{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["00_Info","01_Investicni naklady","02_Zustatkova_hodnota","03_Provozni_naklady","04_Prijmy","05_Financni_analyza","06_FA_Kontrola_dotaci","07_FA_Mezera_ve_financovani","08_FA_Financni_struktura","09_FA_Udrzitelnost","10_EA_Provozni_naklady","11_EA_Cestovni_čas","12_EA_Nehodovost","13_EA_Hluk","14_EA_Znečištění_ovzduší","15_EA_Klimatické_změny","16_EA_Ostatní_externality","17_EA_Generovana_doprava","18_Ekonomicka_analyza"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":5,"comments":1,"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":"00_Info","index":0,"n_rows":81,"n_cols":18,"rows_kept":81,"cut":false,"hidden":false,"merged":[[35,1,38,1],[35,2,38,13],[10,4,10,13],[30,1,33,1],[30,2,33,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"Úvod"]
[null,null,"Tabulky umožňují jednoduché zpracování CBA (analýzy nákladů a přínosů) pro projekty v oblasti infrastruktury městské drážní dopravy"]
[]
[]
[]
[]
[null,null,"Základní informace"]
[]
[null,null,"Název projektu","#"]
[]
[null,null,"Začátek stavebních prací","Rok",null,null,"Výchozí rok",null,{"$f":"E13","v":0}]
[null,null,"Začátek provozu","Rok",null,null,"Poslední rok hodnocení",null,{"$f":"E13+E16-1","v":29}]
[]
[null,null,"Doba hodnocení","Počet let",30]
[]
[null,null,"DPH","%",0.21]
[null,null,"Subjekt je:","Plátce DPH"]
[null,null,null,"Neplátce DPH"]
[]
[null,null,"Diskontní sazba pro FA","%",0.04]
[null,null,"Diskontní sazba pro EA","%",0.05]
[]
[null,null,"Cenová úroveň výchozího roku","#",{"$f":"E13","v":0}]
[]
[]
[]
[]
[null,null,"Hodnocené scénáře"]
[null,"BEZ PROJEKTU"]
[]
[]
[]
[]
[null,"S PROJEKTEM"]
[]
[]
[]
[]
[]
[]
[null,null,"Míra inflace"]
[]
[null,null,"rok",2010,2011,2012,2013,2014,2015,"2016 a dále "]
[null,null,"inflace",1.4999999999999999E-2,1.9E-2,3.3000000000000002E-2,1.4E-2,4.0000000000000001E-3,3.0000000000000001E-3,0.02]
[]
[null,null,"zdroj: Prováděcí pokyny k metodice pro hodnocení efektivnosti projektů žel. in., pozemních komunikací a vodních cest (č. 26/2016-910-IZD/1), MD 2016; ČNB (Zpráva o inflaci IV/2015); "]
[]
[null,null,"Index cen stavebních prací"]
[]
[null,null,"rok",2010,2011,2012,2013,2014,2015,"2016 a dále "]
[null,null,"index cen stavebních prací",-2E-3,-5.0000000000000001E-3,-7.0000000000000001E-3,-1.0999999999999999E-2,5.0000000000000001E-3,0,0]
[]
[null,null,"zdroj: aktuálně platné opatření SFDI (č.j. 3029/SFDI/320079/8567/2015); ČSÚ"]
[]
[]
[]
[null,null,"HDP na hlavu"]
[]
[null,null,"rok",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,"růst HDP na hlavu",0.02,2.1999999999999999E-2,-0.01,-5.0000000000000001E-3,1.7999999999999999E-2,4.7E-2,2.8000000000000001E-2,2.9000000000000001E-2,0.03,0.03,0.02]
[]
[null,null,"rok",2030,2050]
[null,null,"růst HDP na hlavu",0.01,0.01]
[]
[null,null,"zdroj: Prováděcí pokyny k metodice pro hodnocení efektivnosti projektů žel. in., pozemních komunikací a vodních cest (č. 26/2016-910-IZD/1), MD 2016; ČNB (Zpráva o inflaci IV/2015); "]
[]
[]
[]
[null,null,"Růst reálných mezd"]
[]
[" ",null,"rok",2012,2013,2014,2015,2016,2017,2018,2019,2020,2030,2050]
[null,null,"růst mezd",-8.0000000000000002E-3,-1.4999999999999999E-2,1.9E-2,2.8000000000000001E-2,0.03,2.5000000000000001E-2,0.03,0.03,2.5000000000000001E-2,0.02,0.02]
[null,null,null,1,{"$f":"D75*(1+E74)","v":0.98499999999999999},{"$f":"E75*(1+F74)","v":1.0037149999999999},1.0318190199999999,1.0627735906,1.089342930365,1.12202321827595,1.1556839148242286,1.1845760126948341,1.2082675329487309,1.2324328836077056]
[null,null,"zdroj: Prováděcí pokyny k metodice pro hodnocení efektivnosti projektů žel. in., pozemních komunikací a vodních cest (č. 26/2016-910-IZD/1), MD 2016; ČNB (Zpráva o inflaci IV/2015); "]
[]
[]
[]
[]
[null,null,"Vyplnit pouze žlutě podbarvené buňky!"]

{"sheet":"01_Investicni naklady","index":1,"n_rows":32,"n_cols":36,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Celkové investiční náklady celého projektu"]
[null,"stálé ceny výchozího roku","Jednotka",null,null,"Celk. projekt. náklady",{"$f":"'00_Info'!E13","v":0},{"$f":"G4+1","v":1},{"$f":"H4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":"AH4+1","v":28},29]
[null,"Přípravná a projektová dokumentace","Kč",null,null,{"$f":"SUM(G5:AJ5)","v":0}]
[null,"Zábory a nákupy pozemků","Kč",null,null,{"$f":"SUM(G6:AJ6)","v":0}]
[null,"Stavby a konstrukce (stavební náklady)","Kč",null,null,0]
[null,"Stroje a zařízení","Kč",null,null,0]
[null,"Technická asistence, propagace","Kč",null,null,0]
[null,"Technický dozor (+ autorský dozor)","Kč",null,null,0]
[null,"Celkové investiční náklady bez rezervy  (ve stálých cenách)","Kč",null,null,0,{"$f":"SUM(G5:G10)","v":0},{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rezerva","Kč",null,null,0]
[null,"Celkové investiční náklady včetně rezervy (ve stálých cenách)","Kč",null,null,0,{"$f":"G11+G12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DPH 21 % *","Kč",null,null,0]
[null,"Celkové investiční náklady včetně DPH (ve stálých cenách)","Kč",null,null,0,{"$f":"G13+G14","v":0},{"$f":"H13+H14","v":0},0,{"$f":"J13+J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"* je možné použít adekvátní výši DPH s vysvětlujícím komentářem"]
[]
[null,"Celkové investiční náklady vstupující do žádosti (struktura položek dle tabulky H.1)"]
[null,"stálé ceny výchozího roku","Jednotka","Nezpůsobilé náklady","Způsobilé náklady","Celk. projekt. náklady",{"$f":"'00_Info'!E13","v":0},{"$f":"G19+1","v":1},{"$f":"H19+1","v":2},{"$f":"I19+1","v":3},{"$f":"J19+1","v":4},{"$f":"K19+1","v":5},{"$f":"L19+1","v":6},{"$f":"M19+1","v":7},{"$f":"N19+1","v":8},{"$f":"O19+1","v":9},{"$f":"P19+1","v":10},{"$f":"Q19+1","v":11},{"$f":"R19+1","v":12},{"$f":"S19+1","v":13},{"$f":"T19+1","v":14},{"$f":"U19+1","v":15},{"$f":"V19+1","v":16},{"$f":"W19+1","v":17},{"$f":"X19+1","v":18},{"$f":"Y19+1","v":19},{"$f":"Z19+1","v":20},{"$f":"AA19+1","v":21},{"$f":"AB19+1","v":22},{"$f":"AC19+1","v":23},{"$f":"AD19+1","v":24},{"$f":"AE19+1","v":25},{"$f":"AF19+1","v":26},{"$f":"AG19+1","v":27},{"$f":"AH19+1","v":28},{"$f":"AI19+1","v":29}]
[null,"Poplatky za plány/stavební projekt","Kč",{"$f":"F20-E20","v":0},null,{"$f":"SUM(G20:AJ20)","v":0}]
[null,"Nákup pozemků","Kč",{"$f":"F21-E21","v":0},null,{"$f":"SUM(G21:AJ21)","v":0}]
[null,"Výstavba","Kč",0,null,0]
[null,"Stroje a zařízení","Kč",0,null,0]
[null,"Nepředvídané události","Kč",0,null,0]
[null,"Příp. úprava ceny","Kč",0,null,0]
[null,"Technická pomoc","Kč",0,null,0]
[null,"Propagace","Kč",0,null,0]
[null,"Dozor v průběhu výstavby","Kč",0,null,0]
[null,"Celkové investiční náklady ","Kč",{"$f":"SUM(D20:D28)","v":0},{"$f":"SUM(E20:E28)","v":0},0,{"$f":"SUM(G20:G28)","v":0},{"$f":"SUM(H20:H28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DPH 21 % *","Kč",{"$f":"F30-E30","v":0},null,0]
[null,"Celkové investiční náklady včetně DPH","Kč",{"$f":"D29+D30","v":0},{"$f":"E29+E30","v":0},0,{"$f":"G29+G30","v":0},{"$f":"H29+H30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"* je možné použít adekvátní výši DPH s vysvětlujícím komentářem"]

{"sheet":"02_Zustatkova_hodnota","index":2,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[25,2,25,3],[35,2,35,3]]}
[]
[]
[null,"Životnost investice (roky)","Náklady ","Vážení",null,"Životnost jednotlivých prvků","roky"]
[null,"Zabezpečovací zařízení",null,{"$f":"C4*G4","v":0},null,"Zabezpečovací zařízení",{"$f":"100/5","v":20}]
[null,"Sdělovací zařízení",null,{"$f":"C5*G5","v":0},null,"Sdělovací zařízení",20]
[null,"Silnoproudé rozvody a zařízení",null,0,null,"Silnoproudé rozvody a zařízení",20]
[null,"Železniční svršek",null,0,null,"Železniční svršek",30]
[null,"Železniční spodek",null,0,null,"Železniční spodek",60]
[null,"Mosty, propustky, zdi",null,0,null,"Mosty, propustky, zdi",75]
[null,"Tunely",null,0,null,"Tunely",90]
[null,"Komunikace a zpevněné plochy",null,0,null,"Komunikace a zpevněné plochy",20]
[null,"Trakce",null,0,null,"Trakce",30]
[null,"Inženýrské sítě (trubní vedení, kabelovody)",null,0,null,"Inženýrské sítě (trubní vedení, kabelovody)",20]
[null,"Pozemní stavby, nástupiště a přístřešky",null,0,null,"Pozemní stavby, nástupiště a přístřešky",40]
[null,"Objekty ochrany životního prostředí",null,0,null,"Objekty ochrany životního prostředí",30]
[null,"CELKEM",{"$f":"SUM(C4:C15)","v":0},{"$f":"SUM(D4:D15)","v":0}]
[null,"Celková životnost investice (roky)",null,{"$f":"IF(C16=0,0,ROUND(D16/C16,0))","v":0}]
[]
[null,"Výpočet zůstatkové hodnoty (FA)"]
[null,"Celková životnost investice",{"$f":"D17","v":0}]
[null,"Délka provozní fáze hodnotícího období",{"$f":"'00_Info'!E16-('00_Info'!E14-'00_Info'!E13)","v":30}]
[null,"Životnost investice po skončení hodnotícího období",{"$f":"C20-C21","v":-30}]
[null,"Průměrný nákladový peněžní tok (nediskontovaný)",{"$f":"SUM('05_Financni_analyza'!E14:AH14)/('00_Info'!E16-('00_Info'!E14-'00_Info'!E13))","v":0}]
[null,"ZÚSTATKOVÁ HODNOTA",{"$f":"IF((C23*(1/(1+'00_Info'!E22))*(((1/(1+'00_Info'!E22))^C22-1)/((1/(1+'00_Info'!E22))-1)))<0,0,C23*(1/(1+'00_Info'!E22))*(((1/(1+'00_Info'!E22))^C22-1)/((1/(1+'00_Info'!E22))-1)))","v":0}]
[]
[null,"Diskont. zůstatková hodnota investic pro FA",{"$f":"C24*(1/(1+'00_Info'!$E$22)^('00_Info'!$E$16))","v":0}]
[]
[null,"Výpočet zůstatkové hodnoty (EA)"]
[null,"Celková životnost investice",{"$f":"D17","v":0}]
[null,"Délka provozní fáze hodnotícího období",{"$f":"C21","v":30}]
[null,"Životnost investice po skončení hodnotícího období",{"$f":"C29-C30","v":-30}]
[null,"Průměrný nákladový peněžní tok (nediskontovaný)",{"$f":"SUM('18_Ekonomicka_analyza'!F20:AI20)/('00_Info'!E16-('00_Info'!E14-'00_Info'!E13))","v":0}]
[null,"Ekonomický přínos v posledním roce (nediskontovaný)",{"$f":"HLOOKUP('00_Info'!$I$14,'18_Ekonomicka_analyza'!$F$4:$AI$13,10)","v":0}]
[null,"ZÚSTATKOVÁ HODNOTA",{"$f":"IF((C32*(1/(1+'00_Info'!E23))*(((1/(1+'00_Info'!E23))^C31-1)/((1/(1+'00_Info'!E23))-1)))<0,IF(C33*(1/(1+'00_Info'!E23))*(((1/(1+'00_Info'!E23))^C31-1)/((1/(1+'00_Info'!E23))-1))<0,0,C33*(1/(1+'00_Info'!E23))*(((1/(1+'00_Info'!E23))^C31-1)/((1/(1+'00_Info'!E23))-1))),(C32+C33)*(1/(1+'00_Info'!E23))*(((1/(1+'00_Info'!E23))^C31-1)/((1/(1+'00_Info'!E23))-1)))","v":0}]
[]
[null,"Diskont. zůstatková hodnota investic pro EA",{"$f":"C34*(1/(1+'00_Info'!$E$23)^('00_Info'!$E$16))","v":0}]

{"sheet":"03_Provozni_naklady","index":3,"n_rows":58,"n_cols":34,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Celkové provozní náklady"]
[null,"scénář s projektem","Jednotka","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},{"$f":"F4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W4+1","v":19},20,21,22,23,24,25,26,{"$f":"AE4+1","v":27},28,{"$f":"AG4+1","v":29}]
[null,"Autobus","Kč",{"$f":"SUM(E5:AH5)","v":0}]
[null,"Tramvaj","Kč",{"$f":"SUM(E6:AH6)","v":0},{"$f":"SUM(E7:E9)","v":0},{"$f":"SUM(F7:F9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0]
[null,"Náklady na infrastrukturu - údržba","Kč",0]
[null,"Náklady na infrastrukturu - opravy","Kč",0]
[null,"Trolejbus","Kč",0,{"$f":"SUM(E11:E13)","v":0},{"$f":"SUM(F11:F13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0]
[null,"Náklady na infrastrukturu - údržba","Kč",0]
[null,"Náklady na infrastrukturu - opravy","Kč",0]
[null,"Metro","Kč",0,{"$f":"SUM(E15:E17)","v":0},{"$f":"SUM(F15:F17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0]
[null,"Náklady na infrastrukturu - údržba","Kč",0]
[null,"Náklady na infrastrukturu - opravy","Kč",0]
[null,"IAD","Kč",0]
[null,"Ostatní","Kč",{"$f":"SUM(E19:AH19)","v":0}]
[null,"Celkové provozní náklady","Kč",{"$f":"D5+D6+D10+D14+D19","v":0},{"$f":"E5+E6+E10+E14+E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Celkové provozní náklady"]
[null,"scénář bez projektu","Jednotka","Celkem",{"$f":"E4","v":0},{"$f":"E23+1","v":1},{"$f":"F23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W23+1","v":19},{"$f":"X23+1","v":20},21,22,23,24,25,26,{"$f":"AE23+1","v":27},{"$f":"AF23+1","v":28},{"$f":"AG23+1","v":29}]
[null,"Autobus","Kč",{"$f":"SUM(E24:AH24)","v":0}]
[null,"Tramvaj","Kč",{"$f":"SUM(E25:AH25)","v":0},{"$f":"SUM(E26:E28)","v":0},{"$f":"SUM(F26:F28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0]
[null,"Náklady na infrastrukturu - údržba","Kč",0]
[null,"Náklady na infrastrukturu - opravy","Kč",0]
[null,"Trolejbus","Kč",0,{"$f":"SUM(E30:E32)","v":0},{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},{"$f":"SUM(H30:H32)","v":0},{"$f":"SUM(I30:I32)","v":0},{"$f":"SUM(J30:J32)","v":0},{"$f":"SUM(K30:K32)","v":0},{"$f":"SUM(L30:L32)","v":0},{"$f":"SUM(M30:M32)","v":0},{"$f":"SUM(N30:N32)","v":0},{"$f":"SUM(O30:O32)","v":0},{"$f":"SUM(P30:P32)","v":0},{"$f":"SUM(Q30:Q32)","v":0},{"$f":"SUM(R30:R32)","v":0},{"$f":"SUM(S30:S32)","v":0},{"$f":"SUM(T30:T32)","v":0},{"$f":"SUM(U30:U32)","v":0},{"$f":"SUM(V30:V32)","v":0},{"$f":"SUM(W30:W32)","v":0},{"$f":"SUM(X30:X32)","v":0},{"$f":"SUM(Y30:Y32)","v":0},{"$f":"SUM(Z30:Z32)","v":0},{"$f":"SUM(AA30:AA32)","v":0},{"$f":"SUM(AB30:AB32)","v":0},{"$f":"SUM(AC30:AC32)","v":0},{"$f":"SUM(AD30:AD32)","v":0},{"$f":"SUM(AE30:AE32)","v":0},{"$f":"SUM(AF30:AF32)","v":0},{"$f":"SUM(AG30:AG32)","v":0},{"$f":"SUM(AH30:AH32)","v":0}]
[null,"Náklady na provoz vozidel","Kč",0]
[null,"Náklady na infrastrukturu - údržba","Kč",0]
[null,"Náklady na infrastrukturu - opravy","Kč",0]
[null,"Metro","Kč",0,{"$f":"SUM(E34:E36)","v":0},{"$f":"SUM(F34:F36)","v":0},{"$f":"SUM(G34:G36)","v":0},{"$f":"SUM(H34:H36)","v":0},{"$f":"SUM(I34:I36)","v":0},{"$f":"SUM(J34:J36)","v":0},{"$f":"SUM(K34:K36)","v":0},{"$f":"SUM(L34:L36)","v":0},{"$f":"SUM(M34:M36)","v":0},{"$f":"SUM(N34:N36)","v":0},{"$f":"SUM(O34:O36)","v":0},{"$f":"SUM(P34:P36)","v":0},{"$f":"SUM(Q34:Q36)","v":0},{"$f":"SUM(R34:R36)","v":0},{"$f":"SUM(S34:S36)","v":0},{"$f":"SUM(T34:T36)","v":0},{"$f":"SUM(U34:U36)","v":0},{"$f":"SUM(V34:V36)","v":0},{"$f":"SUM(W34:W36)","v":0},{"$f":"SUM(X34:X36)","v":0},{"$f":"SUM(Y34:Y36)","v":0},{"$f":"SUM(Z34:Z36)","v":0},{"$f":"SUM(AA34:AA36)","v":0},{"$f":"SUM(AB34:AB36)","v":0},{"$f":"SUM(AC34:AC36)","v":0},{"$f":"SUM(AD34:AD36)","v":0},{"$f":"SUM(AE34:AE36)","v":0},{"$f":"SUM(AF34:AF36)","v":0},{"$f":"SUM(AG34:AG36)","v":0},{"$f":"SUM(AH34:AH36)","v":0}]
[null,"Náklady na provoz vozidel","Kč",0]
[null,"Náklady na infrastrukturu - údržba","Kč",0]
[null,"Náklady na infrastrukturu - opravy","Kč",0]
[null,"IAD","Kč",0]
[null,"Ostatní","Kč",{"$f":"SUM(E38:AH38)","v":0}]
[null,"Celkové provozní náklady","Kč",{"$f":"D24+D25+D29+D33+D38","v":0},{"$f":"E24+E25+E29+E33+E38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Celkové provozní náklady"]
[null,"Přírůstkové provozní náklady","Jednotka","Celkem",{"$f":"E4","v":0},{"$f":"E42+1","v":1},{"$f":"F42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W42+1","v":19},20,21,22,23,24,25,26,{"$f":"AE42+1","v":27},28,{"$f":"AG42+1","v":29}]
[null,"Autobus","Kč",{"$f":"SUM(E43:AH43)","v":0},{"$f":"E5-E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč",{"$f":"SUM(E44:AH44)","v":0},{"$f":"E6-E25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0,{"$f":"E7-E26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U7-U26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - údržba","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - opravy","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč",0,{"$f":"E10-E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0,{"$f":"E11-E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U11-U30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - údržba","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - opravy","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč",0,{"$f":"E14-E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0,{"$f":"E15-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U15-U34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - údržba","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - opravy","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč",0,{"$f":"E18-E37","v":0},{"$f":"F18-F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč",{"$f":"SUM(E57:AH57)","v":0},{"$f":"E19-E38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkové provozní náklady","Kč",{"$f":"D43+D44+D48+D52+D57","v":0},{"$f":"E20-E39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"04_Prijmy","index":4,"n_rows":19,"n_cols":34,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Celkové provozní příjmy"]
[null,"scénář s projektem","Jednotka","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},{"$f":"F4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W4+1","v":19},20,21,22,23,24,25,26,{"$f":"AE4+1","v":27},28,{"$f":"AG4+1","v":29}]
[null,"Příjmy z jízdného: ","Kč",{"$f":"SUM(E5:AH5)","v":0}]
[null,"Ostatní příjmy","Kč",{"$f":"SUM(E6:AH6)","v":0}]
[null,"Celkové provozní příjmy","Kč",{"$f":"D5+D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Celkové provozní příjmy"]
[null,"scénář bez projektu","Jednotka","Celkem",{"$f":"E4","v":0},{"$f":"E10+1","v":1},{"$f":"F10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W10+1","v":19},{"$f":"X10+1","v":20},21,22,23,24,25,26,{"$f":"AE10+1","v":27},{"$f":"AF10+1","v":28},{"$f":"AG10+1","v":29}]
[null,"Příjmy z jízdného:","Kč",{"$f":"SUM(E11:AH11)","v":0}]
[null,{"$f":"B6","v":"Ostatní příjmy"},"Kč",{"$f":"SUM(E12:AH12)","v":0}]
[null,"Celkové provozní příjmy","Kč",{"$f":"D11+D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Celkové provozní příjmy"]
[null,"Celkové přůrůstkové provozní příjmy","Jednotka","Celkem",{"$f":"E4","v":0},{"$f":"E16+1","v":1},{"$f":"F16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W16+1","v":19},20,21,22,23,24,25,26,{"$f":"AE16+1","v":27},28,{"$f":"AG16+1","v":29}]
[null,"Příjmy z jízdného:","Kč",{"$f":"SUM(E17:AH17)","v":0},{"$f":"E5-E11","v":0},{"$f":"F5-F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B12","v":"Ostatní příjmy"},"Kč",{"$f":"SUM(E18:AH18)","v":0},{"$f":"E6-E12","v":0},{"$f":"F6-F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkové provozní přírůstkové příjmy","Kč",{"$f":"D7-D13","v":0},{"$f":"E7-E13","v":0},{"$f":"F7-F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"05_Financni_analyza","index":5,"n_rows":32,"n_cols":34,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Kalkulace finančního vnitřního výnosového procenta FRR/C"]
[null,"stálé ceny výchozího roku","Jednotka","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},{"$f":"F4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,"Celkové přírůstkové provozní příjmy","Kč",{"$f":"SUM(E5:AH5)","v":0},{"$f":"IF(E4<='00_Info'!$I$14,'04_Prijmy'!E19,0)","v":0},{"$f":"IF(F4<='00_Info'!$I$14,'04_Prijmy'!F19,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,'04_Prijmy'!G19,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,'04_Prijmy'!H19,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,'04_Prijmy'!I19,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,'04_Prijmy'!J19,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,'04_Prijmy'!K19,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,'04_Prijmy'!L19,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,'04_Prijmy'!M19,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,'04_Prijmy'!N19,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,'04_Prijmy'!O19,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,'04_Prijmy'!P19,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,'04_Prijmy'!Q19,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,'04_Prijmy'!R19,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,'04_Prijmy'!S19,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,'04_Prijmy'!T19,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,'04_Prijmy'!U19,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,'04_Prijmy'!V19,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,'04_Prijmy'!W19,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,'04_Prijmy'!X19,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,'04_Prijmy'!Y19,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,'04_Prijmy'!Z19,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,'04_Prijmy'!AA19,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,'04_Prijmy'!AB19,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,'04_Prijmy'!AC19,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,'04_Prijmy'!AD19,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,'04_Prijmy'!AE19,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,'04_Prijmy'!AF19,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,'04_Prijmy'!AG19,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,'04_Prijmy'!AH19,0)","v":0}]
[null,"Celkové výnosy","Kč",{"$f":"SUM(D5)","v":0},{"$f":"SUM(E5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkové přírůstkové provozní náklady","Kč",{"$f":"SUM(E7:AH7)","v":0},{"$f":"IF(E4<='00_Info'!$I$14,'03_Provozni_naklady'!E58,0)","v":0},{"$f":"IF(F4<='00_Info'!$I$14,'03_Provozni_naklady'!F58,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,'03_Provozni_naklady'!G58,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,'03_Provozni_naklady'!H58,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,'03_Provozni_naklady'!I58,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,'03_Provozni_naklady'!J58,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,'03_Provozni_naklady'!K58,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,'03_Provozni_naklady'!L58,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,'03_Provozni_naklady'!M58,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,'03_Provozni_naklady'!N58,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,'03_Provozni_naklady'!O58,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,'03_Provozni_naklady'!P58,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,'03_Provozni_naklady'!Q58,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,'03_Provozni_naklady'!R58,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,'03_Provozni_naklady'!S58,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,'03_Provozni_naklady'!T58,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,'03_Provozni_naklady'!U58,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,'03_Provozni_naklady'!V58,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,'03_Provozni_naklady'!W58,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,'03_Provozni_naklady'!X58,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,'03_Provozni_naklady'!Y58,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,'03_Provozni_naklady'!Z58,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,'03_Provozni_naklady'!AA58,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,'03_Provozni_naklady'!AB58,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,'03_Provozni_naklady'!AC58,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,'03_Provozni_naklady'!AD58,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,'03_Provozni_naklady'!AE58,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,'03_Provozni_naklady'!AF58,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,'03_Provozni_naklady'!AG58,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,'03_Provozni_naklady'!AH58,0)","v":0}]
[null,"Celkové invest. náklady bez rezervy","Kč",{"$f":"SUM(E8:AH8)","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!G$11,'01_Investicni naklady'!G$11+'01_Investicni naklady'!G$14/SUM('01_Investicni naklady'!G$5,'01_Investicni naklady'!G$7:G$10,'01_Investicni naklady'!G$12)*SUM('01_Investicni naklady'!G$5,'01_Investicni naklady'!G$7:G$10))),0,IF(DPH_Platce,'01_Investicni naklady'!G$11,'01_Investicni naklady'!G$11+'01_Investicni naklady'!G$14/SUM('01_Investicni naklady'!G$5,'01_Investicni naklady'!G$7:G$10,'01_Investicni naklady'!G$12)*SUM('01_Investicni naklady'!G$5,'01_Investicni naklady'!G$7:G$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!H$11,'01_Investicni naklady'!H$11+'01_Investicni naklady'!H$14/SUM('01_Investicni naklady'!H$5,'01_Investicni naklady'!H$7:H$10,'01_Investicni naklady'!H$12)*SUM('01_Investicni naklady'!H$5,'01_Investicni naklady'!H$7:H$10))),0,IF(DPH_Platce,'01_Investicni naklady'!H$11,'01_Investicni naklady'!H$11+'01_Investicni naklady'!H$14/SUM('01_Investicni naklady'!H$5,'01_Investicni naklady'!H$7:H$10,'01_Investicni naklady'!H$12)*SUM('01_Investicni naklady'!H$5,'01_Investicni naklady'!H$7:H$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!I$11,'01_Investicni naklady'!I$11+'01_Investicni naklady'!I$14/SUM('01_Investicni naklady'!I$5,'01_Investicni naklady'!I$7:I$10,'01_Investicni naklady'!I$12)*SUM('01_Investicni naklady'!I$5,'01_Investicni naklady'!I$7:I$10))),0,IF(DPH_Platce,'01_Investicni naklady'!I$11,'01_Investicni naklady'!I$11+'01_Investicni naklady'!I$14/SUM('01_Investicni naklady'!I$5,'01_Investicni naklady'!I$7:I$10,'01_Investicni naklady'!I$12)*SUM('01_Investicni naklady'!I$5,'01_Investicni naklady'!I$7:I$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!J$11,'01_Investicni naklady'!J$11+'01_Investicni naklady'!J$14/SUM('01_Investicni naklady'!J$5,'01_Investicni naklady'!J$7:J$10,'01_Investicni naklady'!J$12)*SUM('01_Investicni naklady'!J$5,'01_Investicni naklady'!J$7:J$10))),0,IF(DPH_Platce,'01_Investicni naklady'!J$11,'01_Investicni naklady'!J$11+'01_Investicni naklady'!J$14/SUM('01_Investicni naklady'!J$5,'01_Investicni naklady'!J$7:J$10,'01_Investicni naklady'!J$12)*SUM('01_Investicni naklady'!J$5,'01_Investicni naklady'!J$7:J$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!K$11,'01_Investicni naklady'!K$11+'01_Investicni naklady'!K$14/SUM('01_Investicni naklady'!K$5,'01_Investicni naklady'!K$7:K$10,'01_Investicni naklady'!K$12)*SUM('01_Investicni naklady'!K$5,'01_Investicni naklady'!K$7:K$10))),0,IF(DPH_Platce,'01_Investicni naklady'!K$11,'01_Investicni naklady'!K$11+'01_Investicni naklady'!K$14/SUM('01_Investicni naklady'!K$5,'01_Investicni naklady'!K$7:K$10,'01_Investicni naklady'!K$12)*SUM('01_Investicni naklady'!K$5,'01_Investicni naklady'!K$7:K$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!L$11,'01_Investicni naklady'!L$11+'01_Investicni naklady'!L$14/SUM('01_Investicni naklady'!L$5,'01_Investicni naklady'!L$7:L$10,'01_Investicni naklady'!L$12)*SUM('01_Investicni naklady'!L$5,'01_Investicni naklady'!L$7:L$10))),0,IF(DPH_Platce,'01_Investicni naklady'!L$11,'01_Investicni naklady'!L$11+'01_Investicni naklady'!L$14/SUM('01_Investicni naklady'!L$5,'01_Investicni naklady'!L$7:L$10,'01_Investicni naklady'!L$12)*SUM('01_Investicni naklady'!L$5,'01_Investicni naklady'!L$7:L$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!M$11,'01_Investicni naklady'!M$11+'01_Investicni naklady'!M$14/SUM('01_Investicni naklady'!M$5,'01_Investicni naklady'!M$7:M$10,'01_Investicni naklady'!M$12)*SUM('01_Investicni naklady'!M$5,'01_Investicni naklady'!M$7:M$10))),0,IF(DPH_Platce,'01_Investicni naklady'!M$11,'01_Investicni naklady'!M$11+'01_Investicni naklady'!M$14/SUM('01_Investicni naklady'!M$5,'01_Investicni naklady'!M$7:M$10,'01_Investicni naklady'!M$12)*SUM('01_Investicni naklady'!M$5,'01_Investicni naklady'!M$7:M$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!N$11,'01_Investicni naklady'!N$11+'01_Investicni naklady'!N$14/SUM('01_Investicni naklady'!N$5,'01_Investicni naklady'!N$7:N$10,'01_Investicni naklady'!N$12)*SUM('01_Investicni naklady'!N$5,'01_Investicni naklady'!N$7:N$10))),0,IF(DPH_Platce,'01_Investicni naklady'!N$11,'01_Investicni naklady'!N$11+'01_Investicni naklady'!N$14/SUM('01_Investicni naklady'!N$5,'01_Investicni naklady'!N$7:N$10,'01_Investicni naklady'!N$12)*SUM('01_Investicni naklady'!N$5,'01_Investicni naklady'!N$7:N$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!O$11,'01_Investicni naklady'!O$11+'01_Investicni naklady'!O$14/SUM('01_Investicni naklady'!O$5,'01_Investicni naklady'!O$7:O$10,'01_Investicni naklady'!O$12)*SUM('01_Investicni naklady'!O$5,'01_Investicni naklady'!O$7:O$10))),0,IF(DPH_Platce,'01_Investicni naklady'!O$11,'01_Investicni naklady'!O$11+'01_Investicni naklady'!O$14/SUM('01_Investicni naklady'!O$5,'01_Investicni naklady'!O$7:O$10,'01_Investicni naklady'!O$12)*SUM('01_Investicni naklady'!O$5,'01_Investicni naklady'!O$7:O$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!P$11,'01_Investicni naklady'!P$11+'01_Investicni naklady'!P$14/SUM('01_Investicni naklady'!P$5,'01_Investicni naklady'!P$7:P$10,'01_Investicni naklady'!P$12)*SUM('01_Investicni naklady'!P$5,'01_Investicni naklady'!P$7:P$10))),0,IF(DPH_Platce,'01_Investicni naklady'!P$11,'01_Investicni naklady'!P$11+'01_Investicni naklady'!P$14/SUM('01_Investicni naklady'!P$5,'01_Investicni naklady'!P$7:P$10,'01_Investicni naklady'!P$12)*SUM('01_Investicni naklady'!P$5,'01_Investicni naklady'!P$7:P$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!Q$11,'01_Investicni naklady'!Q$11+'01_Investicni naklady'!Q$14/SUM('01_Investicni naklady'!Q$5,'01_Investicni naklady'!Q$7:Q$10,'01_Investicni naklady'!Q$12)*SUM('01_Investicni naklady'!Q$5,'01_Investicni naklady'!Q$7:Q$10))),0,IF(DPH_Platce,'01_Investicni naklady'!Q$11,'01_Investicni naklady'!Q$11+'01_Investicni naklady'!Q$14/SUM('01_Investicni naklady'!Q$5,'01_Investicni naklady'!Q$7:Q$10,'01_Investicni naklady'!Q$12)*SUM('01_Investicni naklady'!Q$5,'01_Investicni naklady'!Q$7:Q$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!R$11,'01_Investicni naklady'!R$11+'01_Investicni naklady'!R$14/SUM('01_Investicni naklady'!R$5,'01_Investicni naklady'!R$7:R$10,'01_Investicni naklady'!R$12)*SUM('01_Investicni naklady'!R$5,'01_Investicni naklady'!R$7:R$10))),0,IF(DPH_Platce,'01_Investicni naklady'!R$11,'01_Investicni naklady'!R$11+'01_Investicni naklady'!R$14/SUM('01_Investicni naklady'!R$5,'01_Investicni naklady'!R$7:R$10,'01_Investicni naklady'!R$12)*SUM('01_Investicni naklady'!R$5,'01_Investicni naklady'!R$7:R$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!S$11,'01_Investicni naklady'!S$11+'01_Investicni naklady'!S$14/SUM('01_Investicni naklady'!S$5,'01_Investicni naklady'!S$7:S$10,'01_Investicni naklady'!S$12)*SUM('01_Investicni naklady'!S$5,'01_Investicni naklady'!S$7:S$10))),0,IF(DPH_Platce,'01_Investicni naklady'!S$11,'01_Investicni naklady'!S$11+'01_Investicni naklady'!S$14/SUM('01_Investicni naklady'!S$5,'01_Investicni naklady'!S$7:S$10,'01_Investicni naklady'!S$12)*SUM('01_Investicni naklady'!S$5,'01_Investicni naklady'!S$7:S$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!T$11,'01_Investicni naklady'!T$11+'01_Investicni naklady'!T$14/SUM('01_Investicni naklady'!T$5,'01_Investicni naklady'!T$7:T$10,'01_Investicni naklady'!T$12)*SUM('01_Investicni naklady'!T$5,'01_Investicni naklady'!T$7:T$10))),0,IF(DPH_Platce,'01_Investicni naklady'!T$11,'01_Investicni naklady'!T$11+'01_Investicni naklady'!T$14/SUM('01_Investicni naklady'!T$5,'01_Investicni naklady'!T$7:T$10,'01_Investicni naklady'!T$12)*SUM('01_Investicni naklady'!T$5,'01_Investicni naklady'!T$7:T$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!U$11,'01_Investicni naklady'!U$11+'01_Investicni naklady'!U$14/SUM('01_Investicni naklady'!U$5,'01_Investicni naklady'!U$7:U$10,'01_Investicni naklady'!U$12)*SUM('01_Investicni naklady'!U$5,'01_Investicni naklady'!U$7:U$10))),0,IF(DPH_Platce,'01_Investicni naklady'!U$11,'01_Investicni naklady'!U$11+'01_Investicni naklady'!U$14/SUM('01_Investicni naklady'!U$5,'01_Investicni naklady'!U$7:U$10,'01_Investicni naklady'!U$12)*SUM('01_Investicni naklady'!U$5,'01_Investicni naklady'!U$7:U$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!V$11,'01_Investicni naklady'!V$11+'01_Investicni naklady'!V$14/SUM('01_Investicni naklady'!V$5,'01_Investicni naklady'!V$7:V$10,'01_Investicni naklady'!V$12)*SUM('01_Investicni naklady'!V$5,'01_Investicni naklady'!V$7:V$10))),0,IF(DPH_Platce,'01_Investicni naklady'!V$11,'01_Investicni naklady'!V$11+'01_Investicni naklady'!V$14/SUM('01_Investicni naklady'!V$5,'01_Investicni naklady'!V$7:V$10,'01_Investicni naklady'!V$12)*SUM('01_Investicni naklady'!V$5,'01_Investicni naklady'!V$7:V$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!W$11,'01_Investicni naklady'!W$11+'01_Investicni naklady'!W$14/SUM('01_Investicni naklady'!W$5,'01_Investicni naklady'!W$7:W$10,'01_Investicni naklady'!W$12)*SUM('01_Investicni naklady'!W$5,'01_Investicni naklady'!W$7:W$10))),0,IF(DPH_Platce,'01_Investicni naklady'!W$11,'01_Investicni naklady'!W$11+'01_Investicni naklady'!W$14/SUM('01_Investicni naklady'!W$5,'01_Investicni naklady'!W$7:W$10,'01_Investicni naklady'!W$12)*SUM('01_Investicni naklady'!W$5,'01_Investicni naklady'!W$7:W$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!X$11,'01_Investicni naklady'!X$11+'01_Investicni naklady'!X$14/SUM('01_Investicni naklady'!X$5,'01_Investicni naklady'!X$7:X$10,'01_Investicni naklady'!X$12)*SUM('01_Investicni naklady'!X$5,'01_Investicni naklady'!X$7:X$10))),0,IF(DPH_Platce,'01_Investicni naklady'!X$11,'01_Investicni naklady'!X$11+'01_Investicni naklady'!X$14/SUM('01_Investicni naklady'!X$5,'01_Investicni naklady'!X$7:X$10,'01_Investicni naklady'!X$12)*SUM('01_Investicni naklady'!X$5,'01_Investicni naklady'!X$7:X$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!Y$11,'01_Investicni naklady'!Y$11+'01_Investicni naklady'!Y$14/SUM('01_Investicni naklady'!Y$5,'01_Investicni naklady'!Y$7:Y$10,'01_Investicni naklady'!Y$12)*SUM('01_Investicni naklady'!Y$5,'01_Investicni naklady'!Y$7:Y$10))),0,IF(DPH_Platce,'01_Investicni naklady'!Y$11,'01_Investicni naklady'!Y$11+'01_Investicni naklady'!Y$14/SUM('01_Investicni naklady'!Y$5,'01_Investicni naklady'!Y$7:Y$10,'01_Investicni naklady'!Y$12)*SUM('01_Investicni naklady'!Y$5,'01_Investicni naklady'!Y$7:Y$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!Z$11,'01_Investicni naklady'!Z$11+'01_Investicni naklady'!Z$14/SUM('01_Investicni naklady'!Z$5,'01_Investicni naklady'!Z$7:Z$10,'01_Investicni naklady'!Z$12)*SUM('01_Investicni naklady'!Z$5,'01_Investicni naklady'!Z$7:Z$10))),0,IF(DPH_Platce,'01_Investicni naklady'!Z$11,'01_Investicni naklady'!Z$11+'01_Investicni naklady'!Z$14/SUM('01_Investicni naklady'!Z$5,'01_Investicni naklady'!Z$7:Z$10,'01_Investicni naklady'!Z$12)*SUM('01_Investicni naklady'!Z$5,'01_Investicni naklady'!Z$7:Z$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AA$11,'01_Investicni naklady'!AA$11+'01_Investicni naklady'!AA$14/SUM('01_Investicni naklady'!AA$5,'01_Investicni naklady'!AA$7:AA$10,'01_Investicni naklady'!AA$12)*SUM('01_Investicni naklady'!AA$5,'01_Investicni naklady'!AA$7:AA$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AA$11,'01_Investicni naklady'!AA$11+'01_Investicni naklady'!AA$14/SUM('01_Investicni naklady'!AA$5,'01_Investicni naklady'!AA$7:AA$10,'01_Investicni naklady'!AA$12)*SUM('01_Investicni naklady'!AA$5,'01_Investicni naklady'!AA$7:AA$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AB$11,'01_Investicni naklady'!AB$11+'01_Investicni naklady'!AB$14/SUM('01_Investicni naklady'!AB$5,'01_Investicni naklady'!AB$7:AB$10,'01_Investicni naklady'!AB$12)*SUM('01_Investicni naklady'!AB$5,'01_Investicni naklady'!AB$7:AB$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AB$11,'01_Investicni naklady'!AB$11+'01_Investicni naklady'!AB$14/SUM('01_Investicni naklady'!AB$5,'01_Investicni naklady'!AB$7:AB$10,'01_Investicni naklady'!AB$12)*SUM('01_Investicni naklady'!AB$5,'01_Investicni naklady'!AB$7:AB$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AC$11,'01_Investicni naklady'!AC$11+'01_Investicni naklady'!AC$14/SUM('01_Investicni naklady'!AC$5,'01_Investicni naklady'!AC$7:AC$10,'01_Investicni naklady'!AC$12)*SUM('01_Investicni naklady'!AC$5,'01_Investicni naklady'!AC$7:AC$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AC$11,'01_Investicni naklady'!AC$11+'01_Investicni naklady'!AC$14/SUM('01_Investicni naklady'!AC$5,'01_Investicni naklady'!AC$7:AC$10,'01_Investicni naklady'!AC$12)*SUM('01_Investicni naklady'!AC$5,'01_Investicni naklady'!AC$7:AC$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AD$11,'01_Investicni naklady'!AD$11+'01_Investicni naklady'!AD$14/SUM('01_Investicni naklady'!AD$5,'01_Investicni naklady'!AD$7:AD$10,'01_Investicni naklady'!AD$12)*SUM('01_Investicni naklady'!AD$5,'01_Investicni naklady'!AD$7:AD$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AD$11,'01_Investicni naklady'!AD$11+'01_Investicni naklady'!AD$14/SUM('01_Investicni naklady'!AD$5,'01_Investicni naklady'!AD$7:AD$10,'01_Investicni naklady'!AD$12)*SUM('01_Investicni naklady'!AD$5,'01_Investicni naklady'!AD$7:AD$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AE$11,'01_Investicni naklady'!AE$11+'01_Investicni naklady'!AE$14/SUM('01_Investicni naklady'!AE$5,'01_Investicni naklady'!AE$7:AE$10,'01_Investicni naklady'!AE$12)*SUM('01_Investicni naklady'!AE$5,'01_Investicni naklady'!AE$7:AE$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AE$11,'01_Investicni naklady'!AE$11+'01_Investicni naklady'!AE$14/SUM('01_Investicni naklady'!AE$5,'01_Investicni naklady'!AE$7:AE$10,'01_Investicni naklady'!AE$12)*SUM('01_Investicni naklady'!AE$5,'01_Investicni naklady'!AE$7:AE$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AF$11,'01_Investicni naklady'!AF$11+'01_Investicni naklady'!AF$14/SUM('01_Investicni naklady'!AF$5,'01_Investicni naklady'!AF$7:AF$10,'01_Investicni naklady'!AF$12)*SUM('01_Investicni naklady'!AF$5,'01_Investicni naklady'!AF$7:AF$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AF$11,'01_Investicni naklady'!AF$11+'01_Investicni naklady'!AF$14/SUM('01_Investicni naklady'!AF$5,'01_Investicni naklady'!AF$7:AF$10,'01_Investicni naklady'!AF$12)*SUM('01_Investicni naklady'!AF$5,'01_Investicni naklady'!AF$7:AF$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AG$11,'01_Investicni naklady'!AG$11+'01_Investicni naklady'!AG$14/SUM('01_Investicni naklady'!AG$5,'01_Investicni naklady'!AG$7:AG$10,'01_Investicni naklady'!AG$12)*SUM('01_Investicni naklady'!AG$5,'01_Investicni naklady'!AG$7:AG$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AG$11,'01_Investicni naklady'!AG$11+'01_Investicni naklady'!AG$14/SUM('01_Investicni naklady'!AG$5,'01_Investicni naklady'!AG$7:AG$10,'01_Investicni naklady'!AG$12)*SUM('01_Investicni naklady'!AG$5,'01_Investicni naklady'!AG$7:AG$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AH$11,'01_Investicni naklady'!AH$11+'01_Investicni naklady'!AH$14/SUM('01_Investicni naklady'!AH$5,'01_Investicni naklady'!AH$7:AH$10,'01_Investicni naklady'!AH$12)*SUM('01_Investicni naklady'!AH$5,'01_Investicni naklady'!AH$7:AH$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AH$11,'01_Investicni naklady'!AH$11+'01_Investicni naklady'!AH$14/SUM('01_Investicni naklady'!AH$5,'01_Investicni naklady'!AH$7:AH$10,'01_Investicni naklady'!AH$12)*SUM('01_Investicni naklady'!AH$5,'01_Investicni naklady'!AH$7:AH$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AI$11,'01_Investicni naklady'!AI$11+'01_Investicni naklady'!AI$14/SUM('01_Investicni naklady'!AI$5,'01_Investicni naklady'!AI$7:AI$10,'01_Investicni naklady'!AI$12)*SUM('01_Investicni naklady'!AI$5,'01_Investicni naklady'!AI$7:AI$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AI$11,'01_Investicni naklady'!AI$11+'01_Investicni naklady'!AI$14/SUM('01_Investicni naklady'!AI$5,'01_Investicni naklady'!AI$7:AI$10,'01_Investicni naklady'!AI$12)*SUM('01_Investicni naklady'!AI$5,'01_Investicni naklady'!AI$7:AI$10)))","v":0},{"$f":"IF(ISERR(IF(DPH_Platce,'01_Investicni naklady'!AJ$11,'01_Investicni naklady'!AJ$11+'01_Investicni naklady'!AJ$14/SUM('01_Investicni naklady'!AJ$5,'01_Investicni naklady'!AJ$7:AJ$10,'01_Investicni naklady'!AJ$12)*SUM('01_Investicni naklady'!AJ$5,'01_Investicni naklady'!AJ$7:AJ$10))),0,IF(DPH_Platce,'01_Investicni naklady'!AJ$11,'01_Investicni naklady'!AJ$11+'01_Investicni naklady'!AJ$14/SUM('01_Investicni naklady'!AJ$5,'01_Investicni naklady'!AJ$7:AJ$10,'01_Investicni naklady'!AJ$12)*SUM('01_Investicni naklady'!AJ$5,'01_Investicni naklady'!AJ$7:AJ$10)))","v":0}]
[null,"Zůstatková hodnota (záporná)","Kč",{"$f":"SUM(E9:AH9)","v":0},{"$f":"IF(E4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(F4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(G4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(H4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(I4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(J4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(K4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(L4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(M4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(N4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(O4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(P4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(Q4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(R4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(S4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(T4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(U4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(V4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(W4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(X4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(Y4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(Z4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AA4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AB4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AC4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AD4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AE4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AF4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AG4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AH4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0}]
[null,"Celkové náklady","Kč",{"$f":"SUM(D7:D9)","v":0},{"$f":"SUM(E7:E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow ","Kč",null,{"$f":"E6-E10","v":0},{"$f":"F6-F10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diskontní sazba",null,{"$f":"'00_Info'!E22","v":0.04},1,{"$f":"E12/(1+$D$12)","v":0.96153846153846145},{"$f":"F12/(1+$D$12)","v":0.92455621301775137},{"$f":"G12/(1+$D$12)","v":0.88899635867091475},0.85480419102972571,0.82192710675935166,0.79031452573014582,0.75991781320206331,0.73069020500198389,0.70258673557883067,0.67556416882579873,0.64958093156326802,0.62459704958006534,0.60057408613467822,0.57747508282180593,0.55526450271327488,0.53390817568584126,0.51337324585177047,0.49362812101131776,0.47464242404934398,0.45638694620129228,0.4388336021166272,0.42195538665060306,0.40572633331788754,0.39012147434412264,0.37511680225396404,0.3606892329365039,0.34681657013125372,0.33347747128005162,0.32065141469235731]
[null,"Diskontované cash flow","Kč",{"$f":"SUM(E13:AH13)","v":0},{"$f":"E11*E12","v":0},{"$f":"F11*F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pomocný výpočet pro ZH","Kč",null,{"$f":"IF(E4>='00_Info'!$E$14,'05_Financni_analyza'!E5-'05_Financni_analyza'!E7,0)","v":0},{"$f":"IF(F4>='00_Info'!$E$14,'05_Financni_analyza'!F5-'05_Financni_analyza'!F7,0)","v":0},{"$f":"IF(G4>='00_Info'!$E$14,'05_Financni_analyza'!G5-'05_Financni_analyza'!G7,0)","v":0},{"$f":"IF(H4>='00_Info'!$E$14,'05_Financni_analyza'!H5-'05_Financni_analyza'!H7,0)","v":0},{"$f":"IF(I4>='00_Info'!$E$14,'05_Financni_analyza'!I5-'05_Financni_analyza'!I7,0)","v":0},{"$f":"IF(J4>='00_Info'!$E$14,'05_Financni_analyza'!J5-'05_Financni_analyza'!J7,0)","v":0},{"$f":"IF(K4>='00_Info'!$E$14,'05_Financni_analyza'!K5-'05_Financni_analyza'!K7,0)","v":0},{"$f":"IF(L4>='00_Info'!$E$14,'05_Financni_analyza'!L5-'05_Financni_analyza'!L7,0)","v":0},{"$f":"IF(M4>='00_Info'!$E$14,'05_Financni_analyza'!M5-'05_Financni_analyza'!M7,0)","v":0},{"$f":"IF(N4>='00_Info'!$E$14,'05_Financni_analyza'!N5-'05_Financni_analyza'!N7,0)","v":0},{"$f":"IF(O4>='00_Info'!$E$14,'05_Financni_analyza'!O5-'05_Financni_analyza'!O7,0)","v":0},{"$f":"IF(P4>='00_Info'!$E$14,'05_Financni_analyza'!P5-'05_Financni_analyza'!P7,0)","v":0},{"$f":"IF(Q4>='00_Info'!$E$14,'05_Financni_analyza'!Q5-'05_Financni_analyza'!Q7,0)","v":0},{"$f":"IF(R4>='00_Info'!$E$14,'05_Financni_analyza'!R5-'05_Financni_analyza'!R7,0)","v":0},{"$f":"IF(S4>='00_Info'!$E$14,'05_Financni_analyza'!S5-'05_Financni_analyza'!S7,0)","v":0},{"$f":"IF(T4>='00_Info'!$E$14,'05_Financni_analyza'!T5-'05_Financni_analyza'!T7,0)","v":0},{"$f":"IF(U4>='00_Info'!$E$14,'05_Financni_analyza'!U5-'05_Financni_analyza'!U7,0)","v":0},{"$f":"IF(V4>='00_Info'!$E$14,'05_Financni_analyza'!V5-'05_Financni_analyza'!V7,0)","v":0},{"$f":"IF(W4>='00_Info'!$E$14,'05_Financni_analyza'!W5-'05_Financni_analyza'!W7,0)","v":0},{"$f":"IF(X4>='00_Info'!$E$14,'05_Financni_analyza'!X5-'05_Financni_analyza'!X7,0)","v":0},{"$f":"IF(Y4>='00_Info'!$E$14,'05_Financni_analyza'!Y5-'05_Financni_analyza'!Y7,0)","v":0},{"$f":"IF(Z4>='00_Info'!$E$14,'05_Financni_analyza'!Z5-'05_Financni_analyza'!Z7,0)","v":0},{"$f":"IF(AA4>='00_Info'!$E$14,'05_Financni_analyza'!AA5-'05_Financni_analyza'!AA7,0)","v":0},{"$f":"IF(AB4>='00_Info'!$E$14,'05_Financni_analyza'!AB5-'05_Financni_analyza'!AB7,0)","v":0},{"$f":"IF(AC4>='00_Info'!$E$14,'05_Financni_analyza'!AC5-'05_Financni_analyza'!AC7,0)","v":0},{"$f":"IF(AD4>='00_Info'!$E$14,'05_Financni_analyza'!AD5-'05_Financni_analyza'!AD7,0)","v":0},{"$f":"IF(AE4>='00_Info'!$E$14,'05_Financni_analyza'!AE5-'05_Financni_analyza'!AE7,0)","v":0},{"$f":"IF(AF4>='00_Info'!$E$14,'05_Financni_analyza'!AF5-'05_Financni_analyza'!AF7,0)","v":0},{"$f":"IF(AG4>='00_Info'!$E$14,'05_Financni_analyza'!AG5-'05_Financni_analyza'!AG7,0)","v":0},{"$f":"IF(AH4>='00_Info'!$E$14,'05_Financni_analyza'!AH5-'05_Financni_analyza'!AH7,0)","v":0}]
[null,"Finanční vnitřní výnosové procento investice FRR/C","%",{"$f":"ROUND(IRR((E11:AH11)),4)","v":{"$error":"#NUM!"}}]
[null,"Finanční čistá současná hodnota investice FNPV/C","Kč",{"$f":"E11+NPV('00_Info'!$E$22,('05_Financni_analyza'!F11:AH11))","v":0}]
[]
[]
[null,"Kalkulace finančního vnitřního výnosového procenta kapitálu - FRR/K"]
[null,"stálé ceny výchozího roku","Jednotka","Celkem",{"$f":"E4","v":0},{"$f":"E20+1","v":1},{"$f":"F20+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W20+1","v":19},20,21,22,23,24,25,26,{"$f":"AE20+1","v":27},28,{"$f":"AG20+1","v":29}]
[null,"Zůstatková hodnota","Kč",{"$f":"SUM(E21:AH21)","v":0},{"$f":"-1*'05_Financni_analyza'!E9","v":0},{"$f":"-1*'05_Financni_analyza'!F9","v":0},{"$f":"-1*'05_Financni_analyza'!G9","v":0},{"$f":"-1*'05_Financni_analyza'!H9","v":0},{"$f":"-1*'05_Financni_analyza'!I9","v":0},{"$f":"-1*'05_Financni_analyza'!J9","v":0},{"$f":"-1*'05_Financni_analyza'!K9","v":0},{"$f":"-1*'05_Financni_analyza'!L9","v":0},{"$f":"-1*'05_Financni_analyza'!M9","v":0},{"$f":"-1*'05_Financni_analyza'!N9","v":0},{"$f":"-1*'05_Financni_analyza'!O9","v":0},{"$f":"-1*'05_Financni_analyza'!P9","v":0},{"$f":"-1*'05_Financni_analyza'!Q9","v":0},{"$f":"-1*'05_Financni_analyza'!R9","v":0},{"$f":"-1*'05_Financni_analyza'!S9","v":0},{"$f":"-1*'05_Financni_analyza'!T9","v":0},{"$f":"-1*'05_Financni_analyza'!U9","v":0},{"$f":"-1*'05_Financni_analyza'!V9","v":0},{"$f":"-1*'05_Financni_analyza'!W9","v":0},{"$f":"-1*'05_Financni_analyza'!X9","v":0},{"$f":"-1*'05_Financni_analyza'!Y9","v":0},{"$f":"-1*'05_Financni_analyza'!Z9","v":0},{"$f":"-1*'05_Financni_analyza'!AA9","v":0},{"$f":"-1*'05_Financni_analyza'!AB9","v":0},{"$f":"-1*'05_Financni_analyza'!AC9","v":0},{"$f":"-1*'05_Financni_analyza'!AD9","v":0},{"$f":"-1*'05_Financni_analyza'!AE9","v":0},{"$f":"-1*'05_Financni_analyza'!AF9","v":0},{"$f":"-1*'05_Financni_analyza'!AG9","v":0},{"$f":"-1*'05_Financni_analyza'!AH9","v":0}]
[null,"Přírůstek celkových provozních příjmů","Kč",{"$f":"SUM(E22:AH22)","v":0},{"$f":"IF(E4<='00_Info'!$I$14,'04_Prijmy'!E19,0)","v":0},{"$f":"IF(F4<='00_Info'!$I$14,'04_Prijmy'!F19,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,'04_Prijmy'!G19,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,'04_Prijmy'!H19,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,'04_Prijmy'!I19,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,'04_Prijmy'!J19,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,'04_Prijmy'!K19,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,'04_Prijmy'!L19,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,'04_Prijmy'!M19,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,'04_Prijmy'!N19,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,'04_Prijmy'!O19,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,'04_Prijmy'!P19,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,'04_Prijmy'!Q19,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,'04_Prijmy'!R19,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,'04_Prijmy'!S19,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,'04_Prijmy'!T19,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,'04_Prijmy'!U19,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,'04_Prijmy'!V19,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,'04_Prijmy'!W19,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,'04_Prijmy'!X19,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,'04_Prijmy'!Y19,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,'04_Prijmy'!Z19,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,'04_Prijmy'!AA19,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,'04_Prijmy'!AB19,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,'04_Prijmy'!AC19,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,'04_Prijmy'!AD19,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,'04_Prijmy'!AE19,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,'04_Prijmy'!AF19,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,'04_Prijmy'!AG19,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,'04_Prijmy'!AH19,0)","v":0}]
[null,"Celkové příjmy","Kč",{"$f":"D21+D22","v":0},{"$f":"E21+E22","v":0},{"$f":"F21+F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Přírůstkové celkové provozní náklady","Kč",{"$f":"SUM(E24:AH24)","v":0},{"$f":"IF(E4<='00_Info'!$I$14,'03_Provozni_naklady'!E58,0)","v":0},{"$f":"IF(F4<='00_Info'!$I$14,'03_Provozni_naklady'!F58,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,'03_Provozni_naklady'!G58,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,'03_Provozni_naklady'!H58,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,'03_Provozni_naklady'!I58,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,'03_Provozni_naklady'!J58,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,'03_Provozni_naklady'!K58,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,'03_Provozni_naklady'!L58,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,'03_Provozni_naklady'!M58,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,'03_Provozni_naklady'!N58,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,'03_Provozni_naklady'!O58,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,'03_Provozni_naklady'!P58,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,'03_Provozni_naklady'!Q58,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,'03_Provozni_naklady'!R58,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,'03_Provozni_naklady'!S58,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,'03_Provozni_naklady'!T58,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,'03_Provozni_naklady'!U58,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,'03_Provozni_naklady'!V58,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,'03_Provozni_naklady'!W58,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,'03_Provozni_naklady'!X58,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,'03_Provozni_naklady'!Y58,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,'03_Provozni_naklady'!Z58,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,'03_Provozni_naklady'!AA58,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,'03_Provozni_naklady'!AB58,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,'03_Provozni_naklady'!AC58,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,'03_Provozni_naklady'!AD58,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,'03_Provozni_naklady'!AE58,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,'03_Provozni_naklady'!AF58,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,'03_Provozni_naklady'!AG58,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,'03_Provozni_naklady'!AH58,0)","v":0}]
[null,"Příspěvky žadatele + národní zdroje","Kč",{"$f":"SUM(E25:AH25)","v":0},{"$f":"'08_FA_Financni_struktura'!E7+'08_FA_Financni_struktura'!E10","v":0},{"$f":"'08_FA_Financni_struktura'!F7+'08_FA_Financni_struktura'!F10","v":0},{"$f":"'08_FA_Financni_struktura'!G7+'08_FA_Financni_struktura'!G10","v":0},{"$f":"'08_FA_Financni_struktura'!H7+'08_FA_Financni_struktura'!H10","v":0},{"$f":"'08_FA_Financni_struktura'!I7+'08_FA_Financni_struktura'!I10","v":0},{"$f":"'08_FA_Financni_struktura'!J7+'08_FA_Financni_struktura'!J10","v":0},{"$f":"'08_FA_Financni_struktura'!K7+'08_FA_Financni_struktura'!K10","v":0},{"$f":"'08_FA_Financni_struktura'!L7+'08_FA_Financni_struktura'!L10","v":0},{"$f":"'08_FA_Financni_struktura'!M7+'08_FA_Financni_struktura'!M10","v":0},{"$f":"'08_FA_Financni_struktura'!N7+'08_FA_Financni_struktura'!N10","v":0},{"$f":"'08_FA_Financni_struktura'!O7+'08_FA_Financni_struktura'!O10","v":0},{"$f":"'08_FA_Financni_struktura'!P7+'08_FA_Financni_struktura'!P10","v":0},{"$f":"'08_FA_Financni_struktura'!Q7+'08_FA_Financni_struktura'!Q10","v":0},{"$f":"'08_FA_Financni_struktura'!R7+'08_FA_Financni_struktura'!R10","v":0},{"$f":"'08_FA_Financni_struktura'!S7+'08_FA_Financni_struktura'!S10","v":0},{"$f":"'08_FA_Financni_struktura'!T7+'08_FA_Financni_struktura'!T10","v":0},{"$f":"'08_FA_Financni_struktura'!U7+'08_FA_Financni_struktura'!U10","v":0},{"$f":"'08_FA_Financni_struktura'!V7+'08_FA_Financni_struktura'!V10","v":0},{"$f":"'08_FA_Financni_struktura'!W7+'08_FA_Financni_struktura'!W10","v":0},{"$f":"'08_FA_Financni_struktura'!X7+'08_FA_Financni_struktura'!X10","v":0},{"$f":"'08_FA_Financni_struktura'!Y7+'08_FA_Financni_struktura'!Y10","v":0},{"$f":"'08_FA_Financni_struktura'!Z7+'08_FA_Financni_struktura'!Z10","v":0},{"$f":"'08_FA_Financni_struktura'!AA7+'08_FA_Financni_struktura'!AA10","v":0},{"$f":"'08_FA_Financni_struktura'!AB7+'08_FA_Financni_struktura'!AB10","v":0},{"$f":"'08_FA_Financni_struktura'!AC7+'08_FA_Financni_struktura'!AC10","v":0},{"$f":"'08_FA_Financni_struktura'!AD7+'08_FA_Financni_struktura'!AD10","v":0},{"$f":"'08_FA_Financni_struktura'!AE7+'08_FA_Financni_struktura'!AE10","v":0},{"$f":"'08_FA_Financni_struktura'!AF7+'08_FA_Financni_struktura'!AF10","v":0},{"$f":"'08_FA_Financni_struktura'!AG7+'08_FA_Financni_struktura'!AG10","v":0},{"$f":"'08_FA_Financni_struktura'!AH7+'08_FA_Financni_struktura'!AH10","v":0}]
[null,"Celkové náklady","Kč",{"$f":"D24+D25","v":0},{"$f":"E24+E25","v":0},{"$f":"F24+F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow ","Kč",null,{"$f":"E23-E26","v":0},{"$f":"F23-F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diskontní sazba",null,{"$f":"'00_Info'!E22","v":0.04},1,{"$f":"E28/(1+$D$12)","v":0.96153846153846145},{"$f":"F28/(1+$D$12)","v":0.92455621301775137},0.88899635867091475,0.85480419102972571,0.82192710675935166,0.79031452573014582,0.75991781320206331,0.73069020500198389,0.70258673557883067,0.67556416882579873,0.64958093156326802,0.62459704958006534,0.60057408613467822,0.57747508282180593,0.55526450271327488,0.53390817568584126,0.51337324585177047,0.49362812101131776,0.47464242404934398,0.45638694620129228,0.4388336021166272,0.42195538665060306,0.40572633331788754,0.39012147434412264,0.37511680225396404,0.3606892329365039,0.34681657013125372,0.33347747128005162,0.32065141469235731]
[null,"Diskontované cash flow","Kč",{"$f":"SUM(E29:AH29)","v":0},{"$f":"E27*E28","v":0},{"$f":"F27*F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Finanční vniřní výnosové procento kapitálu FRR/K","%",{"$f":"ROUND(IRR((E27:AH27)),4)","v":{"$error":"#NUM!"}}]
[null,"Finanční čistá současná hodnota kapitálu FNPV/K ","Kč",{"$f":"SUM(E29:AH29)","v":0}]

{"sheet":"06_FA_Kontrola_dotaci","index":6,"n_rows":23,"n_cols":34,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Kontrola dotací"]
[null,"scénář s projektem","Jednotka","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},{"$f":"F4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W4+1","v":19},20,21,22,23,24,25,26,{"$f":"AE4+1","v":27},28,{"$f":"AG4+1","v":29}]
[null,"Provozní náklady","Kč",{"$f":"SUM(E5:AH5)","v":0},{"$f":"'03_Provozni_naklady'!E20","v":0},{"$f":"'03_Provozni_naklady'!F20","v":0},{"$f":"'03_Provozni_naklady'!G20","v":0},{"$f":"'03_Provozni_naklady'!H20","v":0},{"$f":"'03_Provozni_naklady'!I20","v":0},{"$f":"'03_Provozni_naklady'!J20","v":0},{"$f":"'03_Provozni_naklady'!K20","v":0},{"$f":"'03_Provozni_naklady'!L20","v":0},{"$f":"'03_Provozni_naklady'!M20","v":0},{"$f":"'03_Provozni_naklady'!N20","v":0},{"$f":"'03_Provozni_naklady'!O20","v":0},{"$f":"'03_Provozni_naklady'!P20","v":0},{"$f":"'03_Provozni_naklady'!Q20","v":0},{"$f":"'03_Provozni_naklady'!R20","v":0},{"$f":"'03_Provozni_naklady'!S20","v":0},{"$f":"'03_Provozni_naklady'!T20","v":0},{"$f":"'03_Provozni_naklady'!U20","v":0},{"$f":"'03_Provozni_naklady'!V20","v":0},{"$f":"'03_Provozni_naklady'!W20","v":0},{"$f":"'03_Provozni_naklady'!X20","v":0},{"$f":"'03_Provozni_naklady'!Y20","v":0},{"$f":"'03_Provozni_naklady'!Z20","v":0},{"$f":"'03_Provozni_naklady'!AA20","v":0},{"$f":"'03_Provozni_naklady'!AB20","v":0},{"$f":"'03_Provozni_naklady'!AC20","v":0},{"$f":"'03_Provozni_naklady'!AD20","v":0},{"$f":"'03_Provozni_naklady'!AE20","v":0},{"$f":"'03_Provozni_naklady'!AF20","v":0},{"$f":"'03_Provozni_naklady'!AG20","v":0},{"$f":"'03_Provozni_naklady'!AH20","v":0}]
[null,"Příjmy z jízdného","Kč",{"$f":"SUM(E6:AH6)","v":0},{"$f":"'04_Prijmy'!E5","v":0},{"$f":"'04_Prijmy'!F5","v":0},{"$f":"'04_Prijmy'!G5","v":0},{"$f":"'04_Prijmy'!H5","v":0},{"$f":"'04_Prijmy'!I5","v":0},{"$f":"'04_Prijmy'!J5","v":0},{"$f":"'04_Prijmy'!K5","v":0},{"$f":"'04_Prijmy'!L5","v":0},{"$f":"'04_Prijmy'!M5","v":0},{"$f":"'04_Prijmy'!N5","v":0},{"$f":"'04_Prijmy'!O5","v":0},{"$f":"'04_Prijmy'!P5","v":0},{"$f":"'04_Prijmy'!Q5","v":0},{"$f":"'04_Prijmy'!R5","v":0},{"$f":"'04_Prijmy'!S5","v":0},{"$f":"'04_Prijmy'!T5","v":0},{"$f":"'04_Prijmy'!U5","v":0},{"$f":"'04_Prijmy'!V5","v":0},{"$f":"'04_Prijmy'!W5","v":0},{"$f":"'04_Prijmy'!X5","v":0},{"$f":"'04_Prijmy'!Y5","v":0},{"$f":"'04_Prijmy'!Z5","v":0},{"$f":"'04_Prijmy'!AA5","v":0},{"$f":"'04_Prijmy'!AB5","v":0},{"$f":"'04_Prijmy'!AC5","v":0},{"$f":"'04_Prijmy'!AD5","v":0},{"$f":"'04_Prijmy'!AE5","v":0},{"$f":"'04_Prijmy'!AF5","v":0},{"$f":"'04_Prijmy'!AG5","v":0},{"$f":"'04_Prijmy'!AH5","v":0}]
[null,"Provozní dotace","Kč",{"$f":"SUM(E7:AH7)","v":0},{"$f":"IF((E5-E6)>0,E5-E6,0)","v":0},{"$f":"IF((F5-F6)>0,F5-F6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Kontrola dotací"]
[null,"scénář bez projektu","Jednotka","Celkem",{"$f":"E4","v":0},{"$f":"E10+1","v":1},{"$f":"F10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W10+1","v":19},{"$f":"X10+1","v":20},21,22,23,24,25,26,{"$f":"AE10+1","v":27},{"$f":"AF10+1","v":28},{"$f":"AG10+1","v":29}]
[null,"Provozní náklady","Kč",{"$f":"SUM(E11:AH11)","v":0},{"$f":"'03_Provozni_naklady'!E39","v":0},{"$f":"'03_Provozni_naklady'!F39","v":0},{"$f":"'03_Provozni_naklady'!G39","v":0},{"$f":"'03_Provozni_naklady'!H39","v":0},{"$f":"'03_Provozni_naklady'!I39","v":0},{"$f":"'03_Provozni_naklady'!J39","v":0},{"$f":"'03_Provozni_naklady'!K39","v":0},{"$f":"'03_Provozni_naklady'!L39","v":0},{"$f":"'03_Provozni_naklady'!M39","v":0},{"$f":"'03_Provozni_naklady'!N39","v":0},{"$f":"'03_Provozni_naklady'!O39","v":0},{"$f":"'03_Provozni_naklady'!P39","v":0},{"$f":"'03_Provozni_naklady'!Q39","v":0},{"$f":"'03_Provozni_naklady'!R39","v":0},{"$f":"'03_Provozni_naklady'!S39","v":0},{"$f":"'03_Provozni_naklady'!T39","v":0},{"$f":"'03_Provozni_naklady'!U39","v":0},{"$f":"'03_Provozni_naklady'!V39","v":0},{"$f":"'03_Provozni_naklady'!W39","v":0},{"$f":"'03_Provozni_naklady'!X39","v":0},{"$f":"'03_Provozni_naklady'!Y39","v":0},{"$f":"'03_Provozni_naklady'!Z39","v":0},{"$f":"'03_Provozni_naklady'!AA39","v":0},{"$f":"'03_Provozni_naklady'!AB39","v":0},{"$f":"'03_Provozni_naklady'!AC39","v":0},{"$f":"'03_Provozni_naklady'!AD39","v":0},{"$f":"'03_Provozni_naklady'!AE39","v":0},{"$f":"'03_Provozni_naklady'!AF39","v":0},{"$f":"'03_Provozni_naklady'!AG39","v":0},{"$f":"'03_Provozni_naklady'!AH39","v":0}]
[null,{"$f":"B6","v":"Příjmy z jízdného"},"Kč",{"$f":"SUM(E12:AH12)","v":0},{"$f":"'04_Prijmy'!E11","v":0},{"$f":"'04_Prijmy'!F11","v":0},{"$f":"'04_Prijmy'!G11","v":0},{"$f":"'04_Prijmy'!H11","v":0},{"$f":"'04_Prijmy'!I11","v":0},{"$f":"'04_Prijmy'!J11","v":0},{"$f":"'04_Prijmy'!K11","v":0},{"$f":"'04_Prijmy'!L11","v":0},{"$f":"'04_Prijmy'!M11","v":0},{"$f":"'04_Prijmy'!N11","v":0},{"$f":"'04_Prijmy'!O11","v":0},{"$f":"'04_Prijmy'!P11","v":0},{"$f":"'04_Prijmy'!Q11","v":0},{"$f":"'04_Prijmy'!R11","v":0},{"$f":"'04_Prijmy'!S11","v":0},{"$f":"'04_Prijmy'!T11","v":0},{"$f":"'04_Prijmy'!U11","v":0},{"$f":"'04_Prijmy'!V11","v":0},{"$f":"'04_Prijmy'!W11","v":0},{"$f":"'04_Prijmy'!X11","v":0},{"$f":"'04_Prijmy'!Y11","v":0},{"$f":"'04_Prijmy'!Z11","v":0},{"$f":"'04_Prijmy'!AA11","v":0},{"$f":"'04_Prijmy'!AB11","v":0},{"$f":"'04_Prijmy'!AC11","v":0},{"$f":"'04_Prijmy'!AD11","v":0},{"$f":"'04_Prijmy'!AE11","v":0},{"$f":"'04_Prijmy'!AF11","v":0},{"$f":"'04_Prijmy'!AG11","v":0},{"$f":"'04_Prijmy'!AH11","v":0}]
[null,"Provozní dotace","Kč",0,{"$f":"IF((E11-E12)>0,E11-E12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Redukce dotací"]
[null,null,"Jednotka","Celkem",{"$f":"E10","v":0},{"$f":"E16+1","v":1},{"$f":"F16+1","v":2},{"$f":"G16+1","v":3},{"$f":"H16+1","v":4},{"$f":"I16+1","v":5},{"$f":"J16+1","v":6},{"$f":"K16+1","v":7},{"$f":"L16+1","v":8},{"$f":"M16+1","v":9},{"$f":"N16+1","v":10},{"$f":"O16+1","v":11},{"$f":"P16+1","v":12},{"$f":"Q16+1","v":13},{"$f":"R16+1","v":14},{"$f":"S16+1","v":15},{"$f":"T16+1","v":16},{"$f":"U16+1","v":17},{"$f":"V16+1","v":18},{"$f":"W16+1","v":19},{"$f":"X16+1","v":20},{"$f":"Y16+1","v":21},{"$f":"Z16+1","v":22},{"$f":"AA16+1","v":23},{"$f":"AB16+1","v":24},{"$f":"AC16+1","v":25},{"$f":"AD16+1","v":26},{"$f":"AE16+1","v":27},{"$f":"AF16+1","v":28},{"$f":"AG16+1","v":29}]
[null,"Redukce přírůstkových provozních nákladů","Kč",{"$f":"SUM(E17:AH17)","v":0},{"$f":"IF(E16<='00_Info'!$I$14,(E11-E5),0)","v":0},{"$f":"IF(F16<='00_Info'!$I$14,(F11-F5),0)","v":0},{"$f":"IF(G16<='00_Info'!$I$14,(G11-G5),0)","v":0},{"$f":"IF(H16<='00_Info'!$I$14,(H11-H5),0)","v":0},{"$f":"IF(I16<='00_Info'!$I$14,(I11-I5),0)","v":0},{"$f":"IF(J16<='00_Info'!$I$14,(J11-J5),0)","v":0},{"$f":"IF(K16<='00_Info'!$I$14,(K11-K5),0)","v":0},{"$f":"IF(L16<='00_Info'!$I$14,(L11-L5),0)","v":0},{"$f":"IF(M16<='00_Info'!$I$14,(M11-M5),0)","v":0},{"$f":"IF(N16<='00_Info'!$I$14,(N11-N5),0)","v":0},{"$f":"IF(O16<='00_Info'!$I$14,(O11-O5),0)","v":0},{"$f":"IF(P16<='00_Info'!$I$14,(P11-P5),0)","v":0},{"$f":"IF(Q16<='00_Info'!$I$14,(Q11-Q5),0)","v":0},{"$f":"IF(R16<='00_Info'!$I$14,(R11-R5),0)","v":0},{"$f":"IF(S16<='00_Info'!$I$14,(S11-S5),0)","v":0},{"$f":"IF(T16<='00_Info'!$I$14,(T11-T5),0)","v":0},{"$f":"IF(U16<='00_Info'!$I$14,(U11-U5),0)","v":0},{"$f":"IF(V16<='00_Info'!$I$14,(V11-V5),0)","v":0},{"$f":"IF(W16<='00_Info'!$I$14,(W11-W5),0)","v":0},{"$f":"IF(X16<='00_Info'!$I$14,(X11-X5),0)","v":0},{"$f":"IF(Y16<='00_Info'!$I$14,(Y11-Y5),0)","v":0},{"$f":"IF(Z16<='00_Info'!$I$14,(Z11-Z5),0)","v":0},{"$f":"IF(AA16<='00_Info'!$I$14,(AA11-AA5),0)","v":0},{"$f":"IF(AB16<='00_Info'!$I$14,(AB11-AB5),0)","v":0},{"$f":"IF(AC16<='00_Info'!$I$14,(AC11-AC5),0)","v":0},{"$f":"IF(AD16<='00_Info'!$I$14,(AD11-AD5),0)","v":0},{"$f":"IF(AE16<='00_Info'!$I$14,(AE11-AE5),0)","v":0},{"$f":"IF(AF16<='00_Info'!$I$14,(AF11-AF5),0)","v":0},{"$f":"IF(AG16<='00_Info'!$I$14,(AG11-AG5),0)","v":0},{"$f":"IF(AH16<='00_Info'!$I$14,(AH11-AH5),0)","v":0}]
[null,"Redukce provozních dotací","Kč",{"$f":"SUM(E18:AH18)","v":0},{"$f":"IF(E16<='00_Info'!$I$14,E13-E7,0)","v":0},{"$f":"IF(F16<='00_Info'!$I$14,F13-F7,0)","v":0},{"$f":"IF(G16<='00_Info'!$I$14,G13-G7,0)","v":0},{"$f":"IF(H16<='00_Info'!$I$14,H13-H7,0)","v":0},{"$f":"IF(I16<='00_Info'!$I$14,I13-I7,0)","v":0},{"$f":"IF(J16<='00_Info'!$I$14,J13-J7,0)","v":0},{"$f":"IF(K16<='00_Info'!$I$14,K13-K7,0)","v":0},{"$f":"IF(L16<='00_Info'!$I$14,L13-L7,0)","v":0},{"$f":"IF(M16<='00_Info'!$I$14,M13-M7,0)","v":0},{"$f":"IF(N16<='00_Info'!$I$14,N13-N7,0)","v":0},{"$f":"IF(O16<='00_Info'!$I$14,O13-O7,0)","v":0},{"$f":"IF(P16<='00_Info'!$I$14,P13-P7,0)","v":0},{"$f":"IF(Q16<='00_Info'!$I$14,Q13-Q7,0)","v":0},{"$f":"IF(R16<='00_Info'!$I$14,R13-R7,0)","v":0},{"$f":"IF(S16<='00_Info'!$I$14,S13-S7,0)","v":0},{"$f":"IF(T16<='00_Info'!$I$14,T13-T7,0)","v":0},{"$f":"IF(U16<='00_Info'!$I$14,U13-U7,0)","v":0},{"$f":"IF(V16<='00_Info'!$I$14,V13-V7,0)","v":0},{"$f":"IF(W16<='00_Info'!$I$14,W13-W7,0)","v":0},{"$f":"IF(X16<='00_Info'!$I$14,X13-X7,0)","v":0},{"$f":"IF(Y16<='00_Info'!$I$14,Y13-Y7,0)","v":0},{"$f":"IF(Z16<='00_Info'!$I$14,Z13-Z7,0)","v":0},{"$f":"IF(AA16<='00_Info'!$I$14,AA13-AA7,0)","v":0},{"$f":"IF(AB16<='00_Info'!$I$14,AB13-AB7,0)","v":0},{"$f":"IF(AC16<='00_Info'!$I$14,AC13-AC7,0)","v":0},{"$f":"IF(AD16<='00_Info'!$I$14,AD13-AD7,0)","v":0},{"$f":"IF(AE16<='00_Info'!$I$14,AE13-AE7,0)","v":0},{"$f":"IF(AF16<='00_Info'!$I$14,AF13-AF7,0)","v":0},{"$f":"IF(AG16<='00_Info'!$I$14,AG13-AG7,0)","v":0},{"$f":"IF(AH16<='00_Info'!$I$14,AH13-AH7,0)","v":0}]
[null,"Je snížení prov. nákladů plně kompenzováno snížením dotací","Kč",{"$f":"IF(D18>=D17,\"ANO\",\"NE\")","v":"ANO"},{"$f":"IF(E18>=E17,\"ANO\",\"NE\")","v":"ANO"},{"$f":"IF(F18>=F17,\"ANO\",\"NE\")","v":"ANO"},"ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO","ANO"]
[null,"Čistá úspora provozních nákladů**","Kč",{"$f":"SUM(E20:AH20)","v":0},{"$f":"E18-E17","v":0},{"$f":"F18-F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Diskontovaná redukce přírůstkových provozních nákladů","Kč",{"$f":"E17+NPV('00_Info'!E22,'06_FA_Kontrola_dotaci'!F17:AH17)","v":0}]
[null,"Diskontovaná redukce provozních dotací","Kč",{"$f":"E18+NPV('00_Info'!E22,'06_FA_Kontrola_dotaci'!F18:AH18)","v":0}]

{"sheet":"07_FA_Mezera_ve_financovani","index":7,"n_rows":28,"n_cols":34,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Kalkulace finanční mezery a přidělení grantu EU"]
[null,"stálé ceny výchozího roku","Jednotka","Celkem diskontované",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,"Investiční náklady (DIC) (z FA)","Kč",{"$f":"E5+NPV(D$10,F5:AH5)","v":0},{"$f":"'05_Financni_analyza'!E8","v":0},{"$f":"'05_Financni_analyza'!F8","v":0},{"$f":"'05_Financni_analyza'!G8","v":0},{"$f":"'05_Financni_analyza'!H8","v":0},{"$f":"'05_Financni_analyza'!I8","v":0},{"$f":"'05_Financni_analyza'!J8","v":0},{"$f":"'05_Financni_analyza'!K8","v":0},{"$f":"'05_Financni_analyza'!L8","v":0},{"$f":"'05_Financni_analyza'!M8","v":0},{"$f":"'05_Financni_analyza'!N8","v":0},{"$f":"'05_Financni_analyza'!O8","v":0},{"$f":"'05_Financni_analyza'!P8","v":0},{"$f":"'05_Financni_analyza'!Q8","v":0},{"$f":"'05_Financni_analyza'!R8","v":0},{"$f":"'05_Financni_analyza'!S8","v":0},{"$f":"'05_Financni_analyza'!T8","v":0},{"$f":"'05_Financni_analyza'!U8","v":0},{"$f":"'05_Financni_analyza'!V8","v":0},{"$f":"'05_Financni_analyza'!W8","v":0},{"$f":"'05_Financni_analyza'!X8","v":0},{"$f":"'05_Financni_analyza'!Y8","v":0},{"$f":"'05_Financni_analyza'!Z8","v":0},{"$f":"'05_Financni_analyza'!AA8","v":0},{"$f":"'05_Financni_analyza'!AB8","v":0},{"$f":"'05_Financni_analyza'!AC8","v":0},{"$f":"'05_Financni_analyza'!AD8","v":0},{"$f":"'05_Financni_analyza'!AE8","v":0},{"$f":"'05_Financni_analyza'!AF8","v":0},{"$f":"'05_Financni_analyza'!AG8","v":0},{"$f":"'05_Financni_analyza'!AH8","v":0}]
[null,"Přírůstkové celkové provozní příjmy","Kč",{"$f":"E6+NPV(D$10,F6:AH6)","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(E4<='00_Info'!$I$14,('04_Prijmy'!E19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(F4<='00_Info'!$I$14,('04_Prijmy'!F19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(G4<='00_Info'!$I$14,('04_Prijmy'!G19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(H4<='00_Info'!$I$14,('04_Prijmy'!H19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(I4<='00_Info'!$I$14,('04_Prijmy'!I19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(J4<='00_Info'!$I$14,('04_Prijmy'!J19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(K4<='00_Info'!$I$14,('04_Prijmy'!K19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(L4<='00_Info'!$I$14,('04_Prijmy'!L19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(M4<='00_Info'!$I$14,('04_Prijmy'!M19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(N4<='00_Info'!$I$14,('04_Prijmy'!N19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(O4<='00_Info'!$I$14,('04_Prijmy'!O19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(P4<='00_Info'!$I$14,('04_Prijmy'!P19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(Q4<='00_Info'!$I$14,('04_Prijmy'!Q19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(R4<='00_Info'!$I$14,('04_Prijmy'!R19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(S4<='00_Info'!$I$14,('04_Prijmy'!S19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(T4<='00_Info'!$I$14,('04_Prijmy'!T19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(U4<='00_Info'!$I$14,('04_Prijmy'!U19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(V4<='00_Info'!$I$14,('04_Prijmy'!V19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(W4<='00_Info'!$I$14,('04_Prijmy'!W19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(X4<='00_Info'!$I$14,('04_Prijmy'!X19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(Y4<='00_Info'!$I$14,('04_Prijmy'!Y19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(Z4<='00_Info'!$I$14,('04_Prijmy'!Z19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AA4<='00_Info'!$I$14,('04_Prijmy'!AA19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AB4<='00_Info'!$I$14,('04_Prijmy'!AB19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AC4<='00_Info'!$I$14,('04_Prijmy'!AC19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AD4<='00_Info'!$I$14,('04_Prijmy'!AD19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AE4<='00_Info'!$I$14,('04_Prijmy'!AE19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AF4<='00_Info'!$I$14,('04_Prijmy'!AF19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AG4<='00_Info'!$I$14,('04_Prijmy'!AG19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0},{"$f":"IF('01_Investicni naklady'!$F$31=0,0,(IF(AH4<='00_Info'!$I$14,('04_Prijmy'!AH19)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31),0)))","v":0}]
[null,"Přírůstkové celkové provozní náklady","Kč",0,{"$f":"'05_Financni_analyza'!E7","v":0},{"$f":"'05_Financni_analyza'!F7","v":0},{"$f":"'05_Financni_analyza'!G7","v":0},{"$f":"'05_Financni_analyza'!H7","v":0},{"$f":"'05_Financni_analyza'!I7","v":0},{"$f":"'05_Financni_analyza'!J7","v":0},{"$f":"'05_Financni_analyza'!K7","v":0},{"$f":"'05_Financni_analyza'!L7","v":0},{"$f":"'05_Financni_analyza'!M7","v":0},{"$f":"'05_Financni_analyza'!N7","v":0},{"$f":"'05_Financni_analyza'!O7","v":0},{"$f":"'05_Financni_analyza'!P7","v":0},{"$f":"'05_Financni_analyza'!Q7","v":0},{"$f":"'05_Financni_analyza'!R7","v":0},{"$f":"'05_Financni_analyza'!S7","v":0},{"$f":"'05_Financni_analyza'!T7","v":0},{"$f":"'05_Financni_analyza'!U7","v":0},{"$f":"'05_Financni_analyza'!V7","v":0},{"$f":"'05_Financni_analyza'!W7","v":0},{"$f":"'05_Financni_analyza'!X7","v":0},{"$f":"'05_Financni_analyza'!Y7","v":0},{"$f":"'05_Financni_analyza'!Z7","v":0},{"$f":"'05_Financni_analyza'!AA7","v":0},{"$f":"'05_Financni_analyza'!AB7","v":0},{"$f":"'05_Financni_analyza'!AC7","v":0},{"$f":"'05_Financni_analyza'!AD7","v":0},{"$f":"'05_Financni_analyza'!AE7","v":0},{"$f":"'05_Financni_analyza'!AF7","v":0},{"$f":"'05_Financni_analyza'!AG7","v":0},{"$f":"'05_Financni_analyza'!AH7","v":0}]
[null,"Čisté provozní příjmy","Kč",{"$f":"E8+NPV(D$10,F8:AH8)","v":0},{"$f":"E6-E7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zůstatková hodnota investice","Kč",{"$f":"E9+NPV(D$10,F9:AH9)","v":0},{"$f":"IF(E4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(F4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(G4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(H4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(I4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(J4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(K4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(L4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(M4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(N4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(O4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(P4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(Q4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(R4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(S4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(T4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(U4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(V4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(W4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(X4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(Y4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(Z4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AA4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AB4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AC4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AD4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AE4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AF4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AG4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0},{"$f":"IF(AH4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$24,0)","v":0}]
[null,"Diskontní faktor","Kč",{"$f":"'00_Info'!E22","v":0.04},1,{"$f":"E10/(1+$D$10)","v":0.96153846153846145},0.92455621301775137,0.88899635867091475,0.85480419102972571,0.82192710675935166,0.79031452573014582,0.75991781320206331,0.73069020500198389,0.70258673557883067,0.67556416882579873,0.64958093156326802,0.62459704958006534,0.60057408613467822,0.57747508282180593,0.55526450271327488,0.53390817568584126,0.51337324585177047,0.49362812101131776,0.47464242404934398,0.45638694620129228,0.4388336021166272,0.42195538665060306,0.40572633331788754,0.39012147434412264,0.37511680225396404,0.3606892329365039,0.34681657013125372,0.33347747128005162,0.32065141469235731]
[null,"Úspora provozních nákladů","Kč",{"$f":"IF((E$11+NPV($D$10,F$11:AH$11))<=0,0,IF(('06_FA_Kontrola_dotaci'!E$18+NPV($D$10,'06_FA_Kontrola_dotaci'!F$18:AH$18))>=(E$11+NPV($D$10,F$11:AH$11)),0,-(E$11+NPV($D$10,F$11:AH$11))+('06_FA_Kontrola_dotaci'!E$18+NPV($D$10,'06_FA_Kontrola_dotaci'!F$18:AH$18))))","v":0},{"$f":"'06_FA_Kontrola_dotaci'!E17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!F17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!G17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!H17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!I17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!J17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!K17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!L17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!M17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!N17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!O17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!P17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!Q17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!R17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!S17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!T17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!U17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!V17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!W17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!X17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!Y17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!Z17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AA17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AB17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AC17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AD17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AE17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AF17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AG17","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AH17","v":0}]
[]
[]
[null,"Kalkulace veřejného příspěvku - celý projekt"]
[null,"stálé ceny","Kč"]
[null,"Způsobilé náklady",{"$f":"IF('01_Investicni naklady'!F31=0,0,('01_Investicni naklady'!F11*('01_Investicni naklady'!E31/'01_Investicni naklady'!F31)))","v":0}]
[null,"Míra finanční mezery ((DIC bez rezervy- čisté příjmy)/DIC bez rezervy)",{"$f":"IF(D7>D6,1,IF(D7>0,ROUND((D5-(D6-D7)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31)+D9*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31))/D5,4),IF(ROUND((D5-(D6-D11)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31)+D9*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31))/D5,4)>1,1,ROUND((D5-(D6-D11)*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31)+D9*('01_Investicni naklady'!$E$31/'01_Investicni naklady'!$F$31))/D5,4))))","v":{"$error":"#DIV/0!"}}]
[null,"Rozhodná částka (způsobilé náklady*R)",{"$f":"ROUND(C16*C17,0)","v":{"$error":"#DIV/0!"}}]
[null,"Míra spolufinancování prioritních os (%)",0.85]
[null,"Příspěvek Společenství",{"$f":"FLOOR(C18*C19,1)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Kalkulace veřejného příspěvku - část projektu vstupující do žádosti"]
[null,"běžné ceny","Kč"]
[null,"Způsobilé náklady",{"$f":"IF(DPH_Platce,'01_Investicni naklady'!$E$29,'01_Investicni naklady'!$E$31)","v":0}]
[null,"Míra finanční mezery ((DIC bez rezervy- čisté příjmy)/DIC bez rezervy)",{"$f":"C17","v":{"$error":"#DIV/0!"}}]
[null,"Rozhodná částka (způsobilé náklady*R)",{"$f":"ROUND(C24*C25,0)","v":{"$error":"#DIV/0!"}}]
[null,"Míra spolufinancování prioritních os (%)",0.85]
[null,"Příspěvek Společenství",{"$f":"FLOOR(C26*C27,1)","v":{"$error":"#DIV/0!"}}]

{"sheet":"08_FA_Financni_struktura","index":8,"n_rows":16,"n_cols":34,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Zdroje financování"]
[null,null,"Jednotka","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},{"$f":"F4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W4+1","v":19},20,21,22,23,24,25,26,{"$f":"AE4+1","v":27},28,{"$f":"AG4+1","v":29}]
[null,"Vlastní zdroje","Kč",{"$f":"SUM(E5:AH5)","v":0}]
[null,"Ostatní zdroje","Kč",{"$f":"SUM(E6:AH6)","v":0}]
[null,"Celkové zdroje žadatele","Kč",0,{"$f":"E5+E6","v":0},{"$f":"F5+F6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Úvěr (poskytnutý státní správou)","Kč",0]
[null,"Zdroje státního rozpočtu","Kč",0]
[null,"Národní zdroje","Kč",0,{"$f":"E8+E9","v":0},{"$f":"F8+F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Granty EU","Kč",0]
[null,"Celkové finanční zdroje (bez rezervy) ","Kč",0,{"$f":"E7+E10+E11","v":0},{"$f":"F7+F10+F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rezerva - vlastní zdroje","Kč",0]
[null,"Rezerva - EU granty","Kč",0]
[null,"Rezerva celkem","Kč",0,{"$f":"E13+E14","v":0},{"$f":"F13+F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkové finanční zdroje","Kč",0,{"$f":"E12+E15","v":0},{"$f":"F12+F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"09_FA_Udrzitelnost","index":9,"n_rows":18,"n_cols":34,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Finanční udržitelnost"]
[null,null,"Jednotka","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"E4+1","v":1},{"$f":"F4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"W4+1","v":19},20,21,22,23,24,25,26,{"$f":"AE4+1","v":27},28,{"$f":"AG4+1","v":29}]
[null,"Provozní příjmy","Kč",{"$f":"SUM(E5:AH5)","v":0},{"$f":"'04_Prijmy'!E7","v":0},{"$f":"'04_Prijmy'!F7","v":0},{"$f":"'04_Prijmy'!G7","v":0},{"$f":"'04_Prijmy'!H7","v":0},{"$f":"'04_Prijmy'!I7","v":0},{"$f":"'04_Prijmy'!J7","v":0},{"$f":"'04_Prijmy'!K7","v":0},{"$f":"'04_Prijmy'!L7","v":0},{"$f":"'04_Prijmy'!M7","v":0},{"$f":"'04_Prijmy'!N7","v":0},{"$f":"'04_Prijmy'!O7","v":0},{"$f":"'04_Prijmy'!P7","v":0},{"$f":"'04_Prijmy'!Q7","v":0},{"$f":"'04_Prijmy'!R7","v":0},{"$f":"'04_Prijmy'!S7","v":0},{"$f":"'04_Prijmy'!T7","v":0},{"$f":"'04_Prijmy'!U7","v":0},{"$f":"'04_Prijmy'!V7","v":0},{"$f":"'04_Prijmy'!W7","v":0},{"$f":"'04_Prijmy'!X7","v":0},{"$f":"'04_Prijmy'!Y7","v":0},{"$f":"'04_Prijmy'!Z7","v":0},{"$f":"'04_Prijmy'!AA7","v":0},{"$f":"'04_Prijmy'!AB7","v":0},{"$f":"'04_Prijmy'!AC7","v":0},{"$f":"'04_Prijmy'!AD7","v":0},{"$f":"'04_Prijmy'!AE7","v":0},{"$f":"'04_Prijmy'!AF7","v":0},{"$f":"'04_Prijmy'!AG7","v":0},{"$f":"'04_Prijmy'!AH7","v":0}]
[null,"Úvěry","Kč",{"$f":"SUM(E6:AH6)","v":0},{"$f":"'08_FA_Financni_struktura'!E8","v":0},{"$f":"'08_FA_Financni_struktura'!F8","v":0},{"$f":"'08_FA_Financni_struktura'!G8","v":0},{"$f":"'08_FA_Financni_struktura'!H8","v":0},{"$f":"'08_FA_Financni_struktura'!I8","v":0},{"$f":"'08_FA_Financni_struktura'!J8","v":0},{"$f":"'08_FA_Financni_struktura'!K8","v":0},{"$f":"'08_FA_Financni_struktura'!L8","v":0},{"$f":"'08_FA_Financni_struktura'!M8","v":0},{"$f":"'08_FA_Financni_struktura'!N8","v":0},{"$f":"'08_FA_Financni_struktura'!O8","v":0},{"$f":"'08_FA_Financni_struktura'!P8","v":0},{"$f":"'08_FA_Financni_struktura'!Q8","v":0},{"$f":"'08_FA_Financni_struktura'!R8","v":0},{"$f":"'08_FA_Financni_struktura'!S8","v":0},{"$f":"'08_FA_Financni_struktura'!T8","v":0},{"$f":"'08_FA_Financni_struktura'!U8","v":0},{"$f":"'08_FA_Financni_struktura'!V8","v":0},{"$f":"'08_FA_Financni_struktura'!W8","v":0},{"$f":"'08_FA_Financni_struktura'!X8","v":0},{"$f":"'08_FA_Financni_struktura'!Y8","v":0},{"$f":"'08_FA_Financni_struktura'!Z8","v":0},{"$f":"'08_FA_Financni_struktura'!AA8","v":0},{"$f":"'08_FA_Financni_struktura'!AB8","v":0},{"$f":"'08_FA_Financni_struktura'!AC8","v":0},{"$f":"'08_FA_Financni_struktura'!AD8","v":0},{"$f":"'08_FA_Financni_struktura'!AE8","v":0},{"$f":"'08_FA_Financni_struktura'!AF8","v":0},{"$f":"'08_FA_Financni_struktura'!AG8","v":0},{"$f":"'08_FA_Financni_struktura'!AH8","v":0}]
[null,"Celkové zdroje žadatele","Kč",0,{"$f":"'08_FA_Financni_struktura'!E7","v":0},{"$f":"'08_FA_Financni_struktura'!F7","v":0},{"$f":"'08_FA_Financni_struktura'!G7","v":0},{"$f":"'08_FA_Financni_struktura'!H7","v":0},{"$f":"'08_FA_Financni_struktura'!I7","v":0},{"$f":"'08_FA_Financni_struktura'!J7","v":0},{"$f":"'08_FA_Financni_struktura'!K7","v":0},{"$f":"'08_FA_Financni_struktura'!L7","v":0},{"$f":"'08_FA_Financni_struktura'!M7","v":0},{"$f":"'08_FA_Financni_struktura'!N7","v":0},{"$f":"'08_FA_Financni_struktura'!O7","v":0},{"$f":"'08_FA_Financni_struktura'!P7","v":0},{"$f":"'08_FA_Financni_struktura'!Q7","v":0},{"$f":"'08_FA_Financni_struktura'!R7","v":0},{"$f":"'08_FA_Financni_struktura'!S7","v":0},{"$f":"'08_FA_Financni_struktura'!T7","v":0},{"$f":"'08_FA_Financni_struktura'!U7","v":0},{"$f":"'08_FA_Financni_struktura'!V7","v":0},{"$f":"'08_FA_Financni_struktura'!W7","v":0},{"$f":"'08_FA_Financni_struktura'!X7","v":0},{"$f":"'08_FA_Financni_struktura'!Y7","v":0},{"$f":"'08_FA_Financni_struktura'!Z7","v":0},{"$f":"'08_FA_Financni_struktura'!AA7","v":0},{"$f":"'08_FA_Financni_struktura'!AB7","v":0},{"$f":"'08_FA_Financni_struktura'!AC7","v":0},{"$f":"'08_FA_Financni_struktura'!AD7","v":0},{"$f":"'08_FA_Financni_struktura'!AE7","v":0},{"$f":"'08_FA_Financni_struktura'!AF7","v":0},{"$f":"'08_FA_Financni_struktura'!AG7","v":0},{"$f":"'08_FA_Financni_struktura'!AH7","v":0}]
[null,"Zdroje státního rozpočtu","Kč",0,{"$f":"'08_FA_Financni_struktura'!E9","v":0},{"$f":"'08_FA_Financni_struktura'!F9","v":0},{"$f":"'08_FA_Financni_struktura'!G9","v":0},{"$f":"'08_FA_Financni_struktura'!H9","v":0},{"$f":"'08_FA_Financni_struktura'!I9","v":0},{"$f":"'08_FA_Financni_struktura'!J9","v":0},{"$f":"'08_FA_Financni_struktura'!K9","v":0},{"$f":"'08_FA_Financni_struktura'!L9","v":0},{"$f":"'08_FA_Financni_struktura'!M9","v":0},{"$f":"'08_FA_Financni_struktura'!N9","v":0},{"$f":"'08_FA_Financni_struktura'!O9","v":0},{"$f":"'08_FA_Financni_struktura'!P9","v":0},{"$f":"'08_FA_Financni_struktura'!Q9","v":0},{"$f":"'08_FA_Financni_struktura'!R9","v":0},{"$f":"'08_FA_Financni_struktura'!S9","v":0},{"$f":"'08_FA_Financni_struktura'!T9","v":0},{"$f":"'08_FA_Financni_struktura'!U9","v":0},{"$f":"'08_FA_Financni_struktura'!V9","v":0},{"$f":"'08_FA_Financni_struktura'!W9","v":0},{"$f":"'08_FA_Financni_struktura'!X9","v":0},{"$f":"'08_FA_Financni_struktura'!Y9","v":0},{"$f":"'08_FA_Financni_struktura'!Z9","v":0},{"$f":"'08_FA_Financni_struktura'!AA9","v":0},{"$f":"'08_FA_Financni_struktura'!AB9","v":0},{"$f":"'08_FA_Financni_struktura'!AC9","v":0},{"$f":"'08_FA_Financni_struktura'!AD9","v":0},{"$f":"'08_FA_Financni_struktura'!AE9","v":0},{"$f":"'08_FA_Financni_struktura'!AF9","v":0},{"$f":"'08_FA_Financni_struktura'!AG9","v":0},{"$f":"'08_FA_Financni_struktura'!AH9","v":0}]
[null,"Granty EU","Kč",0,{"$f":"'08_FA_Financni_struktura'!E11","v":0},{"$f":"'08_FA_Financni_struktura'!F11","v":0},{"$f":"'08_FA_Financni_struktura'!G11","v":0},{"$f":"'08_FA_Financni_struktura'!H11","v":0},{"$f":"'08_FA_Financni_struktura'!I11","v":0},{"$f":"'08_FA_Financni_struktura'!J11","v":0},{"$f":"'08_FA_Financni_struktura'!K11","v":0},{"$f":"'08_FA_Financni_struktura'!L11","v":0},{"$f":"'08_FA_Financni_struktura'!M11","v":0},{"$f":"'08_FA_Financni_struktura'!N11","v":0},{"$f":"'08_FA_Financni_struktura'!O11","v":0},{"$f":"'08_FA_Financni_struktura'!P11","v":0},{"$f":"'08_FA_Financni_struktura'!Q11","v":0},{"$f":"'08_FA_Financni_struktura'!R11","v":0},{"$f":"'08_FA_Financni_struktura'!S11","v":0},{"$f":"'08_FA_Financni_struktura'!T11","v":0},{"$f":"'08_FA_Financni_struktura'!U11","v":0},{"$f":"'08_FA_Financni_struktura'!V11","v":0},{"$f":"'08_FA_Financni_struktura'!W11","v":0},{"$f":"'08_FA_Financni_struktura'!X11","v":0},{"$f":"'08_FA_Financni_struktura'!Y11","v":0},{"$f":"'08_FA_Financni_struktura'!Z11","v":0},{"$f":"'08_FA_Financni_struktura'!AA11","v":0},{"$f":"'08_FA_Financni_struktura'!AB11","v":0},{"$f":"'08_FA_Financni_struktura'!AC11","v":0},{"$f":"'08_FA_Financni_struktura'!AD11","v":0},{"$f":"'08_FA_Financni_struktura'!AE11","v":0},{"$f":"'08_FA_Financni_struktura'!AF11","v":0},{"$f":"'08_FA_Financni_struktura'!AG11","v":0},{"$f":"'08_FA_Financni_struktura'!AH11","v":0}]
[null,"Dotace (provozní)","Kč",0,{"$f":"'06_FA_Kontrola_dotaci'!E7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!F7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!G7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!H7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!I7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!J7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!K7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!L7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!M7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!N7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!O7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!P7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!Q7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!R7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!S7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!T7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!U7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!V7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!W7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!X7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!Y7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!Z7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AA7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AB7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AC7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AD7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AE7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AF7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AG7","v":0},{"$f":"'06_FA_Kontrola_dotaci'!AH7","v":0}]
[null,"Celkové příjmy","Kč",0,{"$f":"SUM(E5:E10)","v":0},{"$f":"SUM(F5:F10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkové provozní náklady","Kč",0,{"$f":"'03_Provozni_naklady'!E20","v":0},{"$f":"'03_Provozni_naklady'!F20","v":0},{"$f":"'03_Provozni_naklady'!G20","v":0},{"$f":"'03_Provozni_naklady'!H20","v":0},{"$f":"'03_Provozni_naklady'!I20","v":0},{"$f":"'03_Provozni_naklady'!J20","v":0},{"$f":"'03_Provozni_naklady'!K20","v":0},{"$f":"'03_Provozni_naklady'!L20","v":0},{"$f":"'03_Provozni_naklady'!M20","v":0},{"$f":"'03_Provozni_naklady'!N20","v":0},{"$f":"'03_Provozni_naklady'!O20","v":0},{"$f":"'03_Provozni_naklady'!P20","v":0},{"$f":"'03_Provozni_naklady'!Q20","v":0},{"$f":"'03_Provozni_naklady'!R20","v":0},{"$f":"'03_Provozni_naklady'!S20","v":0},{"$f":"'03_Provozni_naklady'!T20","v":0},{"$f":"'03_Provozni_naklady'!U20","v":0},{"$f":"'03_Provozni_naklady'!V20","v":0},{"$f":"'03_Provozni_naklady'!W20","v":0},{"$f":"'03_Provozni_naklady'!X20","v":0},{"$f":"'03_Provozni_naklady'!Y20","v":0},{"$f":"'03_Provozni_naklady'!Z20","v":0},{"$f":"'03_Provozni_naklady'!AA20","v":0},{"$f":"'03_Provozni_naklady'!AB20","v":0},{"$f":"'03_Provozni_naklady'!AC20","v":0},{"$f":"'03_Provozni_naklady'!AD20","v":0},{"$f":"'03_Provozni_naklady'!AE20","v":0},{"$f":"'03_Provozni_naklady'!AF20","v":0},{"$f":"'03_Provozni_naklady'!AG20","v":0},{"$f":"'03_Provozni_naklady'!AH20","v":0}]
[null,"Celkové investiční náklady","Kč",0,{"$f":"'01_Investicni naklady'!G11","v":0},{"$f":"'01_Investicni naklady'!H11","v":0},{"$f":"'01_Investicni naklady'!I11","v":0},{"$f":"'01_Investicni naklady'!J11","v":0},{"$f":"'01_Investicni naklady'!K11","v":0},{"$f":"'01_Investicni naklady'!L11","v":0},{"$f":"'01_Investicni naklady'!M11","v":0},{"$f":"'01_Investicni naklady'!N11","v":0},{"$f":"'01_Investicni naklady'!O11","v":0},{"$f":"'01_Investicni naklady'!P11","v":0},{"$f":"'01_Investicni naklady'!Q11","v":0},{"$f":"'01_Investicni naklady'!R11","v":0},{"$f":"'01_Investicni naklady'!S11","v":0},{"$f":"'01_Investicni naklady'!T11","v":0},{"$f":"'01_Investicni naklady'!U11","v":0},{"$f":"'01_Investicni naklady'!V11","v":0},{"$f":"'01_Investicni naklady'!W11","v":0},{"$f":"'01_Investicni naklady'!X11","v":0},{"$f":"'01_Investicni naklady'!Y11","v":0},{"$f":"'01_Investicni naklady'!Z11","v":0},{"$f":"'01_Investicni naklady'!AA11","v":0},{"$f":"'01_Investicni naklady'!AB11","v":0},{"$f":"'01_Investicni naklady'!AC11","v":0},{"$f":"'01_Investicni naklady'!AD11","v":0},{"$f":"'01_Investicni naklady'!AE11","v":0},{"$f":"'01_Investicni naklady'!AF11","v":0},{"$f":"'01_Investicni naklady'!AG11","v":0},{"$f":"'01_Investicni naklady'!AH11","v":0},{"$f":"'01_Investicni naklady'!AI11","v":0},{"$f":"'01_Investicni naklady'!AJ11","v":0}]
[null,"Splácení jistiny úvěru","Kč",0]
[null,"Splácení úroků z úvěru","Kč",0]
[null,"Celkové výdaje","Kč",0,{"$f":"SUM(E12:E15)","v":0},{"$f":"SUM(F12:F15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow pro příslušný rok","Kč",0,{"$f":"E11-E16","v":0},{"$f":"F11-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kumulované Cash Flow ","Kč",null,{"$f":"E17","v":0},{"$f":"F17+E18","v":0},{"$f":"G17+F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"10_EA_Provozni_naklady","index":10,"n_rows":58,"n_cols":35,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Provozní náklady v EA"]
[null,"Celkové provozní náklady"]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč",0.91,{"$f":"SUM(F5:AI5)","v":0},{"$f":"'03_Provozni_naklady'!E5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!F5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!G5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!H5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!I5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!J5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!K5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!L5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!M5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!N5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!O5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!P5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!Q5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!R5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!S5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!T5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!U5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!V5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!W5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!X5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!Y5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!Z5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AA5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AB5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AC5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AD5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AE5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AF5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AG5*'10_EA_Provozni_naklady'!$D5","v":0},{"$f":"'03_Provozni_naklady'!AH5*'10_EA_Provozni_naklady'!$D5","v":0}]
[null,"Tramvaj","Kč",0.91,{"$f":"SUM(F6:AI6)","v":0},{"$f":"SUM(F7:F9)","v":0},{"$f":"SUM(G7:G9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!F7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!G7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!H7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!I7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!J7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!K7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!L7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!M7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!N7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!O7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!P7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!Q7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!R7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!S7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!T7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!U7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!V7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!W7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!X7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!Y7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!Z7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AA7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AB7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AC7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AD7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AE7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AF7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AG7*'10_EA_Provozni_naklady'!$D7","v":0},{"$f":"'03_Provozni_naklady'!AH7*'10_EA_Provozni_naklady'!$D7","v":0}]
[null,"Náklady na infrastrukturu - údržba","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!F8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!G8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!H8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!I8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!J8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!K8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!L8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!M8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!N8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!O8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!P8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!Q8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!R8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!S8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!T8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!U8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!V8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!W8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!X8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!Y8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!Z8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AA8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AB8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AC8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AD8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AE8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AF8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AG8*'10_EA_Provozni_naklady'!$D8","v":0},{"$f":"'03_Provozni_naklady'!AH8*'10_EA_Provozni_naklady'!$D8","v":0}]
[null,"Náklady na infrastrukturu - opravy","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!F9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!G9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!H9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!I9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!J9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!K9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!L9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!M9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!N9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!O9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!P9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!Q9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!R9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!S9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!T9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!U9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!V9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!W9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!X9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!Y9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!Z9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AA9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AB9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AC9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AD9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AE9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AF9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AG9*'10_EA_Provozni_naklady'!$D9","v":0},{"$f":"'03_Provozni_naklady'!AH9*'10_EA_Provozni_naklady'!$D9","v":0}]
[null,"Trolejbus","Kč",0.91,0,{"$f":"SUM(F11:F13)","v":0},{"$f":"SUM(G11:G13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!F11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!G11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!H11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!I11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!J11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!K11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!L11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!M11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!N11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!O11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!P11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!Q11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!R11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!S11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!T11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!U11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!V11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!W11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!X11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!Y11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!Z11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AA11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AB11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AC11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AD11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AE11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AF11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AG11*'10_EA_Provozni_naklady'!$D11","v":0},{"$f":"'03_Provozni_naklady'!AH11*'10_EA_Provozni_naklady'!$D11","v":0}]
[null,"Náklady na infrastrukturu - údržba","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!F12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!G12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!H12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!I12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!J12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!K12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!L12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!M12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!N12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!O12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!P12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!Q12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!R12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!S12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!T12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!U12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!V12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!W12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!X12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!Y12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!Z12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AA12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AB12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AC12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AD12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AE12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AF12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AG12*'10_EA_Provozni_naklady'!$D12","v":0},{"$f":"'03_Provozni_naklady'!AH12*'10_EA_Provozni_naklady'!$D12","v":0}]
[null,"Náklady na infrastrukturu - opravy","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!F13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!G13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!H13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!I13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!J13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!K13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!L13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!M13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!N13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!O13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!P13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!Q13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!R13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!S13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!T13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!U13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!V13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!W13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!X13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!Y13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!Z13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AA13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AB13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AC13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AD13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AE13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AF13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AG13*'10_EA_Provozni_naklady'!$D13","v":0},{"$f":"'03_Provozni_naklady'!AH13*'10_EA_Provozni_naklady'!$D13","v":0}]
[null,"Metro","Kč",0.91,0,{"$f":"SUM(F15:F17)","v":0},{"$f":"SUM(G15:G17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!F15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!G15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!H15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!I15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!J15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!K15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!L15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!M15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!N15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!O15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!P15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!Q15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!R15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!S15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!T15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!U15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!V15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!W15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!X15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!Y15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!Z15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AA15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AB15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AC15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AD15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AE15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AF15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AG15*'10_EA_Provozni_naklady'!$D15","v":0},{"$f":"'03_Provozni_naklady'!AH15*'10_EA_Provozni_naklady'!$D15","v":0}]
[null,"Náklady na infrastrukturu - údržba","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!F16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!G16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!H16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!I16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!J16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!K16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!L16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!M16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!N16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!O16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!P16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!Q16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!R16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!S16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!T16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!U16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!V16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!W16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!X16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!Y16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!Z16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AA16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AB16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AC16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AD16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AE16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AF16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AG16*'10_EA_Provozni_naklady'!$D16","v":0},{"$f":"'03_Provozni_naklady'!AH16*'10_EA_Provozni_naklady'!$D16","v":0}]
[null,"Náklady na infrastrukturu - opravy","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!F17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!G17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!H17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!I17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!J17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!K17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!L17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!M17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!N17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!O17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!P17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!Q17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!R17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!S17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!T17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!U17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!V17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!W17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!X17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!Y17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!Z17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AA17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AB17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AC17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AD17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AE17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AF17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AG17*'10_EA_Provozni_naklady'!$D17","v":0},{"$f":"'03_Provozni_naklady'!AH17*'10_EA_Provozni_naklady'!$D17","v":0}]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč",0.91,{"$f":"SUM(F19:AI19)","v":0},{"$f":"'03_Provozni_naklady'!E19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!F19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!G19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!H19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!I19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!J19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!K19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!L19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!M19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!N19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!O19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!P19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!Q19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!R19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!S19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!T19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!U19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!V19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!W19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!X19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!Y19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!Z19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AA19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AB19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AC19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AD19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AE19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AF19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AG19*'10_EA_Provozni_naklady'!$D19","v":0},{"$f":"'03_Provozni_naklady'!AH19*'10_EA_Provozni_naklady'!$D19","v":0}]
[null,"Celkem","Kč",null,{"$f":"E5+E6+E10+E14+E18+E19","v":0},{"$f":"F5+F6+F10+F14+F18+F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Celkové provozní náklady"]
[null,"scénář bez projektu","Jednotka","Konverzní faktor","Celkem",{"$f":"F4","v":0},{"$f":"F23+1","v":1},{"$f":"G23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X23+1","v":19},{"$f":"Y23+1","v":20},21,22,23,24,25,26,{"$f":"AF23+1","v":27},{"$f":"AG23+1","v":28},{"$f":"AH23+1","v":29}]
[null,"Autobus","Kč",{"$f":"D5","v":0.91},{"$f":"SUM(F24:AI24)","v":0},{"$f":"'03_Provozni_naklady'!E24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!F24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!G24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!H24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!I24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!J24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!K24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!L24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!M24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!N24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!O24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!P24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!Q24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!R24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!S24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!T24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!U24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!V24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!W24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!X24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!Y24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!Z24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AA24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AB24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AC24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AD24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AE24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AF24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AG24*'10_EA_Provozni_naklady'!$D24","v":0},{"$f":"'03_Provozni_naklady'!AH24*'10_EA_Provozni_naklady'!$D24","v":0}]
[null,"Tramvaj","Kč",{"$f":"D6","v":0.91},{"$f":"SUM(F25:AI25)","v":0},{"$f":"SUM(F26:F28)","v":0},{"$f":"SUM(G26:G28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",{"$f":"D7","v":0.91},0,{"$f":"'03_Provozni_naklady'!E26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!F26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!G26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!H26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!I26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!J26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!K26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!L26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!M26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!N26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!O26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!P26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!Q26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!R26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!S26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!T26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!U26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!V26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!W26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!X26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!Y26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!Z26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AA26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AB26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AC26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AD26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AE26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AF26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AG26*'10_EA_Provozni_naklady'!$D26","v":0},{"$f":"'03_Provozni_naklady'!AH26*'10_EA_Provozni_naklady'!$D26","v":0}]
[null,"Náklady na infrastrukturu - údržba","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!F27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!G27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!H27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!I27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!J27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!K27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!L27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!M27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!N27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!O27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!P27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!Q27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!R27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!S27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!T27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!U27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!V27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!W27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!X27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!Y27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!Z27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AA27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AB27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AC27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AD27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AE27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AF27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AG27*'10_EA_Provozni_naklady'!$D27","v":0},{"$f":"'03_Provozni_naklady'!AH27*'10_EA_Provozni_naklady'!$D27","v":0}]
[null,"Náklady na infrastrukturu - opravy","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!F28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!G28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!H28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!I28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!J28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!K28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!L28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!M28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!N28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!O28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!P28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!Q28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!R28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!S28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!T28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!U28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!V28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!W28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!X28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!Y28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!Z28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AA28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AB28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AC28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AD28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AE28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AF28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AG28*'10_EA_Provozni_naklady'!$D28","v":0},{"$f":"'03_Provozni_naklady'!AH28*'10_EA_Provozni_naklady'!$D28","v":0}]
[null,"Trolejbus","Kč",{"$f":"D10","v":0.91},0,{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",{"$f":"D11","v":0.91},0,{"$f":"'03_Provozni_naklady'!E30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!F30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!G30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!H30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!I30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!J30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!K30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!L30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!M30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!N30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!O30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!P30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!Q30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!R30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!S30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!T30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!U30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!V30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!W30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!X30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!Y30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!Z30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AA30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AB30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AC30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AD30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AE30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AF30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AG30*'10_EA_Provozni_naklady'!$D30","v":0},{"$f":"'03_Provozni_naklady'!AH30*'10_EA_Provozni_naklady'!$D30","v":0}]
[null,"Náklady na infrastrukturu - údržba","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!F31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!G31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!H31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!I31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!J31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!K31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!L31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!M31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!N31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!O31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!P31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!Q31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!R31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!S31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!T31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!U31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!V31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!W31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!X31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!Y31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!Z31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AA31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AB31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AC31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AD31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AE31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AF31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AG31*'10_EA_Provozni_naklady'!$D31","v":0},{"$f":"'03_Provozni_naklady'!AH31*'10_EA_Provozni_naklady'!$D31","v":0}]
[null,"Náklady na infrastrukturu - opravy","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!F32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!G32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!H32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!I32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!J32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!K32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!L32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!M32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!N32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!O32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!P32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!Q32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!R32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!S32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!T32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!U32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!V32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!W32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!X32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!Y32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!Z32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AA32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AB32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AC32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AD32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AE32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AF32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AG32*'10_EA_Provozni_naklady'!$D32","v":0},{"$f":"'03_Provozni_naklady'!AH32*'10_EA_Provozni_naklady'!$D32","v":0}]
[null,"Metro","Kč",{"$f":"D14","v":0.91},0,{"$f":"SUM(F34:F36)","v":0},{"$f":"SUM(G34:G36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",{"$f":"D15","v":0.91},0,{"$f":"'03_Provozni_naklady'!E34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!F34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!G34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!H34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!I34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!J34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!K34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!L34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!M34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!N34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!O34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!P34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!Q34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!R34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!S34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!T34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!U34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!V34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!W34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!X34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!Y34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!Z34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AA34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AB34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AC34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AD34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AE34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AF34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AG34*'10_EA_Provozni_naklady'!$D34","v":0},{"$f":"'03_Provozni_naklady'!AH34*'10_EA_Provozni_naklady'!$D34","v":0}]
[null,"Náklady na infrastrukturu - údržba","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!F35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!G35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!H35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!I35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!J35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!K35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!L35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!M35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!N35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!O35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!P35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!Q35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!R35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!S35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!T35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!U35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!V35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!W35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!X35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!Y35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!Z35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AA35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AB35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AC35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AD35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AE35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AF35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AG35*'10_EA_Provozni_naklady'!$D35","v":0},{"$f":"'03_Provozni_naklady'!AH35*'10_EA_Provozni_naklady'!$D35","v":0}]
[null,"Náklady na infrastrukturu - opravy","Kč",0.91,0,{"$f":"'03_Provozni_naklady'!E36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!F36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!G36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!H36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!I36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!J36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!K36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!L36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!M36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!N36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!O36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!P36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!Q36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!R36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!S36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!T36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!U36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!V36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!W36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!X36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!Y36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!Z36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AA36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AB36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AC36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AD36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AE36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AF36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AG36*'10_EA_Provozni_naklady'!$D36","v":0},{"$f":"'03_Provozni_naklady'!AH36*'10_EA_Provozni_naklady'!$D36","v":0}]
[null,"IAD","Kč",{"$f":"D18","v":" -"},0]
[null,"Ostatní","Kč",{"$f":"D19","v":0.91},{"$f":"SUM(F38:AI38)","v":0},{"$f":"'03_Provozni_naklady'!E38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!F38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!G38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!H38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!I38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!J38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!K38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!L38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!M38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!N38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!O38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!P38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!Q38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!R38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!S38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!T38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!U38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!V38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!W38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!X38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!Y38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!Z38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AA38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AB38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AC38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AD38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AE38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AF38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AG38*'10_EA_Provozni_naklady'!$D38","v":0},{"$f":"'03_Provozni_naklady'!AH38*'10_EA_Provozni_naklady'!$D38","v":0}]
[null,"Celkem","Kč",null,{"$f":"E24+E25+E29+E33+E37+E38","v":0},{"$f":"F24+F25+F29+F33+F37+F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Celkové provozní náklady"]
[null,"Přírůstkové provozní náklady","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F42+1","v":1},{"$f":"G42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X42+1","v":19},20,21,22,23,24,25,26,{"$f":"AF42+1","v":27},28,{"$f":"AH42+1","v":29}]
[null,"Autobus","Kč",null,{"$f":"SUM(F43:AI43)","v":0},{"$f":"F5-F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč",null,{"$f":"SUM(F44:AI44)","v":0},{"$f":"SUM(F45:F47)","v":0},{"$f":"SUM(G45:G47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",null,0,{"$f":"F7-F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V7-V26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - údržba","Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - opravy","Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč",null,0,{"$f":"SUM(F49:F51)","v":0},{"$f":"SUM(G49:G51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",null,0,{"$f":"F11-F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V11-V30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - údržba","Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - opravy","Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč",null,0,{"$f":"SUM(F53:F55)","v":0},{"$f":"SUM(G53:G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na provoz vozidel","Kč",null,0,{"$f":"F15-F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V15-V34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - údržba","Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Náklady na infrastrukturu - opravy","Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč",null,0,{"$f":"F18-F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč",null,{"$f":"SUM(F57:AI57)","v":0},{"$f":"F19-F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč",null,{"$f":"E43+E44+E48+E52+E56+E57","v":0},{"$f":"F20-F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"11_EA_Cestovni_čas","index":11,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Náklady plynoucí z cestovního času"]
[null,{"$f":"B2","v":"Náklady plynoucí z cestovního času"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F10:AI10)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z cestovního času"}]
[null,"scénář bez projektu","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F14+1","v":1},{"$f":"G14+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X14+1","v":19},{"$f":"Y14+1","v":20},21,22,23,24,25,26,{"$f":"AF14+1","v":27},{"$f":"AG14+1","v":28},{"$f":"AH14+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F15:AI15)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F16:AI16)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F20:AI20)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z cestovního času"}]
[null,"přírůstkové","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F24+1","v":1},{"$f":"G24+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X24+1","v":19},20,21,22,23,24,25,26,{"$f":"AF24+1","v":27},28,{"$f":"AH24+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F25:AI25)","v":0},{"$f":"F5-F15","v":0},{"$f":"G5-G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F26:AI26)","v":0},{"$f":"F6-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F30:AI30)","v":0},{"$f":"F10-F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E25:E30)","v":0},{"$f":"F11-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"12_EA_Nehodovost","index":12,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Náklady plynoucí z nehodovosti dopravy"]
[null,{"$f":"B2","v":"Náklady plynoucí z nehodovosti dopravy"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F10:AI10)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z nehodovosti dopravy"}]
[null,"scénář bez projektu","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F14+1","v":1},{"$f":"G14+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X14+1","v":19},{"$f":"Y14+1","v":20},21,22,23,24,25,26,{"$f":"AF14+1","v":27},{"$f":"AG14+1","v":28},{"$f":"AH14+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F15:AI15)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F16:AI16)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z nehodovosti dopravy"}]
[null,"přírůstkové","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F24+1","v":1},{"$f":"G24+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X24+1","v":19},20,21,22,23,24,25,26,{"$f":"AF24+1","v":27},28,{"$f":"AH24+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F25:AI25)","v":0},{"$f":"F5-F15","v":0},{"$f":"G5-G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F26:AI26)","v":0},{"$f":"F6-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč"," -",0,{"$f":"F10-F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E25:E30)","v":0},{"$f":"F11-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"13_EA_Hluk","index":13,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Náklady plynoucí z hlukové zátěže"]
[null,{"$f":"B2","v":"Náklady plynoucí z hlukové zátěže"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F10:AI10)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z hlukové zátěže"}]
[null,"scénář bez projektu","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F14+1","v":1},{"$f":"G14+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X14+1","v":19},{"$f":"Y14+1","v":20},21,22,23,24,25,26,{"$f":"AF14+1","v":27},{"$f":"AG14+1","v":28},{"$f":"AH14+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F15:AI15)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F16:AI16)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z hlukové zátěže"}]
[null,"přírůstkové","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F24+1","v":1},{"$f":"G24+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X24+1","v":19},20,21,22,23,24,25,26,{"$f":"AF24+1","v":27},28,{"$f":"AH24+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F25:AI25)","v":0},{"$f":"F5-F15","v":0},{"$f":"G5-G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F26:AI26)","v":0},{"$f":"F6-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč"," -",0,{"$f":"F10-F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E25:E30)","v":0},{"$f":"F11-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"14_EA_Znečištění_ovzduší","index":14,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Náklady plynoucí ze znečištění ovzduší"]
[null,{"$f":"B2","v":"Náklady plynoucí ze znečištění ovzduší"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F10:AI10)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí ze znečištění ovzduší"}]
[null,"scénář bez projektu","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F14+1","v":1},{"$f":"G14+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X14+1","v":19},{"$f":"Y14+1","v":20},21,22,23,24,25,26,{"$f":"AF14+1","v":27},{"$f":"AG14+1","v":28},{"$f":"AH14+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F15:AI15)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F16:AI16)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí ze znečištění ovzduší"}]
[null,"přírůstkové","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F24+1","v":1},{"$f":"G24+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X24+1","v":19},20,21,22,23,24,25,26,{"$f":"AF24+1","v":27},28,{"$f":"AH24+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F25:AI25)","v":0},{"$f":"F5-F15","v":0},{"$f":"G5-G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F26:AI26)","v":0},{"$f":"F6-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč"," -",0,{"$f":"F10-F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E25:E30)","v":0},{"$f":"F11-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"15_EA_Klimatické_změny","index":15,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Náklady plynoucí z klimatické změny"]
[null,{"$f":"B2","v":"Náklady plynoucí z klimatické změny"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F10:AI10)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z klimatické změny"}]
[null,"scénář bez projektu","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F14+1","v":1},{"$f":"G14+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X14+1","v":19},{"$f":"Y14+1","v":20},21,22,23,24,25,26,{"$f":"AF14+1","v":27},{"$f":"AG14+1","v":28},{"$f":"AH14+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F15:AI15)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F16:AI16)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z klimatické změny"}]
[null,"přírůstkové","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F24+1","v":1},{"$f":"G24+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X24+1","v":19},20,21,22,23,24,25,26,{"$f":"AF24+1","v":27},28,{"$f":"AH24+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F25:AI25)","v":0},{"$f":"F5-F15","v":0},{"$f":"G5-G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F26:AI26)","v":0},{"$f":"F6-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč"," -",0,{"$f":"F10-F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E25:E30)","v":0},{"$f":"F11-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"16_EA_Ostatní_externality","index":16,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Náklady plynoucí z ostatních externalit"]
[null,{"$f":"B2","v":"Náklady plynoucí z ostatních externalit"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",{"$f":"SUM(F10:AI10)","v":0}]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z ostatních externalit"}]
[null,"scénář bez projektu","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F14+1","v":1},{"$f":"G14+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X14+1","v":19},{"$f":"Y14+1","v":20},21,22,23,24,25,26,{"$f":"AF14+1","v":27},{"$f":"AG14+1","v":28},{"$f":"AH14+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F15:AI15)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F16:AI16)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E15:E20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B3","v":"Náklady plynoucí z ostatních externalit"}]
[null,"přírůstkové","Jednotka",null,"Celkem",{"$f":"F4","v":0},{"$f":"F24+1","v":1},{"$f":"G24+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X24+1","v":19},20,21,22,23,24,25,26,{"$f":"AF24+1","v":27},28,{"$f":"AH24+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F25:AI25)","v":0},{"$f":"F5-F15","v":0},{"$f":"G5-G15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F26:AI26)","v":0},{"$f":"F6-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trolejbus","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metro","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IAD","Kč"," -",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ostatní","Kč"," -",0,{"$f":"F10-F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E25:E30)","v":0},{"$f":"F11-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"17_EA_Generovana_doprava","index":17,"n_rows":11,"n_cols":35,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Přínosy z generované dopravy"]
[null,{"$f":"B2","v":"Přínosy z generované dopravy"}]
[null,"scénář s projektem","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"X4+1","v":19},20,21,22,23,24,25,26,{"$f":"AF4+1","v":27},28,{"$f":"AH4+1","v":29}]
[null,"Autobus","Kč"," -",{"$f":"SUM(F5:AI5)","v":0}]
[null,"Tramvaj","Kč"," -",{"$f":"SUM(F6:AI6)","v":0}]
[null,"Trolejbus","Kč"," -",0]
[null,"Metro","Kč"," -",0]
[null,"IAD","Kč"," -",0]
[null,"Ostatní","Kč"," -",0]
[null,"Celkem","Kč"," -",{"$f":"SUM(E5:E10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"18_Ekonomicka_analyza","index":18,"n_rows":23,"n_cols":35,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Kalkulace ekonomického vnitřního výnosového procenta ERR a ekonomické čisté současné hodnoty ENPV"]
[null,"stálé ceny výchozího roku","Jednotka","Konverzní faktor","Celkem",{"$f":"'00_Info'!E13","v":0},{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,"Úspora provozních nákladů","Kč"," -",{"$f":"SUM(F5:AI5)","v":0},{"$f":"IF(F4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!F58,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!G58,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!H58,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!I58,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!J58,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!K58,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!L58,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!M58,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!N58,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!O58,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!P58,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!Q58,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!R58,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!S58,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!T58,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!U58,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!V58,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!W58,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!X58,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!Y58,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!Z58,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AA58,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AB58,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AC58,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AD58,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AE58,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AF58,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AG58,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AH58,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'10_EA_Provozni_naklady'!AI58,0)","v":0}]
[null,"Úspora nákladů na cestovní čas","Kč"," -",{"$f":"SUM(F6:AI6)","v":0},{"$f":"IF(F4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!F31,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!G31,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!H31,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!I31,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!J31,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!K31,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!L31,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!M31,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!N31,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!O31,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!P31,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!Q31,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!R31,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!S31,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!T31,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!U31,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!V31,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!W31,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!X31,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!Y31,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!Z31,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AA31,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AB31,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AC31,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AD31,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AE31,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AF31,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AG31,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AH31,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'11_EA_Cestovni_čas'!AI31,0)","v":0}]
[null,"Úspora nákladů z nehodovosti ","Kč"," -",0,{"$f":"IF(F4<='00_Info'!$I$14,-'12_EA_Nehodovost'!F31,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'12_EA_Nehodovost'!G31,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'12_EA_Nehodovost'!H31,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'12_EA_Nehodovost'!I31,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'12_EA_Nehodovost'!J31,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'12_EA_Nehodovost'!K31,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'12_EA_Nehodovost'!L31,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'12_EA_Nehodovost'!M31,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'12_EA_Nehodovost'!N31,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'12_EA_Nehodovost'!O31,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'12_EA_Nehodovost'!P31,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'12_EA_Nehodovost'!Q31,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'12_EA_Nehodovost'!R31,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'12_EA_Nehodovost'!S31,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'12_EA_Nehodovost'!T31,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'12_EA_Nehodovost'!U31,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'12_EA_Nehodovost'!V31,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'12_EA_Nehodovost'!W31,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'12_EA_Nehodovost'!X31,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'12_EA_Nehodovost'!Y31,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'12_EA_Nehodovost'!Z31,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AA31,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AB31,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AC31,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AD31,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AE31,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AF31,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AG31,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AH31,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'12_EA_Nehodovost'!AI31,0)","v":0}]
[null,"Úspora nákladů z hlukové zátěže","Kč"," -",0,{"$f":"IF(F4<='00_Info'!$I$14,-'13_EA_Hluk'!F31,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'13_EA_Hluk'!G31,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'13_EA_Hluk'!H31,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'13_EA_Hluk'!I31,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'13_EA_Hluk'!J31,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'13_EA_Hluk'!K31,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'13_EA_Hluk'!L31,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'13_EA_Hluk'!M31,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'13_EA_Hluk'!N31,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'13_EA_Hluk'!O31,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'13_EA_Hluk'!P31,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'13_EA_Hluk'!Q31,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'13_EA_Hluk'!R31,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'13_EA_Hluk'!S31,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'13_EA_Hluk'!T31,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'13_EA_Hluk'!U31,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'13_EA_Hluk'!V31,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'13_EA_Hluk'!W31,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'13_EA_Hluk'!X31,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'13_EA_Hluk'!Y31,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'13_EA_Hluk'!Z31,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'13_EA_Hluk'!AA31,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'13_EA_Hluk'!AB31,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'13_EA_Hluk'!AC31,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'13_EA_Hluk'!AD31,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'13_EA_Hluk'!AE31,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'13_EA_Hluk'!AF31,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'13_EA_Hluk'!AG31,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'13_EA_Hluk'!AH31,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'13_EA_Hluk'!AI31,0)","v":0}]
[null,"Úspora nákladů na znečištění ovzduší","Kč"," -",0,{"$f":"IF(F4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!F31,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!G31,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!H31,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!I31,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!J31,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!K31,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!L31,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!M31,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!N31,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!O31,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!P31,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!Q31,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!R31,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!S31,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!T31,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!U31,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!V31,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!W31,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!X31,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!Y31,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!Z31,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AA31,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AB31,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AC31,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AD31,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AE31,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AF31,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AG31,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AH31,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'14_EA_Znečištění_ovzduší'!AI31,0)","v":0}]
[null,"Úspora nákladů na klimatické změny","Kč"," -",0,{"$f":"IF(F4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!F31,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!G31,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!H31,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!I31,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!J31,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!K31,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!L31,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!M31,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!N31,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!O31,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!P31,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!Q31,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!R31,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!S31,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!T31,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!U31,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!V31,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!W31,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!X31,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!Y31,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!Z31,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AA31,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AB31,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AC31,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AD31,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AE31,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AF31,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AG31,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AH31,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'15_EA_Klimatické_změny'!AI31,0)","v":0}]
[null,"Úspora ostatních nákladů","Kč"," -",0,{"$f":"IF(F4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!F31,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!G31,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!H31,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!I31,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!J31,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!K31,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!L31,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!M31,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!N31,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!O31,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!P31,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!Q31,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!R31,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!S31,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!T31,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!U31,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!V31,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!W31,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!X31,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!Y31,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!Z31,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AA31,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AB31,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AC31,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AD31,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AE31,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AF31,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AG31,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AH31,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,-'16_EA_Ostatní_externality'!AI31,0)","v":0}]
[null,"Přínosy z generované dopravy","Kč"," -",0,{"$f":"IF(F4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!F11,0)","v":0},{"$f":"IF(G4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!G11,0)","v":0},{"$f":"IF(H4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!H11,0)","v":0},{"$f":"IF(I4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!I11,0)","v":0},{"$f":"IF(J4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!J11,0)","v":0},{"$f":"IF(K4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!K11,0)","v":0},{"$f":"IF(L4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!L11,0)","v":0},{"$f":"IF(M4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!M11,0)","v":0},{"$f":"IF(N4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!N11,0)","v":0},{"$f":"IF(O4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!O11,0)","v":0},{"$f":"IF(P4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!P11,0)","v":0},{"$f":"IF(Q4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!Q11,0)","v":0},{"$f":"IF(R4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!R11,0)","v":0},{"$f":"IF(S4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!S11,0)","v":0},{"$f":"IF(T4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!T11,0)","v":0},{"$f":"IF(U4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!U11,0)","v":0},{"$f":"IF(V4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!V11,0)","v":0},{"$f":"IF(W4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!W11,0)","v":0},{"$f":"IF(X4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!X11,0)","v":0},{"$f":"IF(Y4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!Y11,0)","v":0},{"$f":"IF(Z4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!Z11,0)","v":0},{"$f":"IF(AA4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AA11,0)","v":0},{"$f":"IF(AB4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AB11,0)","v":0},{"$f":"IF(AC4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AC11,0)","v":0},{"$f":"IF(AD4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AD11,0)","v":0},{"$f":"IF(AE4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AE11,0)","v":0},{"$f":"IF(AF4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AF11,0)","v":0},{"$f":"IF(AG4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AG11,0)","v":0},{"$f":"IF(AH4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AH11,0)","v":0},{"$f":"IF(AI4<='00_Info'!$I$14,'17_EA_Generovana_doprava'!AI11,0)","v":0}]
[null,"Celková úspora","Kč"," -",{"$f":"SUM(E5:E12)","v":0},{"$f":"SUM(F5:F12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Celkové invest. náklady bez rezervy","Kč",0.93,{"$f":"SUM(F14:AI14)","v":0},{"$f":"'01_Investicni naklady'!G11*$D$14","v":0},{"$f":"'01_Investicni naklady'!H11*$D$14","v":0},{"$f":"'01_Investicni naklady'!I11*$D$14","v":0},{"$f":"'01_Investicni naklady'!J11*$D$14","v":0},{"$f":"'01_Investicni naklady'!K11*$D$14","v":0},{"$f":"'01_Investicni naklady'!L11*$D$14","v":0},{"$f":"'01_Investicni naklady'!M11*$D$14","v":0},{"$f":"'01_Investicni naklady'!N11*$D$14","v":0},{"$f":"'01_Investicni naklady'!O11*$D$14","v":0},{"$f":"'01_Investicni naklady'!P11*$D$14","v":0},{"$f":"'01_Investicni naklady'!Q11*$D$14","v":0},{"$f":"'01_Investicni naklady'!R11*$D$14","v":0},{"$f":"'01_Investicni naklady'!S11*$D$14","v":0},{"$f":"'01_Investicni naklady'!T11*$D$14","v":0},{"$f":"'01_Investicni naklady'!U11*$D$14","v":0},{"$f":"'01_Investicni naklady'!V11*$D$14","v":0},{"$f":"'01_Investicni naklady'!W11*$D$14","v":0},{"$f":"'01_Investicni naklady'!X11*$D$14","v":0},{"$f":"'01_Investicni naklady'!Y11*$D$14","v":0},{"$f":"'01_Investicni naklady'!Z11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AA11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AB11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AC11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AD11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AE11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AF11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AG11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AH11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AI11*$D$14","v":0},{"$f":"'01_Investicni naklady'!AJ11*$D$14","v":0}]
[null,"Zůstatková hodnota (záporná)","Kč"," - ",{"$f":"SUM(F15:AI15)","v":0},{"$f":"IF(F4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(G4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(H4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(I4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(J4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(K4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(L4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(M4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(N4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(O4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(P4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(Q4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(R4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(S4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(T4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(U4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(V4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(W4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(X4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(Y4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(Z4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AA4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AB4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AC4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AD4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AE4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AF4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AG4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AH4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0},{"$f":"IF(AI4='00_Info'!$I$14,-1*'02_Zustatkova_hodnota'!$C$34,0)","v":0}]
[null,"Celkové náklady","Kč",null,{"$f":"SUM(E14:E15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow ","Kč",null,null,{"$f":"F13-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diskontní sazba",null,null,{"$f":"'00_Info'!E23","v":0.05},1,{"$f":"F18/(1+$E$18)","v":0.95238095238095233},{"$f":"G18/(1+$E$18)","v":0.90702947845804982},0.86383759853147601,0.82270247479188185,0.78352616646845885,0.74621539663662739,0.71068133013012125,0.67683936202868689,0.64460891621779703,0.6139132535407591,0.58467928908643718,0.55683741817755916,0.5303213506452944,0.50506795299551843,0.48101709809096993,0.45811152199139993,0.43629668761085705,0.41552065486748291,0.39573395701665037,0.37688948287300034,0.35894236464095269,0.34184987108662163,0.32557130579678251,0.31006791028265002,0.29530277169776192,0.28124073495024943,0.26784831900023753,0.25509363714308336,0.2429463210886508]
[null,"Diskontované cash flow","Kč",null,{"$f":"SUM(F19:AI19)","v":0},{"$f":"F17*F18","v":0},{"$f":"G17*G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pomocný výpočet pro ZH","Kč",null,null,{"$f":"IF(F4>='00_Info'!$E$14,SUM(F$5:F$11),0)","v":0},{"$f":"IF(G4>='00_Info'!$E$14,SUM(G$5:G$11),0)","v":0},{"$f":"IF(H4>='00_Info'!$E$14,SUM(H$5:H$11),0)","v":0},{"$f":"IF(I4>='00_Info'!$E$14,SUM(I$5:I$11),0)","v":0},{"$f":"IF(J4>='00_Info'!$E$14,SUM(J$5:J$11),0)","v":0},{"$f":"IF(K4>='00_Info'!$E$14,SUM(K$5:K$11),0)","v":0},{"$f":"IF(L4>='00_Info'!$E$14,SUM(L$5:L$11),0)","v":0},{"$f":"IF(M4>='00_Info'!$E$14,SUM(M$5:M$11),0)","v":0},{"$f":"IF(N4>='00_Info'!$E$14,SUM(N$5:N$11),0)","v":0},{"$f":"IF(O4>='00_Info'!$E$14,SUM(O$5:O$11),0)","v":0},{"$f":"IF(P4>='00_Info'!$E$14,SUM(P$5:P$11),0)","v":0},{"$f":"IF(Q4>='00_Info'!$E$14,SUM(Q$5:Q$11),0)","v":0},{"$f":"IF(R4>='00_Info'!$E$14,SUM(R$5:R$11),0)","v":0},{"$f":"IF(S4>='00_Info'!$E$14,SUM(S$5:S$11),0)","v":0},{"$f":"IF(T4>='00_Info'!$E$14,SUM(T$5:T$11),0)","v":0},{"$f":"IF(U4>='00_Info'!$E$14,SUM(U$5:U$11),0)","v":0},{"$f":"IF(V4>='00_Info'!$E$14,SUM(V$5:V$11),0)","v":0},{"$f":"IF(W4>='00_Info'!$E$14,SUM(W$5:W$11),0)","v":0},{"$f":"IF(X4>='00_Info'!$E$14,SUM(X$5:X$11),0)","v":0},{"$f":"IF(Y4>='00_Info'!$E$14,SUM(Y$5:Y$11),0)","v":0},{"$f":"IF(Z4>='00_Info'!$E$14,SUM(Z$5:Z$11),0)","v":0},{"$f":"IF(AA4>='00_Info'!$E$14,SUM(AA$5:AA$11),0)","v":0},{"$f":"IF(AB4>='00_Info'!$E$14,SUM(AB$5:AB$11),0)","v":0},{"$f":"IF(AC4>='00_Info'!$E$14,SUM(AC$5:AC$11),0)","v":0},{"$f":"IF(AD4>='00_Info'!$E$14,SUM(AD$5:AD$11),0)","v":0},{"$f":"IF(AE4>='00_Info'!$E$14,SUM(AE$5:AE$11),0)","v":0},{"$f":"IF(AF4>='00_Info'!$E$14,SUM(AF$5:AF$11),0)","v":0},{"$f":"IF(AG4>='00_Info'!$E$14,SUM(AG$5:AG$11),0)","v":0},{"$f":"IF(AH4>='00_Info'!$E$14,SUM(AH$5:AH$11),0)","v":0},{"$f":"IF(AI4>='00_Info'!$E$14,SUM(AI$5:AI$11),0)","v":0}]
[null,"Ekonomické vnitřní výnosové procento investice ERR","%",null,{"$f":"ROUND(IRR((F17:AI17)),4)","v":{"$error":"#NUM!"}}]
[null,"Ekonomická čistá současná hodnota investice ENPV","Kč",null,{"$f":"SUM(F19:AI19)","v":0}]
[null,"Rentabilita nákladů","#",null,{"$f":"IF(SUMPRODUCT(F16:AI16,F18:AI18)=0,0,(SUMPRODUCT(F13:AI13,F18:AI18)/SUMPRODUCT(F16:AI16,F18:AI18)))","v":0}]