999999996},{"$f":"Pomocné!H104","v":446.95799999999997},{"$f":"Pomocné!I104","v":446.95799999999997},{"$f":"Pomocné!J104","v":690.11999999999989},{"$f":"Pomocné!K104","v":909.9864},{"$f":"Pomocné!L104","v":1090.4759999999999},{"$f":"Pomocné!M104","v":1270.4544000000001},null,null,null,null,16,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-7272.4036797419449,-95924.466991069537]
["doba vyuziti vykonu [h/mesic]",{"$f":"B37/3.6*1000/B20","v":3772.7649350649349},{"$f":"C37/3.6*1000/$B$20","v":474.46103896103904},{"$f":"D37/3.6*1000/$B$20","v":415.27272727272725},402.11428571428581,319.09090909090907,254.36103896103896,156.03896103896102,161.24025974025972,161.24025974025972,248.96103896103892,328.27792207792209,393.38961038961031,458.3168831168831,null,null,null,null,17,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-7636.023863729044,-103560.49085479858]
["doba vyuziti vykonu [%]",{"$f":"100/8760*B38","v":43.068092866038064},{"$f":"100/(24*C15)*C38","v":63.771645021645028},61.796536796536792,54.047619047619058,44.318181818181813,34.188311688311686,21.672077922077921,21.672077922077918,21.672077922077918,34.577922077922075,44.123376623376622,54.637445887445878,61.601731601731593,null,null,null,null,18,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-8017.8250569154952,-111578.31591171407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-8418.7163097612702,-119997.03222147534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-8839.652125249333,-128836.68434672468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-9281.6347315118001,-138118.31907823647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-9745.7164680873902,-147864.03554632387]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-10233.002291491761,-158097.03783781562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-10744.652406066347,-168841.69024388195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,-3327.578672727273,-3.9932455351692369,-3331.5719182624421,-11281.885026369666,-180123.5752702516]

{"sheet":"D_štěpka","index":9,"n_rows":46,"n_cols":29,"rows_kept":46,"cut":false,"hidden":false,"merged":[[17,3,17,15]]}
["INSTALOVANÝ VÝKON",null,null,null,"EKONOMICKÉ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,"EKONOMICKÉ POROVNÁNÍ"]
["Ztráta rozvodů",{"$f":"VSTUPY!B18","v":5},"%"]
["Celková roční potřeba tepla",{"$f":"ROUNDUP('Velikost zdroje'!J26,0)","v":10450},"GJ/r",null,"Inv. naklady kotel na stepku",{"$f":"Ekonomika!B4","v":23300},"Kc/kWinst",null,null,null,null,null,null,null,null,null,null,null,"Doba hodnoceni",{"$f":"Ekonomika!B1","v":20},"let",null,null,null,null,"disk. CF = CF*(1+d)^-t"]
["Max. potřebný výkon",{"$f":"Pomocné!B67","v":762.50679153400642},"kW",null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,null,null,null,null,null,null,null,"Diskontni mira",{"$f":"Ekonomika!B2","v":5},"%",null,null,null,null,"Vyvoj cen","Elektrina [Kc/MWh]","Stepka [Kc/GJ]"]
["Min. potřebný výkon",{"$f":"Pomocné!B68","v":6},"kW",null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,null,null,null,null,null,null,null,"Inv. naklady kotel na stepku",{"$f":"Ekonomika!B4","v":23300},"Kc/kWinst",null,null,null,null,1,{"$f":"T6","v":2600},{"$f":"T7","v":135}]
["Vždy zajištěný výkon",{"$f":"B7+B8+B9","v":608},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena elektriny",{"$f":"Ekonomika!B6","v":2600},"Kc/MWh",null,null,null,null,2,{"$f":"$AA$5*(1+$T$8/100)^Z6","v":2600},{"$f":"$AB$5*(1+$T$10/100)^Z6","v":135}]
["V: prům. potřeba v LEDNU",{"$f":"ROUND('Velikost zdroje'!P3,0)","v":324},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cena stepky",{"$f":"Ekonomika!B7","v":135},"Kc/GJ",null,null,null,null,3,2600,135]
["TECH: maximum",{"$f":"ROUND('Velikost zdroje'!L72,0)","v":234},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny elektriny",{"$f":"Ekonomika!B9","v":0},"%/r (vc. infl.)",null,null,null,null,4,2600,135]
["TV: denní průměr",{"$f":"ROUND('Velikost zdroje'!Q72,0)","v":50},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny stepky",{"$f":"Ekonomika!B10","v":0},"%/r (vc. infl.)",null,"NPV - jednotky: tis. Kč",null,null,5,2600,135]
["1) Max. vel. 1 jednotky",{"$f":"B4-B6","v":154.50679153400642},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rust ceny pelet",{"$f":"Ekonomika!B11","v":0},"%/r (vc. infl.)",null,null,null,null,6,2600,135]
["Instalovany vykon",{"$f":"ROUNDUP(IF(B10<120,B4+(120-B10),B4),0)","v":763},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2600,135]
["2) Max. vel. 1 jednotky ",{"$f":"B11-B6","v":155},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2600,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELKEM",null,null,null,null,null,9,2600,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inst. vykon",{"$f":"B20","v":770},"kW",null,null,null,null,10,2600,135]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31,null,null,null,null,"Investicni naklady",{"$f":"-B32/1000","v":-17941},"tis. Kc",null,null,null,null,11,2600,135]
["KOTLE NA ŠTĚPKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba paliva-pelety",{"$f":"-B25","v":-13581.953766233766},"GJ/r",null,null,null,null,12,2600,135]
["SKLADBA A ROČNÍ PROVOZNÍ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spotreba elektriny",{"$f":"-B28","v":-5.9241947438411051},"MWh/r",null,null,null,null,13,2600,135]
["potrebny vykon kotlu [kW]",{"$f":"B4","v":762.50679153400642},"kotel na min. vykon","zbyvajici kotle - na co nejmensi pocet",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B18-SUM(C20:Q20)","v":-7.4932084659935754},null,null,null,null,null,null,null,null,14,2600,135]
[null,"CELKEM","1. kotel","2. kotel","3. kotel","4. kotel","5. kotel","6. kotel","7. kotel","8. kotel","9. kotel","10. kotel","11. kotel","12. kotel","13. kotel","14. kotel","15. kotel",null,null,null,null,null,null,null,null,15,2600,135]
["jmen. vykon [kW]",{"$f":"SUM(C20:Q20)","v":770},{"$f":"IF($B$5<'Kotle na štěpku'!$T$6,'Kotle na štěpku'!$U$6,VLOOKUP($B$5,'Kotle na štěpku'!$T$6:$V$24,2))","v":20},{"$f":"IF(($B$18-$C$20)<=0,0,IF(($B$18-$C$20)<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-$C$20,'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-$C$20)>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:D20))<=0,0,IF(($B$18-SUM($C$20:D20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:D20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:D20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:E20))<=0,0,IF(($B$18-SUM($C$20:E20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:E20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:E20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:F20))<=0,0,IF(($B$18-SUM($C$20:F20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:F20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:F20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:G20))<=0,0,IF(($B$18-SUM($C$20:G20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:G20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:G20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":140},{"$f":"IF(($B$18-SUM($C$20:H20))<=0,0,IF(($B$18-SUM($C$20:H20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:H20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:H20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":50},{"$f":"IF(($B$18-SUM($C$20:I20))<=0,0,IF(($B$18-SUM($C$20:I20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:I20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:I20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:J20))<=0,0,IF(($B$18-SUM($C$20:J20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:J20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:J20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:K20))<=0,0,IF(($B$18-SUM($C$20:K20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:K20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:K20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:L20))<=0,0,IF(($B$18-SUM($C$20:L20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:L20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:L20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:M20))<=0,0,IF(($B$18-SUM($C$20:M20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:M20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:M20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:N20))<=0,0,IF(($B$18-SUM($C$20:N20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:N20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:N20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:O20))<=0,0,IF(($B$18-SUM($C$20:O20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:O20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:O20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},{"$f":"IF(($B$18-SUM($C$20:P20))<=0,0,IF(($B$18-SUM($C$20:P20))<=$B$12,INDEX('Kotle na štěpku'!$Q$5:$Q$24,MATCH($B$18-SUM($C$20:P20),'Kotle na štěpku'!$Q$5:$Q$24,-1)),IF(($B$18-SUM($C$20:P20))>$B$12,VLOOKUP($B$12,'Kotle na štěpku'!$U$5:$U$24,TRUE),\"CHYBA\")))","v":0},null,"roky","Naklady-palivo-stepka","Naklady-elektrina","CF","disk. CF","NPV [tis. Kc]",null,16,2600,135]
["min. vykon [kW]",{"$f":"MIN(IF(C21:Q21>0,C21:Q21))","v":6},{"$f":"IF(C20=0,0,VLOOKUP(C20,'Kotle na pelety'!$X$5:$Z$24,2))","v":6},{"$f":"IF(D20=0,0,VLOOKUP(D20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(E20=0,0,VLOOKUP(E20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(F20=0,0,VLOOKUP(F20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(G20=0,0,VLOOKUP(G20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(H20=0,0,VLOOKUP(H20,'Kotle na pelety'!$X$5:$Z$24,2))","v":42},{"$f":"IF(I20=0,0,VLOOKUP(I20,'Kotle na pelety'!$X$5:$Z$24,2))","v":15},{"$f":"IF(J20=0,0,VLOOKUP(J20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(K20=0,0,VLOOKUP(K20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(L20=0,0,VLOOKUP(L20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(M20=0,0,VLOOKUP(M20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(N20=0,0,VLOOKUP(N20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(O20=0,0,VLOOKUP(O20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(P20=0,0,VLOOKUP(P20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},{"$f":"IF(Q20=0,0,VLOOKUP(Q20,'Kotle na pelety'!$X$5:$Z$24,2))","v":0},null,0,0,0,{"$f":"T15","v":-17941},{"$f":"V21*(1+$T$4/100)^S21","v":-17941},{"$f":"W21","v":-17941},null,17,2600,135]
["prumerny vykon [kW]",{"$f":"Pomocné!B69","v":326.51485012646566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$T$16*AB5/1000","v":-1833.5637584415583},{"$f":"$T$17*AA5/1000","v":-15.402906333986873},{"$f":"SUM(T22:U22)","v":-1848.9666647755453},-1941.4149980143227,{"$f":"X21+W22","v":-19882.414998014323},null,18,2600,135]
["produkce tepla [GJ/r]",{"$f":"B37","v":10458.1044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$T$16*AB6/1000","v":-1833.5637584415583},-15.402906333986873,-1848.9666647755453,-2038.4857479150387,{"$f":"X22+W23","v":-21920.900745929361},null,19,2600,135]
["provozni tepelná účinnost [%]",{"$f":"'Kotle na pelety'!H13","v":77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2140.410035310791,-24061.31078124015,null,20,2600,135]
["spotřeba v palivu [GJ/r]",{"$f":"B23/B24*100","v":13581.953766233766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2247.43053707633,-26308.741318316479,null,21,2600,135]
["vyuziti vykonu [h/r]",{"$f":"B23/3.6*1000/B20","v":3772.7649350649349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2359.8020639301467,-28668.543382246626,null,22,2600,135]
["el. prikon [W]",{"$f":"2.0531*B22+5.9103","v":676.27793879464673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2477.792167126654,-31146.335549373282,null,23,2600,135]
["spotřeba elektřiny [MWh/r]",{"$f":"B27/1000000*8760","v":5.9241947438411051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2601.6817754829872,-33748.017324856271,null,24,2600,135]
["náklady na palivo [Kc/r]",{"$f":"B25*$F$5","v":1833563.7584415583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2731.7658642571359,-36479.783189113405,null,25,2600,135]
["náklady na elektřinu [Kc/r]",{"$f":"$F$4*B28","v":15402.906333986874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-2868.354157469993,-39348.137346583397]
["provozni naklady [Kc/r]",{"$f":"B29+B30","v":1848966.6647755452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-3011.7718653434927,-42359.90921192689]
["investiční náklady  [Kc/1.r]",{"$f":"B20*$F$3","v":17941000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-3162.3604586106676,-45522.269670537557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-3320.4784815412004,-48842.748152078755,null,"Zvolena doba hodnoceni:",null,{"$f":"Ekonomika!B1","v":20},"let"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-3486.502405618261,-52329.250557697014,null,"NPV:",null,{"$f":"VLOOKUP(AB33,S21:X46,6,TRUE)","v":-82135.739219000767},"tis. Kc"]
["MĚSÍČNÍ PROVOZNÍ PARAMETRY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-3660.8275258991735,-55990.078083596185]
[null,"CELKEM","LEDEN","ÚNOR","BŘEZEN","DUBEN","KVĚTEN","ČERVEN","ČERVENEC","SRPEN","ZÁŘÍ","ŘÍJEN","LISTOPAD","PROSINEC",null,null,null,null,15,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-3843.8689021941332,-59833.946985790317]
["produkce tepla [GJ/mesic]",{"$f":"SUM(C37:N37)","v":10458.1044},{"$f":"Pomocné!B104","v":1315.2060000000001},{"$f":"Pomocné!C104","v":1151.136},{"$f":"Pomocné!D104","v":1114.6608000000001},{"$f":"Pomocné!E104","v":884.52},{"$f":"Pomocné!F104","v":705.08879999999999},{"$f":"Pomocné!G104","v":432.53999999999996},{"$f":"Pomocné!H104","v":446.95799999999997},{"$f":"Pomocné!I104","v":446.95799999999997},{"$f":"Pomocné!J104","v":690.11999999999989},{"$f":"Pomocné!K104","v":909.9864},{"$f":"Pomocné!L104","v":1090.4759999999999},{"$f":"Pomocné!M104","v":1270.4544000000001},null,null,null,null,16,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-4036.0623473038395,-63870.00933309416]
["doba vyuziti vykonu [h/mesic]",{"$f":"B37/3.6*1000/B20","v":3772.7649350649349},{"$f":"C37/3.6*1000/$B$20","v":474.46103896103904},{"$f":"D37/3.6*1000/$B$20","v":415.27272727272725},402.11428571428581,319.09090909090907,254.36103896103896,156.03896103896102,161.24025974025972,161.24025974025972,248.96103896103892,328.27792207792209,393.38961038961031,458.3168831168831,null,null,null,null,17,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-4237.865464669032,-68107.874797763187]
["doba vyuziti vykonu [%]",{"$f":"100/8760*B38","v":43.068092866038064},{"$f":"100/(24*C15)*C38","v":63.771645021645028},61.796536796536792,54.047619047619058,44.318181818181813,34.188311688311686,21.672077922077921,21.672077922077918,21.672077922077918,34.577922077922075,44.123376623376622,54.637445887445878,61.601731601731593,null,null,null,null,18,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-4449.7587379024835,-72557.633535665664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-4672.2466747976077,-77229.880210463278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-4905.8590085374881,-82135.739219000767]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-5151.1519589643622,-87286.891177965124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-5408.7095569125804,-92695.600734877706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-5679.1450347582104,-98374.74576963592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-5963.1022864961196,-104337.84805613203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,-1833.5637584415583,-15.402906333986873,-1848.9666647755453,-6261.2574008209258,-110599.10545695295]

{"sheet":"Kotle na pelety","index":10,"n_rows":24,"n_cols":26,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,1,19,1],[20,1,21,1],[2,13,4,13]]}
["PARAMETRY ZDROJŮ - PELETOVE KOTLE"]
[]
["Min. tepelný výkon",null,"Fröling","Příkon v palivu","Jm. tepelný výkon","Min. tepelný výkon","Jmenovitá tepelná účinnost","Odhad provozní účinnosti","Spotřeba elektřiny","Svorkový elektrický výkon","Svorková elektrická účinnost","Celková účinnost",null,"Min. vykon (% z max. vykonu)",null,"Min. tepelný výkon","Jm. tepelný výkon","Jmenovitá tepelná účinnost",null,"Min. tepelný výkon","Jm. tepelný výkon","Jmenovitá tepelná účinnost",null,"Jm. tepelný výkon","Min. tepelný výkon","Jmenovitá tepelná účinnost"]
["kW",null,null,"kW","kW","kW","%","%","W","W","%","%",null,null,null,"kW","kW","%",null,"kW","kW","%",null,"kW","kW","%"]
[0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"Q5/100*30","v":105},350,89,null,0,0,100,null,0,0,100]
[3.1,"Automatické kotle na pelety Föling","Kotel P4 8",{"$f":"E6/G6*100","v":11.931818181818182},10.5,3.1,88,77,96,null,null,null,null,{"$f":"100/E6*F6","v":29.523809523809526},null,90,300,89,null,{"$f":"U6/100*30","v":3},10,88,null,10,{"$f":"X6/100*30","v":3},88]
[3.2,null,"Kotel P4 15",16.93181818181818,14.9,3.2,88,77,{"$f":"0.2224*E7+102.71","v":106.02376},null,null,null,null,21.476510067114095,null,75,250,89,null,4.5,15,88,null,15,4.5,88]
[6,null,"Kotel P4 20",22.727272727272727,20,6,88,77,110,null,null,null,null,30,null,60,200,89,null,6,20,88,null,20,6,88]
[7.5,null,"Kotel P4 25",28.40909090909091,25,7.5,88,77,110,null,null,null,null,30,null,54,180,89,null,9,30,88.5,null,30,9,88.5]
[8.9,null,"Kotel P4 32",36.158192090395481,32,8.9,88.5,77,110,null,null,null,null,{"$f":"100/E10*F10","v":27.8125},null,48,160,89,null,12,40,88.5,null,40,12,88.5]
[9,null,"Kotel P4 38",42.93785310734463,38,9,88.5,77,110,null,null,null,null,23.684210526315791,null,42,140,89,null,15,50,89,null,50,15,89]
[14.4,null,"Kotel P4 48",54.237288135593218,48,14.4,88.5,77,120,null,null,null,null,30.000000000000004,null,36,120,89,null,18,60,89,null,60,18,89]
[17.3,null,"Kotel P4 60",65.730337078651687,58.5,17.3,89,77,120,null,null,null,null,29.572649572649574,null,30,100,89,null,21,70,89,null,70,21,89]
[24,null,"Kotel P4 80",89.887640449438194,80,24,89,77,120,null,null,null,null,30,null,27,90,89,null,24,80,89,null,80,24,89]
[30,null,"Kotel P4 100",112.35955056179776,100,30,89,77,120,null,null,null,null,30,null,24,80,89,null,27,90,89,null,90,27,89]
[36,null,"Kotel PT4e 120",134.83146067415731,120,36,89,77,{"$f":"0.2224*E16+102.71","v":129.398},null,null,null,null,30,null,21,70,89,null,30,100,89,null,100,30,89]
[39,null,"Kotel PT4 130",146.06741573033707,130,39,89,77,131.62199999999999,null,null,null,null,30,null,18,60,89,null,36,120,89,null,120,36,89]
[45,null,"Kotel PT4 150",168.53932584269663,150,45,89,77,136.07,null,null,null,null,30,null,15,50,89,null,42,140,89,null,140,42,89]
[59,null,"Kotel PT4e 200",223.59550561797752,199,59,89,77,146.9676,null,null,null,null,29.64824120603015,null,12,40,88.5,null,48,160,89,null,160,48,89]
[75,null,"Kotel PT4e 250",280.89887640449439,250,75,89,77,158.31,null,null,null,null,30,null,9,30,88.5,null,54,180,89,null,180,54,89]
[99,"ETA","Kotel ETA 333",null,333,99,null,null,176.76919999999998,null,null,null,null,29.72972972972973,null,6,20,88,null,60,200,89,null,200,60,89]
[105,null,"Kotel ETA 350",null,350,105,null,null,180.54999999999998,null,null,null,null,30,null,4.5,15,88,null,75,250,89,null,250,75,89]
[null,"KGJ","WAVE 120",160,120,{"$f":"E23*0.6","v":72},{"$f":"E23/D23*100","v":75},70,2200,8200,{"$f":"(1/G23*H23*5.12)","v":4.7786666666666671},{"$f":"G23+K23","v":79.778666666666666},null,{"$f":"100/E23*F23","v":60},null,3,10,88,null,90,300,89,null,300,90,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,100,null,105,350,89,null,350,105,89]

{"sheet":"Kotle na štěpku","index":11,"n_rows":23,"n_cols":26,"rows_kept":23,"cut":false,"hidden":false,"merged":[[5,1,19,1],[20,1,21,1],[2,13,4,13]]}
["PARAMETRY ZDROJŮ - PELETOVE KOTLE"]
[]
["Min. tepelný výkon",null,null,"Příkon v palivu","Jm. tepelný výkon","Min. tepelný výkon","Jmenovitá tepelná účinnost","Odhad provozní účinnosti","Spotřeba elektřiny","Svorkový elektrický výkon","Svorková elektrická účinnost","Celková účinnost",null,"Min. vykon (% z max. vykonu)",null,"Min. tepelný výkon","Jm. tepelný výkon","Jmenovitá tepelná účinnost",null,"Min. tepelný výkon","Jm. tepelný výkon","Jmenovitá tepelná účinnost",null,"Jm. tepelný výkon","Min. tepelný výkon","Jmenovitá tepelná účinnost"]
["kW",null,null,"kW","kW","kW","%","%","W","W","%","%",null,null,null,"kW","kW","%",null,"kW","kW","%",null,"kW","kW","%"]
[0,null,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"Q5/100*30","v":105},350,89,null,0,0,100,null,0,0,100]
[3.1,"Automatické kotle na štěpku ETA eHACK",20,{"$f":"E6/G6*100","v":22.727272727272727},20,{"$f":"E6/100*30","v":6},88,77,74,null,null,null,null,{"$f":"100/E6*F6","v":30},null,90,300,89,null,{"$f":"U6/100*30","v":6},20,88,null,20,{"$f":"X6/100*30","v":6},88]
[3.2,null,25,28.863636363636363,25.4,7.5,88,77,83,null,null,null,null,{"$f":"100/E7*F7","v":29.527559055118111},null,75,250,89,null,9,30,88.5,null,30,9,88.5]
[6,null,32,36.363636363636367,32,7.5,88,77,94,null,null,null,null,23.4375,null,60,200,89,null,12,40,88.5,null,40,12,88.5]
[7.5,null,45,51.136363636363633,45,7.5,88,77,121,null,null,null,null,16.666666666666668,null,54,180,89,null,15,50,89,null,50,15,89]
[8.9,null,50,56.38418079096045,49.9,14.9,88.5,77,124,null,null,null,null,{"$f":"100/E10*F10","v":29.859719438877761},null,48,160,89,null,18,60,89,null,60,18,89]
[9,null,100,112.88135593220339,99.9,29.9,88.5,77,176,null,null,null,null,29.929929929929923,null,42,140,89,null,21,70,89,null,70,21,89]
[14.4,null,110,124.18079096045199,109.9,32.9,88.5,77,176,null,null,null,null,29.936305732484072,null,36,120,89,null,24,80,89,null,80,24,89]
[17.3,null,120,134.71910112359552,119.9,35.9,89,77,176,null,null,null,null,29.941618015012505,null,30,100,89,null,27,90,89,null,90,27,89]
[24,null,130,144.83146067415731,128.9,38.9,89,77,176,null,null,null,null,30.178432893716057,null,27,90,89,null,30,100,89,null,100,30,89]
[30,null,180,202.13483146067418,179.9,53.9,89,77,473,null,null,null,null,29.961089494163424,null,24,80,89,null,36,120,89,null,120,36,89]
[36,null,200,224.60674157303373,199.9,59.9,89,77,473,null,null,null,null,29.964982491245625,null,21,70,89,null,42,140,89,null,140,42,89]
[39,null,220,247.07865168539325,219.9,65.900000000000006,89,77,473,null,null,null,null,29.968167348794907,null,18,60,89,null,48,160,89,null,160,48,89]
[45,null,240,267.41573033707863,238,71.400000000000006,89,77,473,null,null,null,null,30.000000000000004,null,15,50,89,null,54,180,89,null,180,54,89]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,40,88.5,null,60,200,89,null,200,60,89]
[75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,30,88.5,null,75,250,89,null,250,75,89]
[99,"ETA","Kotel ETA 333",null,333,99,null,null,null,null,null,null,null,29.72972972972973,null,6,20,88,null,90,300,89,null,300,90,89]
[105,null,"Kotel ETA 350",null,350,105,null,null,null,null,null,null,null,30,null,0,0,100,null,105,350,89,null,350,105,89]
[null,"KGJ","WAVE 120",160,120,{"$f":"E23*0.6","v":72},{"$f":"E23/D23*100","v":75},70,2200,8200,{"$f":"(1/G23*H23*5.12)","v":4.7786666666666671},{"$f":"G23+K23","v":79.778666666666666},null,{"$f":"100/E23*F23","v":60}]

{"sheet":"Ekonomika","index":12,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Doba hodnoceni",{"$f":"VSTUPY!F7","v":20},"let"]
["Diskontni mira",{"$f":"VSTUPY!F8","v":5},"%"]
["Inv. naklady WAVE",{"$f":"VSTUPY!F12","v":3672600},"Kc/120 kWinst."]
["Inv. naklady kotel na stepku",{"$f":"VSTUPY!F13","v":23300},"Kc/kWinst"]
["Inv. naklady kotel na pelety",{"$f":"VSTUPY!F14","v":17100},"Kc/kWinst"]
["Cena elektriny",{"$f":"VSTUPY!F15","v":2600},"Kc/MWh"]
["Cena stepky",{"$f":"VSTUPY!F16","v":135},"Kc/GJ"]
["Cena pelet",{"$f":"VSTUPY!F17","v":245},"Kc/GJ"]
["Rust ceny elektriny",{"$f":"VSTUPY!F9","v":0},"%/r (vc. infl.)"]
["Rust ceny stepky",{"$f":"VSTUPY!F10","v":0},"%/r (vc. infl.)"]
["Rust ceny pelet",{"$f":"VSTUPY!F11","v":0},"%/r (vc. infl.)"]

{"sheet":"Data","index":13,"n_rows":141,"n_cols":17,"rows_kept":141,"cut":false,"hidden":false,"merged":[[65,0,69,0],[67,4,67,5],[65,4,66,5]]}
["ZADÁNÍ"]
["Podíl na technologie","Vnitřní teplota","Ztráta","Podíl na TUV","Doba provozu techn."]
["%","°C","%","%","h/den"]
[0,16,0,0,8]
[5,17,1,5,12]
[10,18,2,10,16]
[15,19,3,15,24]
[20,20,4,20]
[25,21,5,25]
[30,22,6,30]
[35,23,7,35]
[40,24,8,40]
[45,25,9,45]
[50,26,10,50]
[55,27,11,55]
[60,28,12,60]
[65,null,13,65]
[70,null,14,70]
[75,null,15,75]
[80,null,16,80]
[85,null,17,85]
[90,null,18,90]
[95,null,19,95]
[100,null,20,100]
[]
[]
[]
["DLOUHODOBÝ NORMÁL TEPLOTY VZDUCHU 1981-2010"]
["zdroj:","ČHMÚ","https://www.chmi.cz/historicka-data/pocasi/uzemni-teploty#"]
[]
[null,"leden","únor","březen","duben","květen","červen","červenec","srpen","září","říjen","listopad","prosinec",null,null,"VZDY NEJCHLADNEJSI LEDEN"]
["Praha a Středočeský",-1.2,-0.2,3.7,8.6,13.7,16.5,18.5,18,13.5,8.6999999999999993,3.4,-0.1,{"$f":"AVERAGE(B32:F32,K32:M32)","v":4.5749999999999993},"°C",{"$f":"MIN(B32:O32)","v":-1.2},{"$f":"P32-B32","v":0}]
["Jihočeský",-2.2000000000000002,-1.3,2.5,7.2,12.5,15.3,17.3,16.7,12.3,7.6,2.4,-1.2,3.4374999999999996,"°C",{"$f":"MIN(B33:O33)","v":-2.2000000000000002},{"$f":"P33-B33","v":0}]
["Plzeňský",-1.8,-1,2.8,7.4,12.5,15.4,17.399999999999999,16.8,12.4,7.6,2.5,-0.8,3.65,"°C",-1.8,0]
["Karlovarský",-2.4,-1.7,1.9,6.5,11.6,14.5,16.399999999999999,15.8,11.7,7,1.9,-1.5,2.9124999999999996,"°C",-2.4,0]
["Ústecký",-1.4,-0.4,3.4,8.1999999999999993,13.2,15.9,18,17.5,13,8.1999999999999993,3,-0.4,4.2250000000000005,"°C",-1.4,0]
["Liberecký",-2.2000000000000002,-1.3,2.2000000000000002,7.1,12.4,15.1,17.100000000000001,16.399999999999999,12.2,7.7,2.7,-1.1000000000000001,3.4374999999999996,"°C",-2.2000000000000002,0]
["Královéhradecký",-2.2000000000000002,-1.2,2.6,7.8,13,15.7,17.7,17.100000000000001,12.7,8,2.8,-1.1000000000000001,3.7124999999999999,"°C",-2.2000000000000002,0]
["Pardubický",-2.1,-1,2.8,8,13.2,15.9,17.899999999999999,17.399999999999999,12.9,8.1999999999999993,2.9,-1,3.8749999999999996,"°C",-2.1,0]
["Vysočina",-2.6,-1.5,2.2000000000000002,7.4,12.6,15.4,17.3,16.899999999999999,12.4,7.6,2.2999999999999998,-1.6,3.3000000000000003,"°C",-2.6,0]
["Jihomoravský",-1.7,-0.2,3.9,9.3000000000000007,14.4,17.2,19.3,18.8,14.1,9,3.6,-0.6,4.7125000000000004,"°C",-1.7,0]
["Olomoucký",-2.5,-1.3,2.5,7.9,13.1,15.8,17.899999999999999,17.399999999999999,12.9,8.1,2.8,-1.3,3.6624999999999996,"°C",-2.5,0]
["Zlínský",-2.2000000000000002,-0.9,2.9,8.5,13.6,16.3,18.3,17.8,13.2,8.5,3.4,-1,4.0999999999999996,"°C",-2.2000000000000002,0]
["Moravskoslezský",-2.2999999999999998,-1.3,2.4,7.6,12.8,15.6,17.7,17.100000000000001,12.7,8.1999999999999993,3,-1.2,3.6500000000000004,"°C",-2.2999999999999998,0]
[]
[]
["CHARAKTERISTIKY OTOPNÉHO OBDOBÍ (t_em = 15 °C)"]
["zdroj:","tzb-info.cz","https://vytapeni.tzb-info.cz/tabulky-a-vypocty/25-venkovni-vypoctove-teploty-a-otopna-obdobi-dle-lokalit"]
[]
[null,"venk. výp. tepl.","délka otop. obd.","prum. tepl.","otop. kveten","otop. zari",null,"odchylka v roční potřebě tepla proti zadání",null,null,null,"leden",31]
[null,"°C","dny","°C","dny","dny",null,"%",null,null,null,"únor",28]
["Praha a Středočeský",{"$f":"H116","v":-13.090909090909092},{"$f":"ROUND(H118,0)","v":272},{"$f":"H117","v":5.3545454545454545},{"$f":"ROUND((C52-$M$62)/2,0)","v":30},{"$f":"C52-$M$62-E52","v":30},null,-1.4575802387994157,null,null,null,"březen",31]
["Jihočeský",{"$f":"H72","v":-15.857142857142858},{"$f":"ROUND(H74,0)","v":290},{"$f":"H73","v":5},{"$f":"ROUND((C53-$M$62)/2,0)","v":39},{"$f":"C53-$M$62-E53","v":39},null,0.5402298850574534,null,null,null,"duben",30]
["Plzeňský",{"$f":"H111","v":-14.4},{"$f":"ROUND(H113,0)","v":284},{"$f":"H112","v":5},36,36,null,0.30046948356807879,null,null,null,"květen"]
["Karlovarský",{"$f":"H85","v":-15},{"$f":"ROUND(H87,0)","v":299},{"$f":"H86","v":5.2333333333333334},44,43,null,4.3455612009935161,null,null,null,"červen"]
["Ústecký",{"$f":"H127","v":-12},{"$f":"ROUND(H129,0)","v":262},{"$f":"H128","v":5.2285714285714278},25,25,null,2.2295391793524257,null,null,null,"červenec"]
["Liberecký",{"$f":"H93","v":-17.25},{"$f":"ROUND(H95,0)","v":295},{"$f":"H94","v":5},{"$f":"ROUND((C57-$M$62)/2,0)","v":42},41,null,-0.18531073446328741,null,null,null,"srpen"]
["Královéhradecký",{"$f":"H89","v":-15},{"$f":"ROUND(H91,0)","v":286},{"$f":"H90","v":5},37,37,null,-0.73659673659671432,null,null,null,"září"]
["Pardubický",{"$f":"H107","v":-13.5},{"$f":"ROUND(H109,0)","v":279},{"$f":"H108","v":5.2000000000000011},34,33,null,0.78465562336529004,null,null,null,"říjen",31]
["Vysočina",{"$f":"H134","v":-15},{"$f":"ROUND(H136,0)","v":303},{"$f":"H135","v":4.8199999999999994},{"$f":"ROUND((C60-$M$62)/2,0)","v":46},45,null,-2.1684777173369576,null,null,null,"listopad",30]
["Jihomoravský",{"$f":"H85","v":-15},{"$f":"ROUND(H81,0)","v":258},{"$f":"H80","v":5.0999999999999996},23,23,null,-1.2928567712397907,null,null,null,"prosinec",31]
["Olomoucký",{"$f":"H103","v":-14.25},{"$f":"ROUND(H105,0)","v":265},{"$f":"H104","v":5.0750000000000002},27,26,null,4.054865522581462,null,null,null,null,{"$f":"SUM(M50:M61)","v":212}]
["Zlínský",{"$f":"H139","v":-12.75},{"$f":"ROUND(H141,0)","v":263},{"$f":"H140","v":5.0250000000000004},26,25,null,1.319689977592567]
["Moravskoslezský",{"$f":"H97","v":-15.5},{"$f":"ROUND(H99,0)","v":278},{"$f":"H98","v":5.1333333333333329},33,33,null,2.0292286350292024]
[]
["Lokalita (místo měření)",null,"Nadmořská","Venkovní","Otopné období pro"]
[null,null,"výška","výpočtová"]
[null,null,null,"teplota","tem=15 °"]
[null,"Kraj","h","te","tes","d"]
[null,null,"[m]","[°C]","[°C]","[dny]"]
["České Budějovice","Jihočeský",384,-15,5.0999999999999996,279,"Jihočeský"]
["Český Krumlov","Jihočeský",489,-18,4.5999999999999996,288,"t_e",{"$f":"AVERAGE(D71:D77)","v":-15.857142857142858},"°C"]
["Jindřichův Hradec","Jihočeský",478,-15,5,296,"t_es",{"$f":"AVERAGE(E71:E77)","v":5},"°C"]
["Písek","Jihočeský",348,-15,5,284,"d",{"$f":"AVERAGE(F71:F77)","v":290.14285714285717},"dny"]
["Prachatice","Jihočeský",574,-18,5.0999999999999996,307]
["Strakonice","Jihočeský",392,-15,5.2,288]
["Tábor","Jihočeský",480,-15,5,289]
["Blansko (Dolní Lhota)","Jihomoravský",273,-15,5.0999999999999996,275,"Jihomoravský"]
["Brno","Jihomoravský",227,-12,5.0999999999999996,263,"t_e",{"$f":"AVERAGE(D78:D83)","v":-12.5},"°C"]
["Břeclav (Lednice)","Jihomoravský",159,-12,5.2,253,"t_es",{"$f":"AVERAGE(E78:E83)","v":5.0999999999999996},"°C"]
["Hodonín","Jihomoravský",162,-12,5.0999999999999996,240,"d",{"$f":"AVERAGE(F78:F83)","v":257.83333333333331},"dny"]
["Vyškov","Jihomoravský",245,-12,4.9000000000000004,260]
["Znojmo","Jihomoravský",289,-12,5.2,256]
["Cheb","Karlovarský",448,-15,5.2,306,"Karlovarský"]
["Karlovy Vary","Karlovarský",379,-15,5.0999999999999996,293,"t_e",{"$f":"AVERAGE(D84:D86)","v":-15},"°C"]
["Sokolov","Karlovarský",405,-15,5.4,297,"t_es",{"$f":"AVERAGE(E84:E86)","v":5.2333333333333334},"°C"]
["Hradec Králové","Královéhradecký",244,-12,5.2,279,"d",{"$f":"AVERAGE(F84:F86)","v":298.66666666666669},"dny"]
["Jičín (Libáň)","Královéhradecký",278,-15,5.2,268,"Královéhradecký"]
["Náchod (Kleny)","Královéhradecký",344,-15,4.8,292,"t_e",{"$f":"AVERAGE(D87:D91)","v":-15},"°C"]
["Rychnov n/Kněžnou (Slatina)","Královéhradecký",325,-15,4.8,291,"t_es",{"$f":"AVERAGE(E87:E91)","v":5},"°C"]
["Trutnov","Královéhradecký",428,-18,5,298,"d",{"$f":"AVERAGE(F87:F91)","v":285.60000000000002},"dny"]
["Česká Lípa","Liberecký",276,-15,5.0999999999999996,282,"Liberecký"]
["Jablonec nad Nisou (Liberec)","Liberecký",502,-18,5.0999999999999996,298,"t_e",{"$f":"AVERAGE(D92:D95)","v":-17.25},"°C"]
["Liberec","Liberecký",357,-18,5.0999999999999996,298,"t_es",{"$f":"AVERAGE(E92:E95)","v":5},"°C"]
["Semily (Libštát)","Liberecký",334,-18,4.7,303,"d",{"$f":"AVERAGE(F92:F95)","v":295.25},"dny"]
["Bruntál","Moravskoslezský",546,-18,4.8,315,"Moravskoslezský"]
["Frýdek-Místek","Moravskoslezský",300,-15,5.0999999999999996,269,"t_e",{"$f":"AVERAGE(D96:D101)","v":-15.5},"°C"]
["Karviná","Moravskoslezský",230,-15,5.3,267,"t_es",{"$f":"AVERAGE(E96:E101)","v":5.1333333333333329},"°C"]
["Nový Jičín","Moravskoslezský",284,-15,5.2,280,"d",{"$f":"AVERAGE(F96:F101)","v":277.5},"dny"]
["Opava","Moravskoslezský",258,-15,5.2,274]
["Ostrava","Moravskoslezský",217,-15,5.2,260]
["Olomouc","Olomoucký",226,-15,5,262,"Olomoucký"]
["Prostějov","Olomoucký",226,-15,5,261,"t_e",{"$f":"AVERAGE(D102:D105)","v":-14.25},"°C"]
["Přerov","Olomoucký",212,-12,5.0999999999999996,259,"t_es",{"$f":"AVERAGE(E102:E105)","v":5.0750000000000002},"°C"]
["Šumperk","Olomoucký",317,-15,5.2,277,"d",{"$f":"AVERAGE(F102:F105)","v":264.75},"dny"]
["Chrudim","Pardubický",276,-12,5.9,276,"Pardubický"]
["Pardubice","Pardubický",223,-12,5.2,265,"t_e",{"$f":"AVERAGE(D106:D109)","v":-13.5},"°C"]
["Svitavy (Moravská Třebová)","Pardubický",447,-15,4.8,286,"t_es",{"$f":"AVERAGE(E106:E109)","v":5.2000000000000011},"°C"]
["Ústí nad Orlicí","Pardubický",332,-15,4.9000000000000004,289,"d",{"$f":"AVERAGE(F106:F109)","v":279},"dny"]
["Domažlice","Plzeňský",428,-15,5.0999999999999996,284,"Plzeňský"]
["Klatovy","Plzeňský",409,-15,5.2,286,"t_e",{"$f":"AVERAGE(D110:D114)","v":-14.4},"°C"]
["Plzeň","Plzeňský",311,-12,4.8,272,"t_es",{"$f":"AVERAGE(E110:E114)","v":5},"°C"]
["Rokycany (Příbram)","Plzeňský",363,-15,4.9000000000000004,290,"d",{"$f":"AVERAGE(F110:F114)","v":284.2},"dny"]
["Tachov (Stříbro)","Plzeňský",496,-15,5,289]
["Benešov","Praha a Středočeský",327,-15,5.2,280,"Praha a Středočeský"]
["Beroun (Králův Dvůr)","Praha a Středočeský",229,-12,5.3,268,"t_e",{"$f":"AVERAGE(D115:D125)","v":-13.090909090909092},"°C"]
["Kladno (Lány)","Praha a Středočeský",380,-15,5,300,"t_es",{"$f":"AVERAGE(E115:E125)","v":5.3545454545454545},"°C"]
["Kolín","Praha a Středočeský",223,-12,5.9,257,"d",{"$f":"AVERAGE(F115:F125)","v":272.09090909090907},"dny"]
["Kutná Hora (Kolín)","Praha a Středočeský",253,-12,5.9,257]
["Mělník","Praha a Středočeský",155,-12,5.3,261]
["Mladá Boleslav","Praha a Středočeský",230,-12,5.0999999999999996,267]
["Nymburk (Poděbrady)","Praha a Středočeský",186,-12,5.5,262]
["Praha (Karlov)","Praha a Středočeský",181,-12,5.0999999999999996,254]
["Příbram","Praha a Středočeský",502,-15,4.9000000000000004,290]
["Rakovník","Praha a Středočeský",332,-15,5.7,297]
["Děčín (Březiny,Libverda)","Ústecký",141,-12,5.5,269,"Ústecký"]
["Chomutov (Ervěnice)","Ústecký",330,-12,5.2,264,"t_e",{"$f":"AVERAGE(D126:D132)","v":-12},"°C"]
["Litoměřice","Ústecký",171,-12,5.2,263,"t_es",{"$f":"AVERAGE(E126:E132)","v":5.2285714285714278},"°C"]
["Louny (Lenešice)","Ústecký",201,-12,5.2,260,"d",{"$f":"AVERAGE(F126:F132)","v":262.42857142857144},"dny"]
["Most (Ervěnice)","Ústecký",230,-12,5.2,264]
["Teplice","Ústecký",205,-12,5.3,261]
["Ústí nad Labem","Ústecký",145,-12,5,256]
["Havlíčkův Brod","Vysočina",422,-15,4.9000000000000004,294,"Vysočina"]
["Jihlava","Vysočina",516,-15,4.8,296,"t_e",{"$f":"AVERAGE(D133:D137)","v":-15},"°C"]
["Pelhřimov","Vysočina",499,-15,5.0999999999999996,300,"t_es",{"$f":"AVERAGE(E133:E137)","v":4.8199999999999994},"°C"]
["Třebíč (Bítovánky)","Vysočina",406,-15,4.5999999999999996,306,"d",{"$f":"AVERAGE(F133:F137)","v":302.8},"dny"]
["Žďár nad Sázavou","Vysočina",572,-15,4.7,318]
["Kroměříž","Zlínský",207,-12,5.0999999999999996,258,"Zlínský"]
["Uherské Hradiště (Buchlovice)","Zlínský",181,-12,5,266,"t_e",{"$f":"AVERAGE(D138:D141)","v":-12.75},"°C"]
["Vsetín","Zlínský",346,-15,4.9000000000000004,270,"t_es",{"$f":"AVERAGE(E138:E141)","v":5.0250000000000004},"°C"]
["Zlín (Napajedla)","Zlínský",234,-12,5.0999999999999996,257,"d",{"$f":"AVERAGE(F138:F141)","v":262.75},"dny"]