{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Investment Scenario","Counterfactual scenario","FinAnalysis_INVESTMENT","FinAnalysis_COUNTERFACTUAL","Funding Gap","FinAnalysis_with FUNDING GAP","FinAnalysis_INCREMENTAL"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":6,"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":"Investment Scenario","index":0,"n_rows":114,"n_cols":43,"rows_kept":114,"cut":false,"hidden":false,"merged":[[0,0,2,0],[5,1,5,7],[3,0,4,0]]}
["FINANČNÍ ANALÝZA PROJEKTU / FINANCIAL ANALYSIS OF THE PROJECT\npro projekty předkládané do programu ENERG ETS financovaného z Modernizačního fondu\nfor projects submitted to the ENERG ETS programme granted by the Modernisation Fund","Legenda/Explanatory notes:",null,"vstupní údaje: vyplní žadatel / input data: to be filled in by the applicant\t"]
[null,null,null,"žadatel zkontroluje / to be checked by the applicant"]
[null,null,null,"automatický výpočet / automatic calculation\t\t"]
["Investment scenario",null,null,"nevyplňovat - začerňuje se automaticky / not to be filled in - automatically blacked out\t\t"]
[]
["NÁZEV PROJEKTU/NAME OF THE PROJECT:"]
["Vytváří projekt příjmy přímým prodejem hlavního produktu? / Does the project generate revenues through direct sales of the main product?",null,null,null,null,null,null,null,"ANO",1]
[null,null,null,null,null,null,null,null,"NE"]
["OBECNÉ PŘEDPOKLADY/GENERAL ASSUMPTIONS"]
["Rok zahájení pro vyhodnocení projektu  [rok]/Start year for project evaluation (year)"]
["Doba vyhodnocení projektu [rok]/Project evaluation period (year)",null,"min. 15 let/15 years minimum"]
["Rok zahájení provozu/Year of start of operation"]
["Rok ukončení hodnocení projektu  [rok]/Year of completion of project evaluation (year)",{"$f":"$B$12+$B$11-1","v":-1}]
["Časová osa/Timeline",null,null,null,{"$f":"$B$10","v":0},{"$f":"E14+1","v":1},{"$f":"F14+1","v":2},{"$f":"G14+1","v":3},{"$f":"H14+1","v":4},{"$f":"I14+1","v":5},{"$f":"J14+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
["Byl zahájen provoz (1=ano/0=ne)/Operation started (1=yes/0=no)",null,null,null,{"$f":"IF(E14<$B$12,0,1)","v":1},{"$f":"IF(F14<$B$12,0,1)","v":1},1,{"$f":"IF(H14<$B$12,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Rok provozu (v průběhu hodnocení) [rok]/Year of operation (during evaluation) (year)",null,null,null,{"$f":"IF(SUM($E$15:E15)>$B$11,0,SUM($E$15:E15))","v":0},{"$f":"IF(SUM($E$15:F15)>$B$11,0,SUM($E$15:F15))","v":0},{"$f":"IF(SUM($E$15:G15)>$B$11,0,SUM($E$15:G15))","v":0},{"$f":"IF(SUM($E$15:H15)>$B$11,0,SUM($E$15:H15))","v":0},{"$f":"IF(SUM($E$15:I15)>$B$11,0,SUM($E$15:I15))","v":0},{"$f":"IF(SUM($E$15:J15)>$B$11,0,SUM($E$15:J15))","v":0},{"$f":"IF(SUM($E$15:K15)>$B$11,0,SUM($E$15:K15))","v":0},{"$f":"IF(SUM($E$15:L15)>$B$11,0,SUM($E$15:L15))","v":0},{"$f":"IF(SUM($E$15:M15)>$B$11,0,SUM($E$15:M15))","v":0},{"$f":"IF(SUM($E$15:N15)>$B$11,0,SUM($E$15:N15))","v":0},{"$f":"IF(SUM($E$15:O15)>$B$11,0,SUM($E$15:O15))","v":0},{"$f":"IF(SUM($E$15:P15)>$B$11,0,SUM($E$15:P15))","v":0},{"$f":"IF(SUM($E$15:Q15)>$B$11,0,SUM($E$15:Q15))","v":0},{"$f":"IF(SUM($E$15:R15)>$B$11,0,SUM($E$15:R15))","v":0},{"$f":"IF(SUM($E$15:S15)>$B$11,0,SUM($E$15:S15))","v":0},{"$f":"IF(SUM($E$15:T15)>$B$11,0,SUM($E$15:T15))","v":0},{"$f":"IF(SUM($E$15:U15)>$B$11,0,SUM($E$15:U15))","v":0},{"$f":"IF(SUM($E$15:V15)>$B$11,0,SUM($E$15:V15))","v":0},{"$f":"IF(SUM($E$15:W15)>$B$11,0,SUM($E$15:W15))","v":0},{"$f":"IF(SUM($E$15:X15)>$B$11,0,SUM($E$15:X15))","v":0},{"$f":"IF(SUM($E$15:Y15)>$B$11,0,SUM($E$15:Y15))","v":0},{"$f":"IF(SUM($E$15:Z15)>$B$11,0,SUM($E$15:Z15))","v":0},{"$f":"IF(SUM($E$15:AA15)>$B$11,0,SUM($E$15:AA15))","v":0},{"$f":"IF(SUM($E$15:AB15)>$B$11,0,SUM($E$15:AB15))","v":0},{"$f":"IF(SUM($E$15:AC15)>$B$11,0,SUM($E$15:AC15))","v":0},{"$f":"IF(SUM($E$15:AD15)>$B$11,0,SUM($E$15:AD15))","v":0},{"$f":"IF(SUM($E$15:AE15)>$B$11,0,SUM($E$15:AE15))","v":0},{"$f":"IF(SUM($E$15:AF15)>$B$11,0,SUM($E$15:AF15))","v":0},{"$f":"IF(SUM($E$15:AG15)>$B$11,0,SUM($E$15:AG15))","v":0},{"$f":"IF(SUM($E$15:AH15)>$B$11,0,SUM($E$15:AH15))","v":0},{"$f":"IF(SUM($E$15:AI15)>$B$11,0,SUM($E$15:AI15))","v":0},{"$f":"IF(SUM($E$15:AJ15)>$B$11,0,SUM($E$15:AJ15))","v":0},{"$f":"IF(SUM($E$15:AK15)>$B$11,0,SUM($E$15:AK15))","v":0},{"$f":"IF(SUM($E$15:AL15)>$B$11,0,SUM($E$15:AL15))","v":0},{"$f":"IF(SUM($E$15:AM15)>$B$11,0,SUM($E$15:AM15))","v":0},{"$f":"IF(SUM($E$15:AN15)>$B$11,0,SUM($E$15:AN15))","v":0},{"$f":"IF(SUM($E$15:AO15)>$B$11,0,SUM($E$15:AO15))","v":0},{"$f":"IF(SUM($E$15:AP15)>$B$11,0,SUM($E$15:AP15))","v":0},{"$f":"IF(SUM($E$15:AQ15)>$B$11,0,SUM($E$15:AQ15))","v":0}]
["Inflace v letech provozu [%]/Inflation in years of operation (%)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Směnný kurz [CZK/€]/Exchange rate (CZK/€)"]
["Daň z příjmů/Income tax",0.19]
[]
["TECHNICKÉ PARAMETRY ZDROJE/TECHNICAL PARAMETERS OF THE SOURCE","uveďte pouze zdroje, jejichž modernizace je předmětem projektu / indicate energy sources that are subjects of the project only"]
["Špičkový tepelný výkon zdroje 1 [MW]/Peak thermal output of source 1 (MW)",0]
["Dodaný/užitný tepelný výkon zdroje 1 [MW]/Delivered thermal output of source 1 (MW)",0]
["Zatížení/hodinová výroba tepla zdroje 1 [hod/rok]/(Load/hourly heat production of a source 1 (h/year)",0]
["Špičkový elektrický výkon zdroje 1 [MW]/Peak electric power output of the sourcfe 1 (MW)",0]
["Dodaný/užitný elektrický výkon zdroje 1 [MW]/Delivered electric power output of the sourcfe 1 (MW)",0]
["Zatížení/hodinová výroba elektřiny zdroje 1 [hod/rok]/Load/hourly electricity production of sourc 1 (h/year)",0]
["Špičkový tepelný výkon zdroje 2 [MW]/Peak thermal output of source 2 (MW)",0]
["Dodaný/užitný tepelný výkon zdroje 2 [MW]/Delivered thermal output of source 2 (MW)",0]
["Zatížení/hodinová výroba tepla zdroje 2 [hod/rok]/Load/hourly heat production of source 2 (h/year)",0]
["Špičkový tlektrický výkon zdroje 2 [MW]/Peak electric output of source 2 (MW)",0]
["Dodaný/užitný elektrický výkon zdroje 2 [MW]/Delivered electric power output of the source 2 (MW)",0]
["Zatížení/hodinová výroba elektřiny zdroje 2 [hod/rok]/Load/hourly electricity production of source 2 (h/year)",0]
["Roční čistá výroba tepla z modernizovaných zdrojů [GWh]/Annual heat net production from modernised sources (GWh)",{"$f":"'Investment Scenario'!$B$23*'Investment Scenario'!$B$24/1000+'Investment Scenario'!$B$29*'Investment Scenario'!$B$30/1000","v":0}]
["Roční čistá výroba elektřiny z modernizovaných zdrojů [GWh]/Annual net electricity production from modernised sources (GWh)",{"$f":"'Investment Scenario'!$B$26*'Investment Scenario'!$B$27/1000+'Investment Scenario'!$B$32*'Investment Scenario'!$B$33/1000","v":0}]
[]
["Roční čistá výroba tepla celkem [GWh]/Total annual net heat production (GWh)"]
["Roční čistá výroba elektřiny celkem [GWh]/Total annual net electricity production (GWh)"]
[]
["FINANCOVÁNÍ/FUNDING"]
["Požadovaná návratnost žadatele, WACC [%]/Applicant's required return, WACC (%)",null,null,null,"VZOREC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VZOREC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VZOREC"]
["Poměr financování úvěrem [%]/Loan financing ratio (%)"]
["Úroková míra na úvěr [%]/Interest rate on loan (%)",null,null,null,0,{"$f":"E43","v":0},{"$f":"F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Čerpání úvěru [CZK] (+)/Loan drawdown (CZK) (+)",{"$f":"IF(SUM(E44:AQ44)=B42*(B53),\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"},null,null,{"$f":"$B$42*(E55)","v":0},{"$f":"$B$42*(F55)","v":0},{"$f":"$B$42*(G55)","v":0},{"$f":"$B$42*(H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Splátky úvěru [CZK] (+)/Loan repayments (CZK) (+)",{"$f":"IFERROR(IF(SUM(E45:AQ45)=SUM(E44:AQ44),\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\"),\"Chyba: pravděpodobně není zadána Odpisová doba na ř. 54\")","v":"Chyba: pravděpodobně není zadána Odpisová doba na ř. 54"},null,null,null,{"$f":"IF(SUM($E$45:E45)>SUM($E$44:F44),0,IF((SUM($E$45:E45)+E45)>SUM($E$44:F44),SUM($E$44:E44)-SUM($E$45:E45),E45+E44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:F45)>SUM($E$44:G44),0,IF((SUM($E$45:F45)+F45)>SUM($E$44:G44),SUM($E$44:F44)-SUM($E$45:F45),F45+F44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:G45)>SUM($E$44:H44),0,IF((SUM($E$45:G45)+G45)>SUM($E$44:H44),SUM($E$44:G44)-SUM($E$45:G45),G45+G44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:H45)>SUM($E$44:I44),0,IF((SUM($E$45:H45)+H45)>SUM($E$44:I44),SUM($E$44:H44)-SUM($E$45:H45),H45+H44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:I45)>SUM($E$44:J44),0,IF((SUM($E$45:I45)+I45)>SUM($E$44:J44),SUM($E$44:I44)-SUM($E$45:I45),I45+I44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:J45)>SUM($E$44:K44),0,IF((SUM($E$45:J45)+J45)>SUM($E$44:K44),SUM($E$44:J44)-SUM($E$45:J45),J45+J44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:K45)>SUM($E$44:L44),0,IF((SUM($E$45:K45)+K45)>SUM($E$44:L44),SUM($E$44:K44)-SUM($E$45:K45),K45+K44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:L45)>SUM($E$44:M44),0,IF((SUM($E$45:L45)+L45)>SUM($E$44:M44),SUM($E$44:L44)-SUM($E$45:L45),L45+L44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:M45)>SUM($E$44:N44),0,IF((SUM($E$45:M45)+M45)>SUM($E$44:N44),SUM($E$44:M44)-SUM($E$45:M45),M45+M44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:N45)>SUM($E$44:O44),0,IF((SUM($E$45:N45)+N45)>SUM($E$44:O44),SUM($E$44:N44)-SUM($E$45:N45),N45+N44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:O45)>SUM($E$44:P44),0,IF((SUM($E$45:O45)+O45)>SUM($E$44:P44),SUM($E$44:O44)-SUM($E$45:O45),O45+O44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:P45)>SUM($E$44:Q44),0,IF((SUM($E$45:P45)+P45)>SUM($E$44:Q44),SUM($E$44:P44)-SUM($E$45:P45),P45+P44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:Q45)>SUM($E$44:R44),0,IF((SUM($E$45:Q45)+Q45)>SUM($E$44:R44),SUM($E$44:Q44)-SUM($E$45:Q45),Q45+Q44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:R45)>SUM($E$44:S44),0,IF((SUM($E$45:R45)+R45)>SUM($E$44:S44),SUM($E$44:R44)-SUM($E$45:R45),R45+R44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:S45)>SUM($E$44:T44),0,IF((SUM($E$45:S45)+S45)>SUM($E$44:T44),SUM($E$44:S44)-SUM($E$45:S45),S45+S44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:T45)>SUM($E$44:U44),0,IF((SUM($E$45:T45)+T45)>SUM($E$44:U44),SUM($E$44:T44)-SUM($E$45:T45),T45+T44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:U45)>SUM($E$44:V44),0,IF((SUM($E$45:U45)+U45)>SUM($E$44:V44),SUM($E$44:U44)-SUM($E$45:U45),U45+U44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:V45)>SUM($E$44:W44),0,IF((SUM($E$45:V45)+V45)>SUM($E$44:W44),SUM($E$44:V44)-SUM($E$45:V45),V45+V44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:W45)>SUM($E$44:X44),0,IF((SUM($E$45:W45)+W45)>SUM($E$44:X44),SUM($E$44:W44)-SUM($E$45:W45),W45+W44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:X45)>SUM($E$44:Y44),0,IF((SUM($E$45:X45)+X45)>SUM($E$44:Y44),SUM($E$44:X44)-SUM($E$45:X45),X45+X44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:Y45)>SUM($E$44:Z44),0,IF((SUM($E$45:Y45)+Y45)>SUM($E$44:Z44),SUM($E$44:Y44)-SUM($E$45:Y45),Y45+Y44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:Z45)>SUM($E$44:AA44),0,IF((SUM($E$45:Z45)+Z45)>SUM($E$44:AA44),SUM($E$44:Z44)-SUM($E$45:Z45),Z45+Z44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AA45)>SUM($E$44:AB44),0,IF((SUM($E$45:AA45)+AA45)>SUM($E$44:AB44),SUM($E$44:AA44)-SUM($E$45:AA45),AA45+AA44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AB45)>SUM($E$44:AC44),0,IF((SUM($E$45:AB45)+AB45)>SUM($E$44:AC44),SUM($E$44:AB44)-SUM($E$45:AB45),AB45+AB44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AC45)>SUM($E$44:AD44),0,IF((SUM($E$45:AC45)+AC45)>SUM($E$44:AD44),SUM($E$44:AC44)-SUM($E$45:AC45),AC45+AC44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AD45)>SUM($E$44:AE44),0,IF((SUM($E$45:AD45)+AD45)>SUM($E$44:AE44),SUM($E$44:AD44)-SUM($E$45:AD45),AD45+AD44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AE45)>SUM($E$44:AF44),0,IF((SUM($E$45:AE45)+AE45)>SUM($E$44:AF44),SUM($E$44:AE44)-SUM($E$45:AE45),AE45+AE44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AF45)>SUM($E$44:AG44),0,IF((SUM($E$45:AF45)+AF45)>SUM($E$44:AG44),SUM($E$44:AF44)-SUM($E$45:AF45),AF45+AF44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AG45)>SUM($E$44:AH44),0,IF((SUM($E$45:AG45)+AG45)>SUM($E$44:AH44),SUM($E$44:AG44)-SUM($E$45:AG45),AG45+AG44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AH45)>SUM($E$44:AI44),0,IF((SUM($E$45:AH45)+AH45)>SUM($E$44:AI44),SUM($E$44:AH44)-SUM($E$45:AH45),AH45+AH44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AI45)>SUM($E$44:AJ44),0,IF((SUM($E$45:AI45)+AI45)>SUM($E$44:AJ44),SUM($E$44:AI44)-SUM($E$45:AI45),AI45+AI44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AJ45)>SUM($E$44:AK44),0,IF((SUM($E$45:AJ45)+AJ45)>SUM($E$44:AK44),SUM($E$44:AJ44)-SUM($E$45:AJ45),AJ45+AJ44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AK45)>SUM($E$44:AL44),0,IF((SUM($E$45:AK45)+AK45)>SUM($E$44:AL44),SUM($E$44:AK44)-SUM($E$45:AK45),AK45+AK44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AL45)>SUM($E$44:AM44),0,IF((SUM($E$45:AL45)+AL45)>SUM($E$44:AM44),SUM($E$44:AL44)-SUM($E$45:AL45),AL45+AL44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AM45)>SUM($E$44:AN44),0,IF((SUM($E$45:AM45)+AM45)>SUM($E$44:AN44),SUM($E$44:AM44)-SUM($E$45:AM45),AM45+AM44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AN45)>SUM($E$44:AO44),0,IF((SUM($E$45:AN45)+AN45)>SUM($E$44:AO44),SUM($E$44:AN44)-SUM($E$45:AN45),AN45+AN44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AO45)>SUM($E$44:AP44),0,IF((SUM($E$45:AO45)+AO45)>SUM($E$44:AP44),SUM($E$44:AO44)-SUM($E$45:AO45),AO45+AO44/$B$54))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$45:AP45)>SUM($E$44:AQ44),0,IF((SUM($E$45:AP45)+AP45)>SUM($E$44:AQ44),SUM($E$44:AP44)-SUM($E$45:AP45),AP45+AP44/$B$54))","v":{"$error":"#DIV/0!"}}]
[]
["INVESTIČNÍ VÝDAJE/CAPITAL EXPENDITURE"]
["Celkové výdaje projektu [CZK]/Total expenditures of the project (CZK)"]
["Způsobilé přímé realizační výdaje (CZK)/Eligible implementation expenditures (CZK)",null,null,null,"model předpokldá jen jednorázový CapEx (= na výstavbu projektu) -> náklady projektu bez dotace, zatím vč. navýšení o bezpečnostních 30%"]
["Způsobilé výdaje na povinnou publicitu (CZK)/Eligible expenditures for mandatory publicity (CZK)"]
["TDI, BOZP (CZK)/Investor's technical supervision (CZK)"]
[null,{"$f":"IF(B51<=0.03*(B49-'Counterfactual scenario'!B49),\"výdaje na TDI jsou v pořádku / sum is OK\",\"TDI nad 3% realizace\")","v":"výdaje na TDI jsou v pořádku / sum is OK"}]
["Celkové způsobilé investiční výdaje projektu [CZK] (+)/Total eligible investment expenditures of the project (CZK) (+)",{"$f":"B49+B50+B51","v":0}]
["Odpisová doba [rok]/Amortization period (year)",0]
["Investiční výdaje projektu bez zohlednění dotace v letech [CZK] (+)/Project investment expenditure excluding funding gap in years (+)",{"$f":"IF(SUM(E55:AQ55)=B53,\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"}]
[]
["PROVOZNÍ NÁKLADY/OPERATING COSTS"]
["Energetické vstupy do výroby/Energy inputs to production:","Specifikujte typ palivového nákl./Specify fuel type costs:","Emisní faktor/emission factor:"]
["Náklad paliva 1 v letech [CZK] (+)/Fuel Cost 1 in years (MWh/year)"]
["Spotřeba paliva 1 v letech [MWh/rok výhřevnosti]/Fuel consumption 1 in years (MWh/year calorific value)"]
["Průměrné jednotkové náklady paliva 1 v letech [CZK/MWh]/Average unit cost of fuel 1 in years (CZK/MWh)",null,null,null,{"$f":"IFERROR(E59/E60,\"\")","v":""},{"$f":"IFERROR(F59/F60,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklad paliva 2 v letech [CZK] (+)/Fuel costs 2 in years (CZK) (+)"]
["Spotřeba paliva 2 v letech [MWh/rok výhřevnosti]/Fuel 2 consumption in years (MWh/year of calorific value)"]
["Průměrné jednotkové náklady paliva 2 v letech [CZK/MWh]/Average unit costs of fuel 2 in year (CZK/MWh)",null,null,null,{"$f":"IFERROR(E62/E63,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklad paliva 3 v letech [CZK] (+)/Fuel costs 3 in years (CZK) (+)"]
["Spotřeba paliva 3 v letech [MWh/rok výhřevnosti]/Fuel consumption 3 in years (MWh/year calorific value)"]
["Průměrné jednotkové náklady paliva 3 v letech [CZK/MWh]/Average unit cost of fuel 3 in years (CZK/MWh)",null,null,null,{"$f":"IFERROR(E65/E66,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Ostatní náklad paliva v letech [CZK] (+)/Other fuel costs in year (CZK) (+)"]
["Náklady na dodané teplo z externího zdroje [CZK]/Cost of delivered heat from external source [CZK]"]
["Roční spotřeba tepla (páry) dodávané z vnějšího zdroje [GWh]/Annual consumption of heat supplied from an external source [GWh]"]
["Průměrné jednotkové náklady na dodané teplo [CZK/MWh]/Average unit cost of delivered heat [CZK/MWh]",null,null,null,{"$f":"IFERROR(E69/E70/1000,\"\")","v":""},{"$f":"IFERROR(F69/F70/1000,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklady na dodanou elektřinu z externího zdroje [CZK]/Cost of delivered electricity from external source [CZK]"]
["Roční spotřeba elektřiny dodávané z externího zdroje [GWh]/Annual consumption of electricity supplied from an external source [GWh]"]
["Průměrné jednotkové náklady na dodanou elektřinu [CZK/MWh]/Average unit cost of delivered electricity [CZK/MWh]",null,null,null,{"$f":"IFERROR(E72/E73/1000,\"\")","v":""},{"$f":"IFERROR(F72/F73/1000,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Celkové náklady na paliva a energie, vč. dopravy [CZK/rok] (+)/Total fuel and energy consumption costs, incl. transport (CZK/year (+)",{"$f":"IF(SUM(E75:AQ75)=SUM(E59:AQ59,E62:AQ62,E65:AQ65,E68:AQ68,E69:AQ69,E72:AQ72),\"součet v pořádku / sum is OK\",\"součet paliva nesedí\")","v":"součet v pořádku / sum is OK"}]
[]
["Cena emisní povolenky v letech [CZK/tCO2]/Emission allowance price in year (CZK/tCO2)"]
["Náklady na emisní povolenky v letech [CZK/rok] (+)/Cost of emission allowance in years (CZK/year) (+)"]
[]
["Ostatní provozní náklady/Other operating costs:","Specifikujte typ nákladu/Specify cost type:"]
["Ostatní provozní náklady 1 [CZK/rok] (+)/Other operating costs 1 (CZK/year) (+)"]
["Ostatní provozní náklady 2 [CZK/rok] (+)/Other operating costs 2 (CZK/year) (+)"]
["Ostatní provozní náklady 3 [CZK/rok] (+)/Other operating costs 3 (CZK/year) (+)"]
["Ostatní provozní náklady 4 [CZK/rok] (+)/Other operating costs 4 (CZK/year) (+)"]
["Ostatní provozní náklady 5 [CZK/rok] (+)/Other operating costs 5 (CZK/year) (+)"]
["Ostatní provozní náklady 6 [CZK/rok] (+)/Other operating costs 6 (CZK/year) (+)"]
["Ostatní provozní náklady 7 [CZK/rok] (+)/Other operating costs 7 (CZK/year) (+)"]
["Ostatní provozní náklady 8 [CZK/rok] (+)/Other operating costs 8 (CZK/year) (+)"]
["Ostatní provozní náklady 9 [CZK/rok] (+)/Other operating costs 9 (CZK/year) (+)"]
["Ostatní provozní náklady 10 [CZK/rok] (+)/Other operating costs 10 (CZK/year) (+)"]
["Ostatní provozní náklady 11 [CZK/rok] (+)/Other operating costs 11 (CZK/year) (+)"]
["Ostatní provozní náklady 12 [CZK/rok] (+)/Other operating costs 12 (CZK/year) (+)"]
["Ostatní provozní náklady (vč. náklady na opravy a údržbu) [CZK/rok] (+)/Other operating costs (incl. repair and maintenanc costs) (CZK/year) (+)",{"$f":"IF(SUM(E93:AQ93)=SUM(E81:AQ92),\"součet v pořádku / sum is OK\",\"součet ostatní náklady nesedí\")","v":"součet v pořádku / sum is OK"}]
[null,null,null,null,null,null,null,null,"Dodávka tepla v roce 2027 (GJ/rok)",1663003,"1600 TJ"]
["CENY ENERGETICKÝCH VÝSTUPŮ / VÝNOSY/ ENERGY OUTPUT PRICES / REVENUES"]
["Prodejní cena tepla pro výnosy projektu [CZK/MWh]/Heat sales price for project revenues [CZK/MWh]"]
["Roční prodej tepla celkem [GWh]/Total annual heat sales (GWh)"]
["Prodejní cena silové elektřiny [CZK/MWh]/Selling price of power electricity [CZK/MWh]"]
["Roční prodej elektřiny celkem [GWh]/Total annual electricity sales (GWh)"]
[]
["Ostatní tržby/Other sales:","Specifikujte typ tržby/Specify sales type:"]
["Ostatní tržby 1 [CZK/rok] (+)/Other sales 1 (CZK/year) (+)"]
["Ostatní tržby 2 [CZK/rok] (+)/Other sales 2 (CZK/year) (+)"]
["Ostatní tržby 3 [CZK/rok] (+)/Other sales 3 (CZK/year) (+)"]
["Ostatní tržby 4 [CZK/rok] (+)/Other sales 4 (CZK/year) (+)"]
["Ostatní tržby 5 [CZK/rok] (+)/Other sales 5 (CZK/year) (+)"]
["Ostatní tržby 6 [CZK/rok] (+)/Other sales 6 (CZK/year) (+)"]
["Ostatní tržby 7 [CZK/rok] (+)/Other sales 7 (CZK/year) (+)"]
["Ostatní tržby 8 [CZK/rok] (+)/Other sales 8 (CZK/year) (+)"]
["Ostatní tržby 9 [CZK/rok] (+)/Other sales 9 (CZK/year) (+)"]
["Ostatní tržby 10 [CZK/rok] (+)/Other sales 10 (CZK/year) (+)"]
["Ostatní tržby 11 [CZK/rok] (+)/Other sales 11 (CZK/year) (+)"]
["Ostatní tržby 12 [CZK/rok] (+)/Other sales 12 (CZK/year) (+)"]
["Ostatní tržby [CZK/rok] (+)/Other sales [CZK/year] (+)",{"$f":"IF(SUM(E114:AQ114)=SUM(E102:AQ113),\"součet v pořádku / sum is OK\",\"součet ostatní tržby nesedí\")","v":"součet v pořádku / sum is OK"}]

{"sheet":"Counterfactual scenario","index":1,"n_rows":110,"n_cols":43,"rows_kept":110,"cut":false,"hidden":false,"merged":[[0,0,2,0],[3,0,4,0]]}
["FINANČNÍ ANALÝZA PROJEKTU / FINANCIAL ANALYSIS OF THE PROJECT\npro projekty předkládané do programu ENERG ETS financovaného z Modernizačního fondu\nfor projects submitted to the ENERG ETS programme granted by the Modernisation Fund","Legenda/Explanatory notes:",null,"vstupní údaje: vyplní žadatel / input data: to be filled in by the applicant\t"]
[null,null,null,"žadatel zkontroluje / to be checked by the applicant"]
[null,null,null,"automatický výpočet / automatic calculation\t\t"]
["Counterfactual scenario",null,null,"nevyplňovat - začerňuje se automaticky / not to be filled in - automatically blacked out\t\t"]
[]
["OBECNÉ PŘEDPOKLADY/GENERAL ASSUMPTIONS"]
["Rok zahájení pro vyhodnocení projektu  [rok]/Start year for project evaluation (year)",{"$f":"'Investment Scenario'!B10","v":0}]
["Doba vyhodnocení projektu [rok]/Project evaluation period (year)",{"$f":"'Investment Scenario'!B11","v":0},"min. 15 let/15 years minimum"]
["Rok zahájení provozu/Year of start of operation",{"$f":"'Investment Scenario'!B12","v":0}]
["Rok ukončení hodnocení projektu  [rok]/Year of completion of project evaluation (year)",{"$f":"$B$9+$B$8-1","v":-1}]
["Časová osa/Timeline",null,null,null,{"$f":"$B$7","v":0},{"$f":"E11+1","v":1},{"$f":"F11+1","v":2},{"$f":"G11+1","v":3},{"$f":"H11+1","v":4},{"$f":"I11+1","v":5},{"$f":"J11+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
["Byl zahájen provoz (1=ano/0=ne)/Operation started (1=yes/0=no)",null,null,null,{"$f":"IF(E11<$B$9,0,1)","v":1},{"$f":"IF(F11<$B$9,0,1)","v":1},1,{"$f":"IF(H11<$B$9,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Rok provozu (v průběhu hodnocení) [rok]/Year of operation (during evaluation) (year)",null,null,null,{"$f":"IF(SUM($E$12:E12)>$B$8,0,SUM($E$12:E12))","v":0},{"$f":"IF(SUM($E$12:F12)>$B$8,0,SUM($E$12:F12))","v":0},{"$f":"IF(SUM($E$12:G12)>$B$8,0,SUM($E$12:G12))","v":0},{"$f":"IF(SUM($E$12:H12)>$B$8,0,SUM($E$12:H12))","v":0},{"$f":"IF(SUM($E$12:I12)>$B$8,0,SUM($E$12:I12))","v":0},{"$f":"IF(SUM($E$12:J12)>$B$8,0,SUM($E$12:J12))","v":0},{"$f":"IF(SUM($E$12:K12)>$B$8,0,SUM($E$12:K12))","v":0},{"$f":"IF(SUM($E$12:L12)>$B$8,0,SUM($E$12:L12))","v":0},{"$f":"IF(SUM($E$12:M12)>$B$8,0,SUM($E$12:M12))","v":0},{"$f":"IF(SUM($E$12:N12)>$B$8,0,SUM($E$12:N12))","v":0},{"$f":"IF(SUM($E$12:O12)>$B$8,0,SUM($E$12:O12))","v":0},{"$f":"IF(SUM($E$12:P12)>$B$8,0,SUM($E$12:P12))","v":0},{"$f":"IF(SUM($E$12:Q12)>$B$8,0,SUM($E$12:Q12))","v":0},{"$f":"IF(SUM($E$12:R12)>$B$8,0,SUM($E$12:R12))","v":0},{"$f":"IF(SUM($E$12:S12)>$B$8,0,SUM($E$12:S12))","v":0},{"$f":"IF(SUM($E$12:T12)>$B$8,0,SUM($E$12:T12))","v":0},{"$f":"IF(SUM($E$12:U12)>$B$8,0,SUM($E$12:U12))","v":0},{"$f":"IF(SUM($E$12:V12)>$B$8,0,SUM($E$12:V12))","v":0},{"$f":"IF(SUM($E$12:W12)>$B$8,0,SUM($E$12:W12))","v":0},{"$f":"IF(SUM($E$12:X12)>$B$8,0,SUM($E$12:X12))","v":0},{"$f":"IF(SUM($E$12:Y12)>$B$8,0,SUM($E$12:Y12))","v":0},{"$f":"IF(SUM($E$12:Z12)>$B$8,0,SUM($E$12:Z12))","v":0},{"$f":"IF(SUM($E$12:AA12)>$B$8,0,SUM($E$12:AA12))","v":0},{"$f":"IF(SUM($E$12:AB12)>$B$8,0,SUM($E$12:AB12))","v":0},{"$f":"IF(SUM($E$12:AC12)>$B$8,0,SUM($E$12:AC12))","v":0},{"$f":"IF(SUM($E$12:AD12)>$B$8,0,SUM($E$12:AD12))","v":0},{"$f":"IF(SUM($E$12:AE12)>$B$8,0,SUM($E$12:AE12))","v":0},{"$f":"IF(SUM($E$12:AF12)>$B$8,0,SUM($E$12:AF12))","v":0},{"$f":"IF(SUM($E$12:AG12)>$B$8,0,SUM($E$12:AG12))","v":0},{"$f":"IF(SUM($E$12:AH12)>$B$8,0,SUM($E$12:AH12))","v":0},{"$f":"IF(SUM($E$12:AI12)>$B$8,0,SUM($E$12:AI12))","v":0},{"$f":"IF(SUM($E$12:AJ12)>$B$8,0,SUM($E$12:AJ12))","v":0},{"$f":"IF(SUM($E$12:AK12)>$B$8,0,SUM($E$12:AK12))","v":0},{"$f":"IF(SUM($E$12:AL12)>$B$8,0,SUM($E$12:AL12))","v":0},{"$f":"IF(SUM($E$12:AM12)>$B$8,0,SUM($E$12:AM12))","v":0},{"$f":"IF(SUM($E$12:AN12)>$B$8,0,SUM($E$12:AN12))","v":0},{"$f":"IF(SUM($E$12:AO12)>$B$8,0,SUM($E$12:AO12))","v":0},{"$f":"IF(SUM($E$12:AP12)>$B$8,0,SUM($E$12:AP12))","v":0},{"$f":"IF(SUM($E$12:AQ12)>$B$8,0,SUM($E$12:AQ12))","v":0}]
["Inflace v letech provozu [%]/Inflation in years of operation (%)",null,null,null,{"$f":"'Investment Scenario'!E17","v":0},{"$f":"'Investment Scenario'!F17","v":0},{"$f":"'Investment Scenario'!G17","v":0},{"$f":"'Investment Scenario'!H17","v":0},{"$f":"'Investment Scenario'!I17","v":0},{"$f":"'Investment Scenario'!J17","v":0},{"$f":"'Investment Scenario'!K17","v":0},{"$f":"'Investment Scenario'!L17","v":0},{"$f":"'Investment Scenario'!M17","v":0},{"$f":"'Investment Scenario'!N17","v":0},{"$f":"'Investment Scenario'!O17","v":0},{"$f":"'Investment Scenario'!P17","v":0},{"$f":"'Investment Scenario'!Q17","v":0},{"$f":"'Investment Scenario'!R17","v":0},{"$f":"'Investment Scenario'!S17","v":0},{"$f":"'Investment Scenario'!T17","v":0},{"$f":"'Investment Scenario'!U17","v":0},{"$f":"'Investment Scenario'!V17","v":0},{"$f":"'Investment Scenario'!W17","v":0},{"$f":"'Investment Scenario'!X17","v":0},{"$f":"'Investment Scenario'!Y17","v":0},{"$f":"'Investment Scenario'!Z17","v":0},{"$f":"'Investment Scenario'!AA17","v":0},{"$f":"'Investment Scenario'!AB17","v":0},{"$f":"'Investment Scenario'!AC17","v":0},{"$f":"'Investment Scenario'!AD17","v":0},{"$f":"'Investment Scenario'!AE17","v":0},{"$f":"'Investment Scenario'!AF17","v":0},{"$f":"'Investment Scenario'!AG17","v":0},{"$f":"'Investment Scenario'!AH17","v":0},{"$f":"'Investment Scenario'!AI17","v":0},{"$f":"'Investment Scenario'!AJ17","v":0},{"$f":"'Investment Scenario'!AK17","v":0},{"$f":"'Investment Scenario'!AL17","v":0},{"$f":"'Investment Scenario'!AM17","v":0},{"$f":"'Investment Scenario'!AN17","v":0},{"$f":"'Investment Scenario'!AO17","v":0},{"$f":"'Investment Scenario'!AP17","v":0},{"$f":"'Investment Scenario'!AQ17","v":0}]
["Směnný kurz [CZK/€]/Exchange rate (CZK/€)",{"$f":"'Investment Scenario'!B18","v":0}]
["Daň z příjmů/Income tax",{"$f":"'Investment Scenario'!B19","v":0.19}]
[]
["TECHNICKÉ PARAMETRY ZDROJE/TECHNICAL PARAMETERS OF THE SOURCE","uveďte pouze zdroje, jejichž modernizace je předmětem projektu / indicate energy sources that are subjects of the project only"]
["Špičkový tepelný výkon zdroje 1 [MW]/Peak thermal output of source 1 (MW)",0]
["Dodaný/užitný tepelný výkon zdroje 1 [MW]/Delivered thermal output of source 1 (MW)",0]
["Zatížení/hodinová výroba tepla zdroje 1 [hod/rok]/(Load/hourly heat production of a source 1 (h/year)",0]
["Špičkový elektrický výkon zdroje 1 [MW]/Peak electric power output of the sourcfe 1 (MW)",0]
["Dodaný/užitný elektrický výkon zdroje 1 [MW]/Delivered electric power output of the sourcfe 1 (MW)",0]
["Zatížení/hodinová výroba elektřiny zdroje 1 [hod/rok]/Load/hourly electricity production of sourc 1 (h/year)",0]
["Špičkový tepelný výkon zdroje 2 [MW]/Peak thermal output of source 2 (MW)",0]
["Dodaný/užitný tepelný výkon zdroje 2 [MW]/Delivered thermal output of source 2 (MW)",0]
["Zatížení/hodinová výroba tepla zdroje 2 [hod/rok]/Load/hourly heat production of source 2 (h/year)",0]
["Špičkový tlektrický výkon zdroje 2 [MW]/Peak electric output of source 2 (MW)",0]
["Dodaný/užitný elektrický výkon zdroje 2 [MW]/Delivered electric power output of the source 2 (MW)",0]
["Zatížení/hodinová výroba elektřiny zdroje 2 [hod/rok]/Load/hourly electricity production of source 2 (h/year)",0]
["Roční čistá výroba tepla z modernizovaných zdrojů [GWh]/Annual heat net production from modernised sources (GWh)",{"$f":"B20*B21/1000+B26*B27/1000","v":0}]
["Roční čistá výroba elektřiny z modernizovaných zdrojů [GWh]/Annual net electricity production from modernised sources (GWh)",{"$f":"B23*B24/1000+B29*B30/1000","v":0}]
[]
["Roční čistá výroba tepla celkem [GWh]/Total annual net heat production (GWh)"]
["Roční čistá výroba elektřiny celkem [GWh]/Total annual net electricity production (GWh)"]
[]
["FINANCOVÁNÍ/FUNDING"]
["Požadovaná návratnost žadatele, WACC [%]/Applicant's required return, WACC (%)",{"$f":"'Investment Scenario'!B41","v":0},null,null,"VZOREC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VZOREC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VZOREC"]
["Poměr financování úvěrem [%]/Loan financing ratio (%)"]
["Úroková míra na úvěr [%]/Interest rate on loan (%)",null,null,null,{"$f":"'Investment Scenario'!E43","v":0},{"$f":"'Investment Scenario'!F43","v":0},{"$f":"'Investment Scenario'!G43","v":0},{"$f":"'Investment Scenario'!H43","v":0},{"$f":"'Investment Scenario'!I43","v":0},{"$f":"'Investment Scenario'!J43","v":0},{"$f":"'Investment Scenario'!K43","v":0},{"$f":"'Investment Scenario'!L43","v":0},{"$f":"'Investment Scenario'!M43","v":0},{"$f":"'Investment Scenario'!N43","v":0},{"$f":"'Investment Scenario'!O43","v":0},{"$f":"'Investment Scenario'!P43","v":0},{"$f":"'Investment Scenario'!Q43","v":0},{"$f":"'Investment Scenario'!R43","v":0},{"$f":"'Investment Scenario'!S43","v":0},{"$f":"'Investment Scenario'!T43","v":0},{"$f":"'Investment Scenario'!U43","v":0},{"$f":"'Investment Scenario'!V43","v":0},{"$f":"'Investment Scenario'!W43","v":0},{"$f":"'Investment Scenario'!X43","v":0},{"$f":"'Investment Scenario'!Y43","v":0},{"$f":"'Investment Scenario'!Z43","v":0},{"$f":"'Investment Scenario'!AA43","v":0},{"$f":"'Investment Scenario'!AB43","v":0},{"$f":"'Investment Scenario'!AC43","v":0},{"$f":"'Investment Scenario'!AD43","v":0},{"$f":"'Investment Scenario'!AE43","v":0},{"$f":"'Investment Scenario'!AF43","v":0},{"$f":"'Investment Scenario'!AG43","v":0},{"$f":"'Investment Scenario'!AH43","v":0},{"$f":"'Investment Scenario'!AI43","v":0},{"$f":"'Investment Scenario'!AJ43","v":0},{"$f":"'Investment Scenario'!AK43","v":0},{"$f":"'Investment Scenario'!AL43","v":0},{"$f":"'Investment Scenario'!AM43","v":0},{"$f":"'Investment Scenario'!AN43","v":0},{"$f":"'Investment Scenario'!AO43","v":0},{"$f":"'Investment Scenario'!AP43","v":0},{"$f":"'Investment Scenario'!AQ43","v":0}]
["Čerpání úvěru [CZK] (+)/Loan drawdown (CZK) (+)",{"$f":"IF(SUM(E41:AQ41)=B39*(B49),\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"},null,null,{"$f":"$B$39*(E51)","v":0},{"$f":"$B$39*(F51)","v":0},{"$f":"$B$39*(G51)","v":0},{"$f":"$B$39*(H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Splátky úvěru [CZK] (+)/Loan repayments (CZK) (+)",{"$f":"IFERROR(IF(SUM(E42:AQ42)=SUM(E41:AQ41),\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\"),\"Chyba: pravděpodobně není zadána Odpisová doba na ř. 50\")","v":"Chyba: pravděpodobně není zadána Odpisová doba na ř. 50"},null,null,null,{"$f":"IF(SUM($E$42:E42)>SUM($E$41:F41),0,IF((SUM($E$42:E42)+E42)>SUM($E$41:F41),SUM($E$41:E41)-SUM($E$42:E42),E42+E41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:F42)>SUM($E$41:G41),0,IF((SUM($E$42:F42)+F42)>SUM($E$41:G41),SUM($E$41:F41)-SUM($E$42:F42),F42+F41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:G42)>SUM($E$41:H41),0,IF((SUM($E$42:G42)+G42)>SUM($E$41:H41),SUM($E$41:G41)-SUM($E$42:G42),G42+G41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:H42)>SUM($E$41:I41),0,IF((SUM($E$42:H42)+H42)>SUM($E$41:I41),SUM($E$41:H41)-SUM($E$42:H42),H42+H41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:I42)>SUM($E$41:J41),0,IF((SUM($E$42:I42)+I42)>SUM($E$41:J41),SUM($E$41:I41)-SUM($E$42:I42),I42+I41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:J42)>SUM($E$41:K41),0,IF((SUM($E$42:J42)+J42)>SUM($E$41:K41),SUM($E$41:J41)-SUM($E$42:J42),J42+J41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:K42)>SUM($E$41:L41),0,IF((SUM($E$42:K42)+K42)>SUM($E$41:L41),SUM($E$41:K41)-SUM($E$42:K42),K42+K41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:L42)>SUM($E$41:M41),0,IF((SUM($E$42:L42)+L42)>SUM($E$41:M41),SUM($E$41:L41)-SUM($E$42:L42),L42+L41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:M42)>SUM($E$41:N41),0,IF((SUM($E$42:M42)+M42)>SUM($E$41:N41),SUM($E$41:M41)-SUM($E$42:M42),M42+M41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:N42)>SUM($E$41:O41),0,IF((SUM($E$42:N42)+N42)>SUM($E$41:O41),SUM($E$41:N41)-SUM($E$42:N42),N42+N41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:O42)>SUM($E$41:P41),0,IF((SUM($E$42:O42)+O42)>SUM($E$41:P41),SUM($E$41:O41)-SUM($E$42:O42),O42+O41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:P42)>SUM($E$41:Q41),0,IF((SUM($E$42:P42)+P42)>SUM($E$41:Q41),SUM($E$41:P41)-SUM($E$42:P42),P42+P41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:Q42)>SUM($E$41:R41),0,IF((SUM($E$42:Q42)+Q42)>SUM($E$41:R41),SUM($E$41:Q41)-SUM($E$42:Q42),Q42+Q41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:R42)>SUM($E$41:S41),0,IF((SUM($E$42:R42)+R42)>SUM($E$41:S41),SUM($E$41:R41)-SUM($E$42:R42),R42+R41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:S42)>SUM($E$41:T41),0,IF((SUM($E$42:S42)+S42)>SUM($E$41:T41),SUM($E$41:S41)-SUM($E$42:S42),S42+S41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:T42)>SUM($E$41:U41),0,IF((SUM($E$42:T42)+T42)>SUM($E$41:U41),SUM($E$41:T41)-SUM($E$42:T42),T42+T41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:U42)>SUM($E$41:V41),0,IF((SUM($E$42:U42)+U42)>SUM($E$41:V41),SUM($E$41:U41)-SUM($E$42:U42),U42+U41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:V42)>SUM($E$41:W41),0,IF((SUM($E$42:V42)+V42)>SUM($E$41:W41),SUM($E$41:V41)-SUM($E$42:V42),V42+V41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:W42)>SUM($E$41:X41),0,IF((SUM($E$42:W42)+W42)>SUM($E$41:X41),SUM($E$41:W41)-SUM($E$42:W42),W42+W41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:X42)>SUM($E$41:Y41),0,IF((SUM($E$42:X42)+X42)>SUM($E$41:Y41),SUM($E$41:X41)-SUM($E$42:X42),X42+X41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:Y42)>SUM($E$41:Z41),0,IF((SUM($E$42:Y42)+Y42)>SUM($E$41:Z41),SUM($E$41:Y41)-SUM($E$42:Y42),Y42+Y41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:Z42)>SUM($E$41:AA41),0,IF((SUM($E$42:Z42)+Z42)>SUM($E$41:AA41),SUM($E$41:Z41)-SUM($E$42:Z42),Z42+Z41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AA42)>SUM($E$41:AB41),0,IF((SUM($E$42:AA42)+AA42)>SUM($E$41:AB41),SUM($E$41:AA41)-SUM($E$42:AA42),AA42+AA41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AB42)>SUM($E$41:AC41),0,IF((SUM($E$42:AB42)+AB42)>SUM($E$41:AC41),SUM($E$41:AB41)-SUM($E$42:AB42),AB42+AB41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AC42)>SUM($E$41:AD41),0,IF((SUM($E$42:AC42)+AC42)>SUM($E$41:AD41),SUM($E$41:AC41)-SUM($E$42:AC42),AC42+AC41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AD42)>SUM($E$41:AE41),0,IF((SUM($E$42:AD42)+AD42)>SUM($E$41:AE41),SUM($E$41:AD41)-SUM($E$42:AD42),AD42+AD41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AE42)>SUM($E$41:AF41),0,IF((SUM($E$42:AE42)+AE42)>SUM($E$41:AF41),SUM($E$41:AE41)-SUM($E$42:AE42),AE42+AE41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AF42)>SUM($E$41:AG41),0,IF((SUM($E$42:AF42)+AF42)>SUM($E$41:AG41),SUM($E$41:AF41)-SUM($E$42:AF42),AF42+AF41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AG42)>SUM($E$41:AH41),0,IF((SUM($E$42:AG42)+AG42)>SUM($E$41:AH41),SUM($E$41:AG41)-SUM($E$42:AG42),AG42+AG41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AH42)>SUM($E$41:AI41),0,IF((SUM($E$42:AH42)+AH42)>SUM($E$41:AI41),SUM($E$41:AH41)-SUM($E$42:AH42),AH42+AH41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AI42)>SUM($E$41:AJ41),0,IF((SUM($E$42:AI42)+AI42)>SUM($E$41:AJ41),SUM($E$41:AI41)-SUM($E$42:AI42),AI42+AI41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AJ42)>SUM($E$41:AK41),0,IF((SUM($E$42:AJ42)+AJ42)>SUM($E$41:AK41),SUM($E$41:AJ41)-SUM($E$42:AJ42),AJ42+AJ41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AK42)>SUM($E$41:AL41),0,IF((SUM($E$42:AK42)+AK42)>SUM($E$41:AL41),SUM($E$41:AK41)-SUM($E$42:AK42),AK42+AK41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AL42)>SUM($E$41:AM41),0,IF((SUM($E$42:AL42)+AL42)>SUM($E$41:AM41),SUM($E$41:AL41)-SUM($E$42:AL42),AL42+AL41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AM42)>SUM($E$41:AN41),0,IF((SUM($E$42:AM42)+AM42)>SUM($E$41:AN41),SUM($E$41:AM41)-SUM($E$42:AM42),AM42+AM41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AN42)>SUM($E$41:AO41),0,IF((SUM($E$42:AN42)+AN42)>SUM($E$41:AO41),SUM($E$41:AN41)-SUM($E$42:AN42),AN42+AN41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AO42)>SUM($E$41:AP41),0,IF((SUM($E$42:AO42)+AO42)>SUM($E$41:AP41),SUM($E$41:AO41)-SUM($E$42:AO42),AO42+AO41/$B$50))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$42:AP42)>SUM($E$41:AQ41),0,IF((SUM($E$42:AP42)+AP42)>SUM($E$41:AQ41),SUM($E$41:AP41)-SUM($E$42:AP42),AP42+AP41/$B$50))","v":{"$error":"#DIV/0!"}}]
[]
["INVESTIČNÍ VÝDAJE/CAPITAL EXPENDITURE"]
["Celkové výdaje projektu [CZK]/Total expenditures of the project (CZK)"]
["Způsobilé přímé realizační výdaje (CZK)/Eligible implementation expenditures (CZK)",null,null,null,"model předpokldá jen jednorázový CapEx (= na výstavbu projektu) -> náklady projektu bez dotace, zatím vč. navýšení o bezpečnostních 30%"]
["TDI, BOZP (CZK)/Investor's technical supervision (CZK)"]
[null,{"$f":"IF(B47<=0.03*B46,\"výdaje na TDI jsou v pořádku / sum is OK\",\"TDI nad 3% realizace\")","v":"výdaje na TDI jsou v pořádku / sum is OK"}]
["Celkové způsobilé investiční výdaje projektu [CZK] (+)/Total eligible investment expenditures of the project (CZK) (+)",{"$f":"B46+B47","v":0}]
["Odpisová doba [rok]/Amortization period (year)",{"$f":"'Investment Scenario'!B54","v":0}]
["Investiční výdaje projektu bez zohlednění dotace v letech [CZK] (+)/Project investment expenditure excluding funding gap in years (+)",{"$f":"IF(SUM(E51:AQ51)=B49,\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"}]
[]
["PROVOZNÍ NÁKLADY/OPERATING COSTS"]
["Energetické vstupy do výroby/Energy inputs to production:","Specifikujte typ palivového nákl./Specify fuel type costs:","Emisní faktor/emission factor:"]
["Náklad paliva 1 v letech [CZK] (+)/Fuel Cost 1 in years (MWh/year"]
["Spotřeba paliva 1 v letech [MWh/rok výhřevnosti]/Fuel consumption 1 in years (MWh/year calorific value)"]
["Průměrné jednotkové náklady paliva 1 v letech [CZK/MWh]/Average unit cost of fuel 1 in years (CZK/MWh)",null,null,null,{"$f":"IFERROR(E55/E56,\"\")","v":""},{"$f":"IFERROR(F55/F56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklad paliva 2 v letech [CZK] (+)/Fuel costs 2 in years (CZK) (+)"]
["Spotřeba paliva 2 v letech [MWh/rok výhřevnosti]/Fuel 2 consumption in years (MWh/year of calorific value)"]
["Průměrné jednotkové náklady paliva 2 v letech [CZK/MWh]/Average unit costs of fuel 2 in year (CZK/MWh)",null,null,null,{"$f":"IFERROR(E58/E59,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklad paliva 3 v letech [CZK] (+)/Fuel costs 3 in years (CZK) (+)"]
["Spotřeba paliva 3 v letech [MWh/rok výhřevnosti]/Fuel consumption 3 in years (MWh/year calorific value)"]
["Průměrné jednotkové náklady paliva 3 v letech [CZK/MWh]/Average unit cost of fuel 3 in years (CZK/MWh)",null,null,null,{"$f":"IFERROR(E61/E62,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Ostatní náklad paliva v letech [CZK] (+)/Other fuel costs in year (CZK) (+)"]
["Náklady na dodané teplo z externího zdroje [CZK]/Cost of delivered heat from external source [CZK]"]
["Roční spotřeba tepla (páry) dodávané z vnějšího zdroje [GWh]/Annual consumption of heat supplied from an external source [GWh]"]
["Průměrné jednotkové náklady na dodané teplo [CZK/MWh]/Average unit cost of delivered heat [CZK/MWh]",null,null,null,{"$f":"IFERROR(E65/E66/1000,\"\")","v":""},{"$f":"IFERROR(F65/F66/1000,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklady na dodanou elektřinu z externího zdroje [CZK]/Cost of delivered electricity from external source [CZK]"]
["Roční spotřeba elektřiny dodávané z externího zdroje [GWh]/Annual consumption of electricity supplied from an external source [GWh]"]
["Průměrné jednotkové náklady na dodanou elektřinu [CZK/MWh]/Average unit cost of delivered electricity [CZK/MWh]",null,null,null,{"$f":"IFERROR(E68/E69/1000,\"\")","v":""},{"$f":"IFERROR(F68/F69/1000,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Celkové náklady na paliva a energie, vč. dopravy [CZK/rok] (+)/Total fuel and energy consumption costs, incl. transport (CZK/year (+)",{"$f":"IF(SUM(E71:AQ71)=SUM(E55:AQ55,E58:AQ58,E61:AQ61,E64:AQ64,E65:AQ65,E68:AQ68),\"součet v pořádku / sum is OK\",\"součet paliva nesedí\")","v":"součet v pořádku / sum is OK"}]
[]
["Cena emisní povolenky v letech [CZK/tCO2]/Emission allowance price in year (CZK/tCO2)"]
["Náklady na emisní povolenky v letech [CZK/rok] (+)/Cost of emission allowance in years (CZK/year) (+)"]
[]
["Ostatní provozní náklady/Other operating costs:","Specifikujte typ nákladu/Specify cost type:"]
["Ostatní provozní náklady 1 [CZK/rok] (+)/Other operating costs 1 (CZK/year) (+)"]
["Ostatní provozní náklady 2 [CZK/rok] (+)/Other operating costs 2 (CZK/year) (+)"]
["Ostatní provozní náklady 3 [CZK/rok] (+)/Other operating costs 3 (CZK/year) (+)"]
["Ostatní provozní náklady 4 [CZK/rok] (+)/Other operating costs 4 (CZK/year) (+)"]
["Ostatní provozní náklady 5 [CZK/rok] (+)/Other operating costs 5 (CZK/year) (+)"]
["Ostatní provozní náklady 6 [CZK/rok] (+)/Other operating costs 6 (CZK/year) (+)"]
["Ostatní provozní náklady 7 [CZK/rok] (+)/Other operating costs 7 (CZK/year) (+)"]
["Ostatní provozní náklady 8 [CZK/rok] (+)/Other operating costs 8 (CZK/year) (+)"]
["Ostatní provozní náklady 9 [CZK/rok] (+)/Other operating costs 9 (CZK/year) (+)"]
["Ostatní provozní náklady 10 [CZK/rok] (+)/Other operating costs 10 (CZK/year) (+)"]
["Ostatní provozní náklady 11 [CZK/rok] (+)/Other operating costs 11 (CZK/year) (+)"]
["Ostatní provozní náklady 12 [CZK/rok] (+)/Other operating costs 12 (CZK/year) (+)"]
["Ostatní provozní náklady (vč. náklady na opravy a údržbu) [CZK/rok] (+)/Other operating costs (incl. repair and maintenanc costs) (CZK/year) (+)",{"$f":"IF(SUM(E89:AQ89)=SUM(E77:AQ88),\"součet v pořádku / sum is OK\",\"součet ostatní náklady nesedí\")","v":"součet v pořádku / sum is OK"}]
[null,null,null,null,null,null,null,null,"Dodávka tepla v roce 2027 (GJ/rok)",1663003,"1600 TJ"]
["CENY ENERGETICKÝCH VÝSTUPŮ / VÝNOSY/ ENERGY OUTPUT PRICES / REVENUES"]
["Prodejní cena tepla pro výnosy projektu [CZK/MWh]/Heat sales price for project revenues [CZK/MWh]"]
["Roční prodej tepla celkem [GWh]/Total annual heat sales (GWh)"]
["Prodejní cena silové elektřiny [CZK/MWh]/Selling price of power electricity [CZK/MWh]"]
["Roční prodej elektřiny celkem [GWh]/Total annual electricity sales (GWh)"]
[]
["Ostatní tržby/Other sales:","Specifikujte typ tržby/Specify sales type:"]
["Ostatní tržby 1 [CZK/rok] (+)/Other sales 1 (CZK/year) (+)"]
["Ostatní tržby 2 [CZK/rok] (+)/Other sales 2 (CZK/year) (+)"]
["Ostatní tržby 3 [CZK/rok] (+)/Other sales 3 (CZK/year) (+)"]
["Ostatní tržby 4 [CZK/rok] (+)/Other sales 4 (CZK/year) (+)"]
["Ostatní tržby 5 [CZK/rok] (+)/Other sales 5 (CZK/year) (+)"]
["Ostatní tržby 6 [CZK/rok] (+)/Other sales 6 (CZK/year) (+)"]
["Ostatní tržby 7 [CZK/rok] (+)/Other sales 7 (CZK/year) (+)"]
["Ostatní tržby 8 [CZK/rok] (+)/Other sales 8 (CZK/year) (+)"]
["Ostatní tržby 9 [CZK/rok] (+)/Other sales 9 (CZK/year) (+)"]
["Ostatní tržby 10 [CZK/rok] (+)/Other sales 10 (CZK/year) (+)"]
["Ostatní tržby 11 [CZK/rok] (+)/Other sales 11 (CZK/year) (+)"]
["Ostatní tržby 12 [CZK/rok] (+)/Other sales 12 (CZK/year) (+)"]
["Ostatní tržby [CZK/rok] (+)/Other sales [CZK/year] (+)",{"$f":"IF(SUM(E110:AQ110)=SUM(E98:AQ109),\"součet v pořádku / sum is OK\",\"součet ostatní tržby nesedí\")","v":"součet v pořádku / sum is OK"}]

{"sheet":"FinAnalysis_INVESTMENT","index":2,"n_rows":57,"n_cols":44,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,"FinAnalýza/Fin analysis",null,null,null,{"$f":"'Investment Scenario'!E14","v":0},{"$f":"'Investment Scenario'!F14","v":1},{"$f":"'Investment Scenario'!G14","v":2},{"$f":"'Investment Scenario'!H14","v":3},{"$f":"'Investment Scenario'!I14","v":4},{"$f":"'Investment Scenario'!J14","v":5},{"$f":"'Investment Scenario'!K14","v":6},{"$f":"'Investment Scenario'!L14","v":7},{"$f":"'Investment Scenario'!M14","v":8},{"$f":"'Investment Scenario'!N14","v":9},{"$f":"'Investment Scenario'!O14","v":10},{"$f":"'Investment Scenario'!P14","v":11},{"$f":"'Investment Scenario'!Q14","v":12},{"$f":"'Investment Scenario'!R14","v":13},{"$f":"'Investment Scenario'!S14","v":14},{"$f":"'Investment Scenario'!T14","v":15},{"$f":"'Investment Scenario'!U14","v":16},{"$f":"'Investment Scenario'!V14","v":17},{"$f":"'Investment Scenario'!W14","v":18},{"$f":"'Investment Scenario'!X14","v":19},{"$f":"'Investment Scenario'!Y14","v":20},{"$f":"'Investment Scenario'!Z14","v":21},{"$f":"'Investment Scenario'!AA14","v":22},{"$f":"'Investment Scenario'!AB14","v":23},{"$f":"'Investment Scenario'!AC14","v":24},{"$f":"'Investment Scenario'!AD14","v":25},{"$f":"'Investment Scenario'!AE14","v":26},{"$f":"'Investment Scenario'!AF14","v":27},{"$f":"'Investment Scenario'!AG14","v":28},{"$f":"'Investment Scenario'!AH14","v":29},{"$f":"'Investment Scenario'!AI14","v":30},{"$f":"'Investment Scenario'!AJ14","v":31},{"$f":"'Investment Scenario'!AK14","v":32},{"$f":"'Investment Scenario'!AL14","v":33},{"$f":"'Investment Scenario'!AM14","v":34},{"$f":"'Investment Scenario'!AN14","v":35},{"$f":"'Investment Scenario'!AO14","v":36},{"$f":"'Investment Scenario'!AP14","v":37},{"$f":"'Investment Scenario'!AQ14","v":38}]
[]
[null,"Operation Year / Rok provozu","rok/year",null,null,{"$f":"'Investment Scenario'!E16","v":0},{"$f":"'Investment Scenario'!F16","v":0},{"$f":"'Investment Scenario'!G16","v":0},{"$f":"'Investment Scenario'!H16","v":0},{"$f":"'Investment Scenario'!I16","v":0},{"$f":"'Investment Scenario'!J16","v":0},{"$f":"'Investment Scenario'!K16","v":0},{"$f":"'Investment Scenario'!L16","v":0},{"$f":"'Investment Scenario'!M16","v":0},{"$f":"'Investment Scenario'!N16","v":0},{"$f":"'Investment Scenario'!O16","v":0},{"$f":"'Investment Scenario'!P16","v":0},{"$f":"'Investment Scenario'!Q16","v":0},{"$f":"'Investment Scenario'!R16","v":0},{"$f":"'Investment Scenario'!S16","v":0},{"$f":"'Investment Scenario'!T16","v":0},{"$f":"'Investment Scenario'!U16","v":0},{"$f":"'Investment Scenario'!V16","v":0},{"$f":"'Investment Scenario'!W16","v":0},{"$f":"'Investment Scenario'!X16","v":0},{"$f":"'Investment Scenario'!Y16","v":0},{"$f":"'Investment Scenario'!Z16","v":0},{"$f":"'Investment Scenario'!AA16","v":0},{"$f":"'Investment Scenario'!AB16","v":0},{"$f":"'Investment Scenario'!AC16","v":0},{"$f":"'Investment Scenario'!AD16","v":0},{"$f":"'Investment Scenario'!AE16","v":0},{"$f":"'Investment Scenario'!AF16","v":0},{"$f":"'Investment Scenario'!AG16","v":0},{"$f":"'Investment Scenario'!AH16","v":0},{"$f":"'Investment Scenario'!AI16","v":0},{"$f":"'Investment Scenario'!AJ16","v":0},{"$f":"'Investment Scenario'!AK16","v":0},{"$f":"'Investment Scenario'!AL16","v":0},{"$f":"'Investment Scenario'!AM16","v":0},{"$f":"'Investment Scenario'!AN16","v":0},{"$f":"'Investment Scenario'!AO16","v":0},{"$f":"'Investment Scenario'!AP16","v":0},{"$f":"'Investment Scenario'!AQ16","v":0}]
[]
[null,"Vyrobené teplo z vlastních zdrojů / Heat production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!$B$37,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!$B$37,\"\")","v":""}]
[null,"Dodané teplo do výroby z externích zdrojů / Heat delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!E70,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!F70,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!G70,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!H70,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!I70,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!J70,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!K70,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!L70,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!M70,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!N70,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!O70,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!P70,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!Q70,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!R70,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!S70,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!T70,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!U70,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!V70,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!W70,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!X70,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!Y70,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!Z70,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!AA70,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!AB70,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!AC70,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!AD70,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!AE70,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!AF70,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!AG70,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!AH70,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!AI70,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!AJ70,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!AK70,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!AL70,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!AM70,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!AN70,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!AO70,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!AP70,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!AQ70,\"\")","v":""}]
[null,"Prodané teplo z vlastních zdrojů / Heat sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!$B$97,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!$B$97,\"\")","v":""}]
[null,"Dodané teplo do výroby celkem / Total heat delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F6+F5+F7,\"\")","v":""},{"$f":"IF(G$3>0,+G6+G5+G7,\"\")","v":""},{"$f":"IF(H$3>0,+H6+H5+H7,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Vyrobená elektřina z vlastních zdrojů / Electricity production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!$B$38,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!$B$38,\"\")","v":""}]
[null,"Dodaná elektřina do výroby z externích zdrojů / Electricity delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!E73,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!F73,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!G73,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!H73,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!I73,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!J73,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!K73,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!L73,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!M73,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!N73,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!O73,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!P73,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!Q73,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!R73,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!S73,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!T73,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!U73,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!V73,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!W73,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!X73,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!Y73,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!Z73,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!AA73,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!AB73,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!AC73,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!AD73,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!AE73,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!AF73,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!AG73,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!AH73,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!AI73,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!AJ73,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!AK73,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!AL73,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!AM73,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!AN73,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!AO73,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!AP73,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!AQ73,\"\")","v":""}]
[null,"Prodaná elektřina z vlastních zdrojů / Electricity sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!$B$99,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!$B$99,\"\")","v":""}]
[null,"Dodaná elektřina do výroby celkem / Total electricity delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F11+F10+F12,\"\")","v":""},{"$f":"IF(G$3>0,+G11+G10+G12,\"\")","v":""},"","","",{"$f":"IF(K$3>0,+K11+K10+K12,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR$3>0,+AR11+AR10+AR12,\"\")","v":""}]
[]
["Výnosy / Revenues"]
[null,"Prodej tepla / Heat sold","CZKm",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!E96/1000,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!F96/1000,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!G96/1000,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!H96/1000,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!I96/1000,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!J96/1000,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!K96/1000,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!L96/1000,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!M96/1000,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!N96/1000,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!O96/1000,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!P96/1000,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!Q96/1000,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!R96/1000,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!S96/1000,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!T96/1000,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!U96/1000,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!V96/1000,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!W96/1000,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!X96/1000,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!Y96/1000,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!Z96/1000,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AA96/1000,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AB96/1000,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AC96/1000,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AD96/1000,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AE96/1000,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AF96/1000,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AG96/1000,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AH96/1000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AI96/1000,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AJ96/1000,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AK96/1000,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AL96/1000,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AM96/1000,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AN96/1000,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AO96/1000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AP96/1000,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!$B$97*'Investment Scenario'!AQ96/1000,\"\")","v":""}]
[null,"Prodej silové elektřiny / Electricity sold","CZKm",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!E98/1000,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!F98/1000,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!G98/1000,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!H98/1000,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!I98/1000,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!J98/1000,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!K98/1000,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!L98/1000,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!M98/1000,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!N98/1000,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!O98/1000,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!P98/1000,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!Q98/1000,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!R98/1000,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!S98/1000,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!T98/1000,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!U98/1000,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!V98/1000,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!W98/1000,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!X98/1000,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!Y98/1000,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!Z98/1000,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AA98/1000,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AB98/1000,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AC98/1000,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AD98/1000,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AE98/1000,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AF98/1000,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AG98/1000,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AH98/1000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AI98/1000,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AJ98/1000,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AK98/1000,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AL98/1000,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AM98/1000,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AN98/1000,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AO98/1000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AP98/1000,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!$B$99*'Investment Scenario'!AQ98/1000,\"\")","v":""}]
[null,"Ostatní tržby / Other revenues","CZKm",null,null,{"$f":"IF(F$3>0,'Investment Scenario'!E114/1000000,\"\")","v":""},{"$f":"IF(G$3>0,'Investment Scenario'!F114/1000000,\"\")","v":""},{"$f":"IF(H$3>0,'Investment Scenario'!G114/1000000,\"\")","v":""},{"$f":"IF(I$3>0,'Investment Scenario'!H114/1000000,\"\")","v":""},{"$f":"IF(J$3>0,'Investment Scenario'!I114/1000000,\"\")","v":""},{"$f":"IF(K$3>0,'Investment Scenario'!J114/1000000,\"\")","v":""},{"$f":"IF(L$3>0,'Investment Scenario'!K114/1000000,\"\")","v":""},{"$f":"IF(M$3>0,'Investment Scenario'!L114/1000000,\"\")","v":""},{"$f":"IF(N$3>0,'Investment Scenario'!M114/1000000,\"\")","v":""},{"$f":"IF(O$3>0,'Investment Scenario'!N114/1000000,\"\")","v":""},{"$f":"IF(P$3>0,'Investment Scenario'!O114/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,'Investment Scenario'!P114/1000000,\"\")","v":""},{"$f":"IF(R$3>0,'Investment Scenario'!Q114/1000000,\"\")","v":""},{"$f":"IF(S$3>0,'Investment Scenario'!R114/1000000,\"\")","v":""},{"$f":"IF(T$3>0,'Investment Scenario'!S114/1000000,\"\")","v":""},{"$f":"IF(U$3>0,'Investment Scenario'!T114/1000000,\"\")","v":""},{"$f":"IF(V$3>0,'Investment Scenario'!U114/1000000,\"\")","v":""},{"$f":"IF(W$3>0,'Investment Scenario'!V114/1000000,\"\")","v":""},{"$f":"IF(X$3>0,'Investment Scenario'!W114/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,'Investment Scenario'!X114/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,'Investment Scenario'!Y114/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,'Investment Scenario'!Z114/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,'Investment Scenario'!AA114/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,'Investment Scenario'!AB114/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,'Investment Scenario'!AC114/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,'Investment Scenario'!AD114/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,'Investment Scenario'!AE114/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,'Investment Scenario'!AF114/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,'Investment Scenario'!AG114/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,'Investment Scenario'!AH114/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Investment Scenario'!AI114/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,'Investment Scenario'!AJ114/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,'Investment Scenario'!AK114/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,'Investment Scenario'!AL114/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,'Investment Scenario'!AM114/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,'Investment Scenario'!AN114/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,'Investment Scenario'!AO114/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Investment Scenario'!AP114/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,'Investment Scenario'!AQ114/1000000,\"\")","v":""}]
[null,"Celkové výnosy / Total revenues","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F16:F18),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G16:G18),\"\")","v":""},"",{"$f":"IF(I$3>0,SUM(I16:I18),\"\")","v":""},"",{"$f":"IF(K$3>0,SUM(K16:K18),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L16:L18),\"\")","v":""},{"$f":"IF(M$3>0,SUM(M16:M18),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Výdaje / Expenses"]
[null,"Palivo a spotřeba energie / Fuel and energy consumption (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!E75/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!F75/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!G75/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!H75/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!I75/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!J75/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!K75/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!L75/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!M75/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!N75/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!O75/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!P75/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!Q75/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!R75/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!S75/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!T75/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!U75/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!V75/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!W75/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!X75/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!Y75/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!Z75/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!AA75/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!AB75/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!AC75/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!AD75/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!AE75/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!AF75/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!AG75/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!AH75/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!AI75/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!AJ75/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!AK75/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!AL75/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!AM75/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!AN75/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!AO75/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!AP75/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!AQ75/1000000,\"\")","v":""}]
[null,"CO2 / CO2 (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!E78/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!F78/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!G78/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!H78/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!I78/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!J78/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!K78/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!L78/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!M78/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!N78/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!O78/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!P78/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!Q78/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!R78/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!S78/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!T78/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!U78/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!V78/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!W78/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!X78/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!Y78/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!Z78/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!AA78/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!AB78/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!AC78/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!AD78/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!AE78/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!AF78/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!AG78/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!AH78/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!AI78/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!AJ78/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!AK78/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!AL78/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!AM78/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!AN78/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!AO78/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!AP78/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!AQ78/1000000,\"\")","v":""}]
[null,"Ostatní provozní výdaje / Other OpEx (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!E93/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!F93/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!G93/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!H93/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!I93/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!J93/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!K93/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!L93/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!M93/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!N93/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!O93/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!P93/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!Q93/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!R93/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!S93/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!T93/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!U93/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!V93/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!W93/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!X93/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!Y93/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!Z93/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!AA93/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!AB93/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!AC93/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!AD93/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!AE93/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!AF93/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!AG93/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!AH93/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!AI93/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!AJ93/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!AK93/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!AL93/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!AM93/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!AN93/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!AO93/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!AP93/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!AQ93/1000000,\"\")","v":""}]
[null," Celkové výdaje / Total Expenses (-)","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F22:F24),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G22:G24),\"\")","v":""},"","",{"$f":"IF(J$3>0,SUM(J22:J24),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F19,F25),0)","v":0},{"$f":"IF(G$3>0,SUM(G19,G25),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA margin / EBIDTA marže","%",null,null,{"$f":"IFERROR(F27/F19,\"n/a\")","v":"n/a"},{"$f":"IFERROR(G27/G19,\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation / Odpisy (-)","CZKm",{"$f":"IF(ROUND(SUM(F29:AR29),1)=ROUND(D40,1),\"odpisy v pořádku/D&A is OK\",\"odpisy nesedí/D&A is not OK\")","v":"odpisy v pořádku/D&A is OK"},null,{"$f":"IF(F3>0,IF(F3<=$D$41,SUM($D$40)/$D$41,0),0)","v":0},{"$f":"IF(G3>0,IF(G3<=$D$41,SUM($D$40)/$D$41,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT / Zisk před zdaněním a úroky","CZKm",null,null,{"$f":"IF(F$3>0,F27+F29,0)","v":0},0,{"$f":"IF(H$3>0,H27+H29,0)","v":0},{"$f":"IF(I$3>0,I27+I29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan / Zůstatek úvěru na konci období (+)","CZKm",{"$f":"'Investment Scenario'!B42","v":0},null,{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!E44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!E45))/1000000","v":0},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!F44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!F45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!G44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!G45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!H44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!H45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!I44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!I45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!J44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!J45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!K44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!K45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!L44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!L45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!M44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!M45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!N44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!N45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!O44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!O45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!P44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!P45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!Q44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!Q45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!R44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!R45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!S44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!S45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!T44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!T45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!U44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!U45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!V44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!V45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!W44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!W45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!X44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!X45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!Y44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!Y45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!Z44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!Z45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AA44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AA45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AB44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AB45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AC44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AC45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AD44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AD45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AE44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AE45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AF44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AF45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AG44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AG45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AH44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AH45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AI44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AI45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AJ44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AJ45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AK44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AK45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AL44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AL45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AM44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AM45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AN44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AN45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AO44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AO45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AP44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AP45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AQ44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AQ45))/1000000","v":{"$error":"#DIV/0!"}}]
[null,"Interest Rate / Úroková míra","%",null,null,{"$f":"'Investment Scenario'!E43","v":0},{"$f":"'Investment Scenario'!F43","v":0},{"$f":"'Investment Scenario'!G43","v":0},{"$f":"'Investment Scenario'!H43","v":0},{"$f":"'Investment Scenario'!I43","v":0},{"$f":"'Investment Scenario'!J43","v":0},{"$f":"'Investment Scenario'!K43","v":0},{"$f":"'Investment Scenario'!L43","v":0},{"$f":"'Investment Scenario'!M43","v":0},{"$f":"'Investment Scenario'!N43","v":0},{"$f":"'Investment Scenario'!O43","v":0},{"$f":"'Investment Scenario'!P43","v":0},{"$f":"'Investment Scenario'!Q43","v":0},{"$f":"'Investment Scenario'!R43","v":0},{"$f":"'Investment Scenario'!S43","v":0},{"$f":"'Investment Scenario'!T43","v":0},{"$f":"'Investment Scenario'!U43","v":0},{"$f":"'Investment Scenario'!V43","v":0},{"$f":"'Investment Scenario'!W43","v":0},{"$f":"'Investment Scenario'!X43","v":0},{"$f":"'Investment Scenario'!Y43","v":0},{"$f":"'Investment Scenario'!Z43","v":0},{"$f":"'Investment Scenario'!AA43","v":0},{"$f":"'Investment Scenario'!AB43","v":0},{"$f":"'Investment Scenario'!AC43","v":0},{"$f":"'Investment Scenario'!AD43","v":0},{"$f":"'Investment Scenario'!AE43","v":0},{"$f":"'Investment Scenario'!AF43","v":0},{"$f":"'Investment Scenario'!AG43","v":0},{"$f":"'Investment Scenario'!AH43","v":0},{"$f":"'Investment Scenario'!AI43","v":0},{"$f":"'Investment Scenario'!AJ43","v":0},{"$f":"'Investment Scenario'!AK43","v":0},{"$f":"'Investment Scenario'!AL43","v":0},{"$f":"'Investment Scenario'!AM43","v":0},{"$f":"'Investment Scenario'!AN43","v":0},{"$f":"'Investment Scenario'!AO43","v":0},{"$f":"'Investment Scenario'!AP43","v":0},{"$f":"'Investment Scenario'!AQ43","v":0}]
[null,"Interest / Úrok (-)","CZKm",null,null,{"$f":"-F32*F31","v":0},{"$f":"-G32*G31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-I32*I31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EBT / Zisk před zdaněním","CZKm",null,null,{"$f":"+F30+F33","v":0},{"$f":"+G30+G33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+I30+I33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Income tax / Daň z příjmů (-)","CZKm",{"$f":"'Investment Scenario'!B19","v":0.19},null,{"$f":"MIN(-F34*$D$35,0)","v":0},{"$f":"MIN(-G34*$D$35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(-I34*$D$35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net profit / Čistý zisk","CZKm",null,null,{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(I34:I35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Cash flow / Peněžní tok"]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},{"$f":"H27","v":0},{"$f":"I27","v":0},{"$f":"J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CapEx / Čisté kapitálové výdaje  (-)","CZKm",{"$f":"SUM(F40:AR40)","v":0},null,{"$f":"-'Investment Scenario'!E55/1000000","v":0},{"$f":"-'Investment Scenario'!F55/1000000","v":0},{"$f":"-'Investment Scenario'!G55/1000000","v":0},{"$f":"-'Investment Scenario'!H55/1000000","v":0},{"$f":"-'Investment Scenario'!I55/1000000","v":0},{"$f":"-'Investment Scenario'!J55/1000000","v":0},{"$f":"-'Investment Scenario'!K55/1000000","v":0},{"$f":"-'Investment Scenario'!L55/1000000","v":0},{"$f":"-'Investment Scenario'!M55/1000000","v":0},{"$f":"-'Investment Scenario'!N55/1000000","v":0},{"$f":"-'Investment Scenario'!O55/1000000","v":0},{"$f":"-'Investment Scenario'!P55/1000000","v":0},{"$f":"-'Investment Scenario'!Q55/1000000","v":0},{"$f":"-'Investment Scenario'!R55/1000000","v":0},{"$f":"-'Investment Scenario'!S55/1000000","v":0},{"$f":"-'Investment Scenario'!T55/1000000","v":0},{"$f":"-'Investment Scenario'!U55/1000000","v":0},{"$f":"-'Investment Scenario'!V55/1000000","v":0},{"$f":"-'Investment Scenario'!W55/1000000","v":0},{"$f":"-'Investment Scenario'!X55/1000000","v":0},{"$f":"-'Investment Scenario'!Y55/1000000","v":0},{"$f":"-'Investment Scenario'!Z55/1000000","v":0},{"$f":"-'Investment Scenario'!AA55/1000000","v":0},{"$f":"-'Investment Scenario'!AB55/1000000","v":0},{"$f":"-'Investment Scenario'!AC55/1000000","v":0},{"$f":"-'Investment Scenario'!AD55/1000000","v":0},{"$f":"-'Investment Scenario'!AE55/1000000","v":0},{"$f":"-'Investment Scenario'!AF55/1000000","v":0},{"$f":"-'Investment Scenario'!AG55/1000000","v":0},{"$f":"-'Investment Scenario'!AH55/1000000","v":0},{"$f":"-'Investment Scenario'!AI55/1000000","v":0},{"$f":"-'Investment Scenario'!AJ55/1000000","v":0},{"$f":"-'Investment Scenario'!AK55/1000000","v":0},{"$f":"-'Investment Scenario'!AL55/1000000","v":0},{"$f":"-'Investment Scenario'!AM55/1000000","v":0},{"$f":"-'Investment Scenario'!AN55/1000000","v":0},{"$f":"-'Investment Scenario'!AO55/1000000","v":0},{"$f":"-'Investment Scenario'!AP55/1000000","v":0},{"$f":"-'Investment Scenario'!AQ55/1000000","v":0}]
[null,"Depreciation period / Doba odpisu","years",{"$f":"'Investment Scenario'!B54","v":0}]
[null,"Income tax adj. / Daň z příjmů upravená (-)","CZKm",null,null,{"$f":"MIN(-F30*$D$35,0)","v":0},{"$f":"MIN(-G30*$D$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operational Cash flow to Firm / Provozní peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F39,F42),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G39,G42),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Operational Cash flow to Firm w/o accounting for operating losses / Provozní peněžní tok do firmy bez zahrnutí provozních ztrát","CZKm",null,null,{"$f":"IF(AND(F$3>0,F43>=0),SUM(F39,F42),IF(AND(F$3>0,F43<0),0,\"\"))","v":""},{"$f":"IF(AND(G$3>0,G43>=0),SUM(G39,G42),IF(AND(G$3>0,G43<0),0,\"\"))","v":""},{"$f":"IF(AND(H$3>0,H43>=0),SUM(H39,H42),IF(AND(H$3>0,H43<0),0,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(AR$3>0,AR43>=0),SUM(AR39,AR42),IF(AND(AR$3>0,AR43<0),0,\"\"))","v":""}]
[null,"Investment Cash flow to Firm / Investiční peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F40=0,\"\",F40)","v":""},{"$f":"IF(G40=0,\"\",G40)","v":""},{"$f":"IF(H40=0,\"\",H40)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total cash flow to Firm / Celkové peněžní tok do firmy","CZKm",null,null,{"$f":"SUM(F39,F40,F42)","v":0},{"$f":"SUM(G39,G40,G42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC / Průměrné náklady kapitálu","%",{"$f":"+'Investment Scenario'!B41","v":0}]
[null,"FRR / Vnitřní výnosová míra","%",{"$f":"IRR(F46:AR46)","v":{"$error":"#NUM!"}}]
[null,"NPV / Čistá současná hodnota","CZKm",{"$f":"NPV($D$48,F43:AR43)+SUM(F45:AR45)","v":0}]
[null,"NPV / Čistá současná hodnota","EURm",{"$f":"+D50/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"NPV w/o accounting for operating losses / Čistá současná hodnota bez započtení provozních ztrát","CZKm",{"$f":"NPV($D$48,F44:AR44)+SUM(F45:AR45)","v":0}]
[null,"NPV w/o accounting for operating losses / Čistá současná hodnota bez započtení provozních ztrát","EURm",{"$f":"+D52/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","CZKm",{"$f":"SUM(F46:AR46)","v":0}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","EURm",{"$f":"+D54/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","CZKm",{"$f":"+SUM(F19:AR19)/D41","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","EURm",{"$f":"+D56/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]

{"sheet":"FinAnalysis_COUNTERFACTUAL","index":3,"n_rows":57,"n_cols":44,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,"FinAnalýza/Fin analysis",null,null,null,{"$f":"'Investment Scenario'!E14","v":0},{"$f":"'Investment Scenario'!F14","v":1},{"$f":"'Investment Scenario'!G14","v":2},{"$f":"'Investment Scenario'!H14","v":3},{"$f":"'Investment Scenario'!I14","v":4},{"$f":"'Investment Scenario'!J14","v":5},{"$f":"'Investment Scenario'!K14","v":6},{"$f":"'Investment Scenario'!L14","v":7},{"$f":"'Investment Scenario'!M14","v":8},{"$f":"'Investment Scenario'!N14","v":9},{"$f":"'Investment Scenario'!O14","v":10},{"$f":"'Investment Scenario'!P14","v":11},{"$f":"'Investment Scenario'!Q14","v":12},{"$f":"'Investment Scenario'!R14","v":13},{"$f":"'Investment Scenario'!S14","v":14},{"$f":"'Investment Scenario'!T14","v":15},{"$f":"'Investment Scenario'!U14","v":16},{"$f":"'Investment Scenario'!V14","v":17},{"$f":"'Investment Scenario'!W14","v":18},{"$f":"'Investment Scenario'!X14","v":19},{"$f":"'Investment Scenario'!Y14","v":20},{"$f":"'Investment Scenario'!Z14","v":21},{"$f":"'Investment Scenario'!AA14","v":22},{"$f":"'Investment Scenario'!AB14","v":23},{"$f":"'Investment Scenario'!AC14","v":24},{"$f":"'Investment Scenario'!AD14","v":25},{"$f":"'Investment Scenario'!AE14","v":26},{"$f":"'Investment Scenario'!AF14","v":27},{"$f":"'Investment Scenario'!AG14","v":28},{"$f":"'Investment Scenario'!AH14","v":29},{"$f":"'Investment Scenario'!AI14","v":30},{"$f":"'Investment Scenario'!AJ14","v":31},{"$f":"'Investment Scenario'!AK14","v":32},{"$f":"'Investment Scenario'!AL14","v":33},{"$f":"'Investment Scenario'!AM14","v":34},{"$f":"'Investment Scenario'!AN14","v":35},{"$f":"'Investment Scenario'!AO14","v":36},{"$f":"'Investment Scenario'!AP14","v":37},{"$f":"'Investment Scenario'!AQ14","v":38}]
[]
[null,"Operation Year / Rok provozu","rok/year",null,null,{"$f":"'Investment Scenario'!E16","v":0},{"$f":"'Investment Scenario'!F16","v":0},{"$f":"'Investment Scenario'!G16","v":0},{"$f":"'Investment Scenario'!H16","v":0},{"$f":"'Investment Scenario'!I16","v":0},{"$f":"'Investment Scenario'!J16","v":0},{"$f":"'Investment Scenario'!K16","v":0},{"$f":"'Investment Scenario'!L16","v":0},{"$f":"'Investment Scenario'!M16","v":0},{"$f":"'Investment Scenario'!N16","v":0},{"$f":"'Investment Scenario'!O16","v":0},{"$f":"'Investment Scenario'!P16","v":0},{"$f":"'Investment Scenario'!Q16","v":0},{"$f":"'Investment Scenario'!R16","v":0},{"$f":"'Investment Scenario'!S16","v":0},{"$f":"'Investment Scenario'!T16","v":0},{"$f":"'Investment Scenario'!U16","v":0},{"$f":"'Investment Scenario'!V16","v":0},{"$f":"'Investment Scenario'!W16","v":0},{"$f":"'Investment Scenario'!X16","v":0},{"$f":"'Investment Scenario'!Y16","v":0},{"$f":"'Investment Scenario'!Z16","v":0},{"$f":"'Investment Scenario'!AA16","v":0},{"$f":"'Investment Scenario'!AB16","v":0},{"$f":"'Investment Scenario'!AC16","v":0},{"$f":"'Investment Scenario'!AD16","v":0},{"$f":"'Investment Scenario'!AE16","v":0},{"$f":"'Investment Scenario'!AF16","v":0},{"$f":"'Investment Scenario'!AG16","v":0},{"$f":"'Investment Scenario'!AH16","v":0},{"$f":"'Investment Scenario'!AI16","v":0},{"$f":"'Investment Scenario'!AJ16","v":0},{"$f":"'Investment Scenario'!AK16","v":0},{"$f":"'Investment Scenario'!AL16","v":0},{"$f":"'Investment Scenario'!AM16","v":0},{"$f":"'Investment Scenario'!AN16","v":0},{"$f":"'Investment Scenario'!AO16","v":0},{"$f":"'Investment Scenario'!AP16","v":0},{"$f":"'Investment Scenario'!AQ16","v":0}]
[]
[null,"Vyrobené teplo z vlastních zdrojů / Heat production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!$B$34,\"\")","v":""}]
[null,"Dodané teplo do výroby z externích zdrojů / Heat delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!E66,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!F66,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!G66,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!H66,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!I66,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!J66,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!K66,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!L66,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!M66,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!N66,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!O66,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!P66,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!Q66,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!R66,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!S66,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!T66,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!U66,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!V66,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!W66,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!X66,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!Y66,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!Z66,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!AA66,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!AB66,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!AC66,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!AD66,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!AE66,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!AF66,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!AG66,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!AH66,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!AI66,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!AJ66,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!AK66,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!AL66,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!AM66,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!AN66,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!AO66,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!AP66,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!AQ66,\"\")","v":""}]
[null,"Prodané teplo z vlastních zdrojů / Heat sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(G$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(H$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(I$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(J$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(K$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(L$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(M$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(N$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(O$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(P$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(Q$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(R$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(S$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(T$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(U$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(V$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(W$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(X$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(Y$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(Z$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AA$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AB$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AC$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AD$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AE$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AF$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AG$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AH$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AI$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AK$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AL$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AM$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AN$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AO$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AP$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""},{"$f":"IF(AR$3>0,-'Counterfactual scenario'!$B$93,\"\")","v":""}]
[null,"Dodané teplo do výroby celkem / Total heat delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F6+F5+F7,\"\")","v":""},{"$f":"IF(G$3>0,+G6+G5+G7,\"\")","v":""},{"$f":"IF(H$3>0,+H6+H5+H7,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR$3>0,+AR6+AR5+AR7,\"\")","v":""}]
[]
[null,"Vyrobená elektřina z vlastních zdrojů / Electricity production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!$B$35,\"\")","v":""}]
[null,"Dodaná elektřina do výroby z externích zdrojů / Electricity delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!E69,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!F69,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!G69,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!H69,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!I69,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!J69,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!K69,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!L69,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!M69,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!N69,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!O69,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!P69,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!Q69,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!R69,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!S69,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!T69,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!U69,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!V69,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!W69,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!X69,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!Y69,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!Z69,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!AA69,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!AB69,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!AC69,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!AD69,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!AE69,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!AF69,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!AG69,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!AH69,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!AI69,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!AJ69,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!AK69,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!AL69,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!AM69,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!AN69,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!AO69,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!AP69,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!AQ69,\"\")","v":""}]
[null,"Prodaná elektřina z vlastních zdrojů / Electricity sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(G$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(H$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(I$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(J$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(K$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(L$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(M$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(N$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(O$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(P$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(Q$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(R$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(S$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(T$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(U$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(V$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(W$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(X$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(Y$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(Z$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AA$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AB$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AC$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AD$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AE$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AF$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AG$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AH$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AI$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AK$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AL$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AM$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AN$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AO$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AP$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""},{"$f":"IF(AR$3>0,-'Counterfactual scenario'!$B$95,\"\")","v":""}]
[null,"Dodaná elektřina do výroby celkem / Total electricity delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F11+F10+F12,\"\")","v":""},{"$f":"IF(G$3>0,+G11+G10+G12,\"\")","v":""},"","","","","",{"$f":"IF(M$3>0,+M11+M10+M12,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR$3>0,+AR11+AR10+AR12,\"\")","v":""}]
[]
["Výnosy / Revenues"]
[null,"Prodej tepla / Heat sold","CZKm",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!E92/1000,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!F92/1000,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!G92/1000,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!H92/1000,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!I92/1000,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!J92/1000,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!K92/1000,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!L92/1000,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!M92/1000,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!N92/1000,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!O92/1000,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!P92/1000,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!Q92/1000,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!R92/1000,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!S92/1000,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!T92/1000,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!U92/1000,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!V92/1000,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!W92/1000,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!X92/1000,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!Y92/1000,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!Z92/1000,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AA92/1000,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AB92/1000,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AC92/1000,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AD92/1000,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AE92/1000,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AF92/1000,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AG92/1000,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AH92/1000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AI92/1000,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AJ92/1000,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AK92/1000,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AL92/1000,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AM92/1000,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AN92/1000,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AO92/1000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AP92/1000,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!$B$93*'Counterfactual scenario'!AQ92/1000,\"\")","v":""}]
[null,"Prodej silové elektřiny / Electricity sold","CZKm",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!E94/1000,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!F94/1000,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!G94/1000,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!H94/1000,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!I94/1000,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!J94/1000,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!K94/1000,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!L94/1000,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!M94/1000,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!N94/1000,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!O94/1000,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!P94/1000,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!Q94/1000,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!R94/1000,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!S94/1000,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!T94/1000,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!U94/1000,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!V94/1000,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!W94/1000,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!X94/1000,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!Y94/1000,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!Z94/1000,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AA94/1000,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AB94/1000,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AC94/1000,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AD94/1000,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AE94/1000,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AF94/1000,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AG94/1000,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AH94/1000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AI94/1000,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AJ94/1000,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AK94/1000,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AL94/1000,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AM94/1000,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AN94/1000,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AO94/1000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AP94/1000,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!$B$95*'Counterfactual scenario'!AQ94/1000,\"\")","v":""}]
[null,"Ostatní tržby / Other revenues","CZKm",null,null,{"$f":"IF(F$3>0,'Counterfactual scenario'!E110/1000000,\"\")","v":""},{"$f":"IF(G$3>0,'Counterfactual scenario'!F110/1000000,\"\")","v":""},{"$f":"IF(H$3>0,'Counterfactual scenario'!G110/1000000,\"\")","v":""},{"$f":"IF(I$3>0,'Counterfactual scenario'!H110/1000000,\"\")","v":""},{"$f":"IF(J$3>0,'Counterfactual scenario'!I110/1000000,\"\")","v":""},{"$f":"IF(K$3>0,'Counterfactual scenario'!J110/1000000,\"\")","v":""},{"$f":"IF(L$3>0,'Counterfactual scenario'!K110/1000000,\"\")","v":""},{"$f":"IF(M$3>0,'Counterfactual scenario'!L110/1000000,\"\")","v":""},{"$f":"IF(N$3>0,'Counterfactual scenario'!M110/1000000,\"\")","v":""},{"$f":"IF(O$3>0,'Counterfactual scenario'!N110/1000000,\"\")","v":""},{"$f":"IF(P$3>0,'Counterfactual scenario'!O110/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,'Counterfactual scenario'!P110/1000000,\"\")","v":""},{"$f":"IF(R$3>0,'Counterfactual scenario'!Q110/1000000,\"\")","v":""},{"$f":"IF(S$3>0,'Counterfactual scenario'!R110/1000000,\"\")","v":""},{"$f":"IF(T$3>0,'Counterfactual scenario'!S110/1000000,\"\")","v":""},{"$f":"IF(U$3>0,'Counterfactual scenario'!T110/1000000,\"\")","v":""},{"$f":"IF(V$3>0,'Counterfactual scenario'!U110/1000000,\"\")","v":""},{"$f":"IF(W$3>0,'Counterfactual scenario'!V110/1000000,\"\")","v":""},{"$f":"IF(X$3>0,'Counterfactual scenario'!W110/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,'Counterfactual scenario'!X110/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,'Counterfactual scenario'!Y110/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,'Counterfactual scenario'!Z110/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,'Counterfactual scenario'!AA110/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,'Counterfactual scenario'!AB110/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,'Counterfactual scenario'!AC110/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,'Counterfactual scenario'!AD110/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,'Counterfactual scenario'!AE110/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,'Counterfactual scenario'!AF110/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,'Counterfactual scenario'!AG110/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,'Counterfactual scenario'!AH110/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Counterfactual scenario'!AI110/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,'Counterfactual scenario'!AJ110/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,'Counterfactual scenario'!AK110/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,'Counterfactual scenario'!AL110/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,'Counterfactual scenario'!AM110/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,'Counterfactual scenario'!AN110/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,'Counterfactual scenario'!AO110/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Counterfactual scenario'!AP110/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,'Counterfactual scenario'!AQ110/1000000,\"\")","v":""}]
[null,"Celkové výnosy / Total revenues","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F16:F18),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G16:G18),\"\")","v":""},"","","",{"$f":"IF(K$3>0,SUM(K16:K18),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L16:L18),\"\")","v":""},"","","","","","",{"$f":"IF(S$3>0,SUM(S16:S18),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Výdaje / Expenses"]
[null,"Palivo a spotřeba energie / Fuel and energy consumption (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Counterfactual scenario'!E71/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Counterfactual scenario'!F71/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Counterfactual scenario'!G71/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Counterfactual scenario'!H71/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Counterfactual scenario'!I71/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Counterfactual scenario'!J71/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Counterfactual scenario'!K71/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Counterfactual scenario'!L71/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Counterfactual scenario'!M71/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Counterfactual scenario'!N71/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Counterfactual scenario'!O71/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Counterfactual scenario'!P71/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Counterfactual scenario'!Q71/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Counterfactual scenario'!R71/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Counterfactual scenario'!S71/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Counterfactual scenario'!T71/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Counterfactual scenario'!U71/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Counterfactual scenario'!V71/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Counterfactual scenario'!W71/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Counterfactual scenario'!X71/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Counterfactual scenario'!Y71/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Counterfactual scenario'!Z71/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Counterfactual scenario'!AA71/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Counterfactual scenario'!AB71/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Counterfactual scenario'!AC71/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Counterfactual scenario'!AD71/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Counterfactual scenario'!AE71/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Counterfactual scenario'!AF71/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Counterfactual scenario'!AG71/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Counterfactual scenario'!AH71/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Counterfactual scenario'!AI71/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Counterfactual scenario'!AJ71/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Counterfactual scenario'!AK71/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Counterfactual scenario'!AL71/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Counterfactual scenario'!AM71/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Counterfactual scenario'!AN71/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Counterfactual scenario'!AO71/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Counterfactual scenario'!AP71/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Counterfactual scenario'!AQ71/1000000,\"\")","v":""}]
[null,"CO2 / CO2 (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Counterfactual scenario'!E74/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Counterfactual scenario'!F74/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Counterfactual scenario'!G74/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Counterfactual scenario'!H74/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Counterfactual scenario'!I74/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Counterfactual scenario'!J74/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Counterfactual scenario'!K74/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Counterfactual scenario'!L74/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Counterfactual scenario'!M74/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Counterfactual scenario'!N74/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Counterfactual scenario'!O74/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Counterfactual scenario'!P74/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Counterfactual scenario'!Q74/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Counterfactual scenario'!R74/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Counterfactual scenario'!S74/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Counterfactual scenario'!T74/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Counterfactual scenario'!U74/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Counterfactual scenario'!V74/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Counterfactual scenario'!W74/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Counterfactual scenario'!X74/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Counterfactual scenario'!Y74/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Counterfactual scenario'!Z74/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Counterfactual scenario'!AA74/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Counterfactual scenario'!AB74/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Counterfactual scenario'!AC74/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Counterfactual scenario'!AD74/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Counterfactual scenario'!AE74/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Counterfactual scenario'!AF74/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Counterfactual scenario'!AG74/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Counterfactual scenario'!AH74/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Counterfactual scenario'!AI74/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Counterfactual scenario'!AJ74/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Counterfactual scenario'!AK74/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Counterfactual scenario'!AL74/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Counterfactual scenario'!AM74/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Counterfactual scenario'!AN74/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Counterfactual scenario'!AO74/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Counterfactual scenario'!AP74/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Counterfactual scenario'!AQ74/1000000,\"\")","v":""}]
[null,"Ostatní provozní výdaje / Other OpEx (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Counterfactual scenario'!E89/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Counterfactual scenario'!F89/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Counterfactual scenario'!G89/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Counterfactual scenario'!H89/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Counterfactual scenario'!I89/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Counterfactual scenario'!J89/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Counterfactual scenario'!K89/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Counterfactual scenario'!L89/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Counterfactual scenario'!M89/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Counterfactual scenario'!N89/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Counterfactual scenario'!O89/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Counterfactual scenario'!P89/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Counterfactual scenario'!Q89/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Counterfactual scenario'!R89/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Counterfactual scenario'!S89/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Counterfactual scenario'!T89/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Counterfactual scenario'!U89/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Counterfactual scenario'!V89/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Counterfactual scenario'!W89/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Counterfactual scenario'!X89/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Counterfactual scenario'!Y89/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Counterfactual scenario'!Z89/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Counterfactual scenario'!AA89/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Counterfactual scenario'!AB89/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Counterfactual scenario'!AC89/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Counterfactual scenario'!AD89/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Counterfactual scenario'!AE89/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Counterfactual scenario'!AF89/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Counterfactual scenario'!AG89/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Counterfactual scenario'!AH89/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Counterfactual scenario'!AI89/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Counterfactual scenario'!AJ89/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Counterfactual scenario'!AK89/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Counterfactual scenario'!AL89/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Counterfactual scenario'!AM89/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Counterfactual scenario'!AN89/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Counterfactual scenario'!AO89/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Counterfactual scenario'!AP89/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Counterfactual scenario'!AQ89/1000000,\"\")","v":""}]
[null," Celkové výdaje / Total Expenses (-)","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F22:F24),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G22:G24),\"\")","v":""},{"$f":"IF(H$3>0,SUM(H22:H24),\"\")","v":""},"","",{"$f":"IF(K$3>0,SUM(K22:K24),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L22:L24),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F19,F25),0)","v":0},{"$f":"IF(G$3>0,SUM(G19,G25),0)","v":0},0,0,0,{"$f":"IF(K$3>0,SUM(K19,K25),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA margin / EBIDTA marže","%",null,null,{"$f":"IFERROR(F27/F19,\"n/a\")","v":"n/a"},{"$f":"IFERROR(G27/G19,\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation / Odpisy (-)","CZKm",{"$f":"IF(ROUND(SUM(F29:AR29),1)=ROUND(D40,1),\"odpisy v pořádku/D&A is OK\",\"odpisy nesedí/D&A is not OK\")","v":"odpisy v pořádku/D&A is OK"},null,{"$f":"IF(F3>0,IF(F3<=$D$41,SUM($D$40)/$D$41,0),0)","v":0},{"$f":"IF(G3>0,IF(G3<=$D$41,SUM($D$40)/$D$41,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT / Zisk před zdaněním a úroky","CZKm",null,null,{"$f":"IF(F$3>0,F27+F29,0)","v":0},{"$f":"IF(G$3>0,G27+G29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan / Zůstatek úvěru na konci období (+)","CZKm",{"$f":"'Investment Scenario'!B42","v":0},null,{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!E41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!E42))/1000000","v":0},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!F41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!F42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!G41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!G42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!H41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!H42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!I41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!I42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!J41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!J42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!K41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!K42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!L41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!L42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!M41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!M42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!N41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!N42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!O41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!O42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!P41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!P42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!Q41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!Q42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!R41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!R42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!S41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!S42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!T41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!T42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!U41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!U42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!V41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!V42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!W41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!W42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!X41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!X42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!Y41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!Y42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!Z41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!Z42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AA41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AA42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AB41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AB42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AC41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AC42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AD41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AD42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AE41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AE42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AF41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AF42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AG41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AG42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AH41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AH42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AI41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AI42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AJ41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AJ42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AK41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AK42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AL41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AL42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AM41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AM42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AN41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AN42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AO41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AO42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AP41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AP42))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Counterfactual scenario'!$E$41:'Counterfactual scenario'!AQ41)-SUM('Counterfactual scenario'!$E$42:'Counterfactual scenario'!AQ42))/1000000","v":{"$error":"#DIV/0!"}}]
[null,"Interest Rate / Úroková míra","%",null,null,{"$f":"'Counterfactual scenario'!E40","v":0},{"$f":"'Counterfactual scenario'!F40","v":0},{"$f":"'Counterfactual scenario'!G40","v":0},{"$f":"'Counterfactual scenario'!H40","v":0},{"$f":"'Counterfactual scenario'!I40","v":0},{"$f":"'Counterfactual scenario'!J40","v":0},{"$f":"'Counterfactual scenario'!K40","v":0},{"$f":"'Counterfactual scenario'!L40","v":0},{"$f":"'Counterfactual scenario'!M40","v":0},{"$f":"'Counterfactual scenario'!N40","v":0},{"$f":"'Counterfactual scenario'!O40","v":0},{"$f":"'Counterfactual scenario'!P40","v":0},{"$f":"'Counterfactual scenario'!Q40","v":0},{"$f":"'Counterfactual scenario'!R40","v":0},{"$f":"'Counterfactual scenario'!S40","v":0},{"$f":"'Counterfactual scenario'!T40","v":0},{"$f":"'Counterfactual scenario'!U40","v":0},{"$f":"'Counterfactual scenario'!V40","v":0},{"$f":"'Counterfactual scenario'!W40","v":0},{"$f":"'Counterfactual scenario'!X40","v":0},{"$f":"'Counterfactual scenario'!Y40","v":0},{"$f":"'Counterfactual scenario'!Z40","v":0},{"$f":"'Counterfactual scenario'!AA40","v":0},{"$f":"'Counterfactual scenario'!AB40","v":0},{"$f":"'Counterfactual scenario'!AC40","v":0},{"$f":"'Counterfactual scenario'!AD40","v":0},{"$f":"'Counterfactual scenario'!AE40","v":0},{"$f":"'Counterfactual scenario'!AF40","v":0},{"$f":"'Counterfactual scenario'!AG40","v":0},{"$f":"'Counterfactual scenario'!AH40","v":0},{"$f":"'Counterfactual scenario'!AI40","v":0},{"$f":"'Counterfactual scenario'!AJ40","v":0},{"$f":"'Counterfactual scenario'!AK40","v":0},{"$f":"'Counterfactual scenario'!AL40","v":0},{"$f":"'Counterfactual scenario'!AM40","v":0},{"$f":"'Counterfactual scenario'!AN40","v":0},{"$f":"'Counterfactual scenario'!AO40","v":0},{"$f":"'Counterfactual scenario'!AP40","v":0},{"$f":"'Counterfactual scenario'!AQ40","v":0}]
[null,"Interest / Úrok (-)","CZKm",null,null,{"$f":"-F32*F31","v":0},{"$f":"-G32*G31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EBT / Zisk před zdaněním","CZKm",null,null,{"$f":"+F30+F33","v":0},{"$f":"+G30+G33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Income tax / Daň z příjmů (-)","CZKm",{"$f":"'Investment Scenario'!B19","v":0.19},null,{"$f":"MIN(-F34*$D$35,0)","v":0},{"$f":"MIN(-G34*$D$35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net profit / Čistý zisk","CZKm",null,null,{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Cash flow / Peněžní tok"]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CapEx / Kapitálové výdaje bez dotace (-)","CZKm",{"$f":"SUM(F40:AR40)","v":0},null,{"$f":"-'Counterfactual scenario'!E51/1000000","v":0},{"$f":"-'Counterfactual scenario'!F51/1000000","v":0},{"$f":"-'Counterfactual scenario'!G51/1000000","v":0},{"$f":"-'Counterfactual scenario'!H51/1000000","v":0},{"$f":"-'Counterfactual scenario'!I51/1000000","v":0},{"$f":"-'Counterfactual scenario'!J51/1000000","v":0},{"$f":"-'Counterfactual scenario'!K51/1000000","v":0},{"$f":"-'Counterfactual scenario'!L51/1000000","v":0},{"$f":"-'Counterfactual scenario'!M51/1000000","v":0},{"$f":"-'Counterfactual scenario'!N51/1000000","v":0},{"$f":"-'Counterfactual scenario'!O51/1000000","v":0},{"$f":"-'Counterfactual scenario'!P51/1000000","v":0},{"$f":"-'Counterfactual scenario'!Q51/1000000","v":0},{"$f":"-'Counterfactual scenario'!R51/1000000","v":0},{"$f":"-'Counterfactual scenario'!S51/1000000","v":0},{"$f":"-'Counterfactual scenario'!T51/1000000","v":0},{"$f":"-'Counterfactual scenario'!U51/1000000","v":0},{"$f":"-'Counterfactual scenario'!V51/1000000","v":0},{"$f":"-'Counterfactual scenario'!W51/1000000","v":0},{"$f":"-'Counterfactual scenario'!X51/1000000","v":0},{"$f":"-'Counterfactual scenario'!Y51/1000000","v":0},{"$f":"-'Counterfactual scenario'!Z51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AA51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AB51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AC51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AD51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AE51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AF51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AG51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AH51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AI51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AJ51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AK51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AL51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AM51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AN51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AO51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AP51/1000000","v":0},{"$f":"-'Counterfactual scenario'!AQ51/1000000","v":0}]
[null,"Depreciation period / Doba odpisu","years",{"$f":"'Counterfactual scenario'!B50","v":0}]
[null,"Income tax adj. / Daň z příjmů upravená (-)","CZKm",null,null,{"$f":"MIN(-F30*$D$35,0)","v":0},{"$f":"MIN(-G30*$D$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operational Cash flow to Firm / Provozní peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F39,F42),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G39,G42),\"\")","v":""},{"$f":"IF(H$3>0,SUM(H39,H42),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Operational Cash flow to Firm w/o accounting for operating losses / Provozní peněžní tok do firmy bez zahrnutí provozních ztrát","CZKm",null,null,{"$f":"IF(AND(F$3>0,F43>=0),SUM(F39,F42),IF(AND(F$3>0,F43<0),0,\"\"))","v":""},{"$f":"IF(AND(G$3>0,G43>=0),SUM(G39,G42),IF(AND(G$3>0,G43<0),0,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(AR$3>0,AR43>=0),SUM(AR39,AR42),IF(AND(AR$3>0,AR43<0),0,\"\"))","v":""}]
[null,"Investment Cash flow to Firm / Investiční peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F40=0,\"\",F40)","v":""},{"$f":"IF(G40=0,\"\",G40)","v":""},{"$f":"IF(H40=0,\"\",H40)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total Cash flow to Firm / Celkový peněžní tok do firmy","CZKm",null,null,{"$f":"SUM(F43,F45)","v":0},{"$f":"SUM(G43,G45)","v":0},{"$f":"SUM(H43,H45)","v":0},{"$f":"SUM(I43,I45)","v":0},{"$f":"SUM(J43,J45)","v":0},{"$f":"SUM(K43,K45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC / Průměrné náklady kapitálu","%",{"$f":"+'Counterfactual scenario'!B38","v":0}]
[null,"FRR / Vnitřní výnosová míra","%",{"$f":"IRR(F46:AR46)","v":{"$error":"#NUM!"}}]
[null,"NPV / Čistá současná hodnota","CZKm",{"$f":"NPV($D$48,F43:AR43)+SUM(F45:AR45)","v":0}]
[null,"NPV / Čistá současná hodnota","EURm",{"$f":"+D50/'Counterfactual scenario'!B15","v":{"$error":"#DIV/0!"}}]
[null,"NPV w/o accounting for operating losses / Čistá současná hodnota bez započtení provozních ztrát","CZKm",{"$f":"NPV($D$48,F44:AR44)+SUM(F45:AR45)","v":0}]
[null,"NPV w/o accounting for operating losses / Čistá současná hodnota bez započtení provozních ztrát","EURm",{"$f":"+D52/'Counterfactual scenario'!B15","v":{"$error":"#DIV/0!"}}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","CZKm",{"$f":"SUM(F46:AR46)","v":0}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","EURm",{"$f":"+D54/'Counterfactual scenario'!B15","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","CZKm",{"$f":"+SUM(F19:AR19)/D41","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","EURm",{"$f":"+D56/'Counterfactual scenario'!B15","v":{"$error":"#DIV/0!"}}]

{"sheet":"Funding Gap","index":4,"n_rows":106,"n_cols":43,"rows_kept":106,"cut":false,"hidden":false,"merged":[[32,43,37,43],[0,0,2,0],[3,0,4,0],[41,3,41,4],[42,3,42,4],[40,3,40,4]]}
["FINANČNÍ ANALÝZA PROJEKTU / FINANCIAL ANALYSIS OF THE PROJECT\npro projekty předkládané do programu ENERG ETS financovaného z Modernizačního fondu\nfor projects submitted to the ENERG ETS programme granted by the Modernisation Fund","Legenda/Explanatory notes:",null,"vstupní údaje: vyplní žadatel / input data: to be filled in by the applicant\t"]
[null,null,null,"žadatel zkontroluje / to be checked by the applicant"]
[null,null,null,"automatický výpočet / automatic calculation\t\t"]
["FUNDING GAP CALCULATION",null,null,"nevyplňovat - začerňuje se automaticky / not to be filled in - automatically blacked out\t\t"]
[]
["OBECNÉ PŘEDPOKLADY/GENERAL ASSUMPTIONS"]
["Rok zahájení pro vyhodnocení projektu  [rok]/Start year for project evaluation (year)",{"$f":"'Investment Scenario'!B10","v":0}]
["Doba vyhodnocení projektu [rok]/Project evaluation period (year)",{"$f":"'Investment Scenario'!B11","v":0},"min. 15 let/15 years minimum"]
["Rok zahájení provozu/Year of start of operation",{"$f":"'Investment Scenario'!B12","v":0}]
["Rok ukončení hodnocení projektu  [rok]/Year of completion of project evaluation (year)",{"$f":"$B$9+$B$8-1","v":-1}]
["Časová osa/Timeline",null,null,null,{"$f":"$B$7","v":0},{"$f":"E11+1","v":1},{"$f":"F11+1","v":2},{"$f":"G11+1","v":3},{"$f":"H11+1","v":4},{"$f":"I11+1","v":5},{"$f":"J11+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
["Byl zahájen provoz (1=ano/0=ne)/Operation started (1=yes/0=no)",null,null,null,{"$f":"IF(E11<$B$9,0,1)","v":1},{"$f":"IF(F11<$B$9,0,1)","v":1},1,{"$f":"IF(H11<$B$9,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Rok provozu (v průběhu hodnocení) [rok]/Year of operation (during evaluation) (year)",null,null,null,{"$f":"IF(SUM($E$12:E12)>$B$8,0,SUM($E$12:E12))","v":0},{"$f":"IF(SUM($E$12:F12)>$B$8,0,SUM($E$12:F12))","v":0},{"$f":"IF(SUM($E$12:G12)>$B$8,0,SUM($E$12:G12))","v":0},{"$f":"IF(SUM($E$12:H12)>$B$8,0,SUM($E$12:H12))","v":0},{"$f":"IF(SUM($E$12:I12)>$B$8,0,SUM($E$12:I12))","v":0},{"$f":"IF(SUM($E$12:J12)>$B$8,0,SUM($E$12:J12))","v":0},{"$f":"IF(SUM($E$12:K12)>$B$8,0,SUM($E$12:K12))","v":0},{"$f":"IF(SUM($E$12:L12)>$B$8,0,SUM($E$12:L12))","v":0},{"$f":"IF(SUM($E$12:M12)>$B$8,0,SUM($E$12:M12))","v":0},{"$f":"IF(SUM($E$12:N12)>$B$8,0,SUM($E$12:N12))","v":0},{"$f":"IF(SUM($E$12:O12)>$B$8,0,SUM($E$12:O12))","v":0},{"$f":"IF(SUM($E$12:P12)>$B$8,0,SUM($E$12:P12))","v":0},{"$f":"IF(SUM($E$12:Q12)>$B$8,0,SUM($E$12:Q12))","v":0},{"$f":"IF(SUM($E$12:R12)>$B$8,0,SUM($E$12:R12))","v":0},{"$f":"IF(SUM($E$12:S12)>$B$8,0,SUM($E$12:S12))","v":0},{"$f":"IF(SUM($E$12:T12)>$B$8,0,SUM($E$12:T12))","v":0},{"$f":"IF(SUM($E$12:U12)>$B$8,0,SUM($E$12:U12))","v":0},{"$f":"IF(SUM($E$12:V12)>$B$8,0,SUM($E$12:V12))","v":0},{"$f":"IF(SUM($E$12:W12)>$B$8,0,SUM($E$12:W12))","v":0},{"$f":"IF(SUM($E$12:X12)>$B$8,0,SUM($E$12:X12))","v":0},{"$f":"IF(SUM($E$12:Y12)>$B$8,0,SUM($E$12:Y12))","v":0},{"$f":"IF(SUM($E$12:Z12)>$B$8,0,SUM($E$12:Z12))","v":0},{"$f":"IF(SUM($E$12:AA12)>$B$8,0,SUM($E$12:AA12))","v":0},{"$f":"IF(SUM($E$12:AB12)>$B$8,0,SUM($E$12:AB12))","v":0},{"$f":"IF(SUM($E$12:AC12)>$B$8,0,SUM($E$12:AC12))","v":0},{"$f":"IF(SUM($E$12:AD12)>$B$8,0,SUM($E$12:AD12))","v":0},{"$f":"IF(SUM($E$12:AE12)>$B$8,0,SUM($E$12:AE12))","v":0},{"$f":"IF(SUM($E$12:AF12)>$B$8,0,SUM($E$12:AF12))","v":0},{"$f":"IF(SUM($E$12:AG12)>$B$8,0,SUM($E$12:AG12))","v":0},{"$f":"IF(SUM($E$12:AH12)>$B$8,0,SUM($E$12:AH12))","v":0},{"$f":"IF(SUM($E$12:AI12)>$B$8,0,SUM($E$12:AI12))","v":0},{"$f":"IF(SUM($E$12:AJ12)>$B$8,0,SUM($E$12:AJ12))","v":0},{"$f":"IF(SUM($E$12:AK12)>$B$8,0,SUM($E$12:AK12))","v":0},{"$f":"IF(SUM($E$12:AL12)>$B$8,0,SUM($E$12:AL12))","v":0},{"$f":"IF(SUM($E$12:AM12)>$B$8,0,SUM($E$12:AM12))","v":0},{"$f":"IF(SUM($E$12:AN12)>$B$8,0,SUM($E$12:AN12))","v":0},{"$f":"IF(SUM($E$12:AO12)>$B$8,0,SUM($E$12:AO12))","v":0},{"$f":"IF(SUM($E$12:AP12)>$B$8,0,SUM($E$12:AP12))","v":0},{"$f":"IF(SUM($E$12:AQ12)>$B$8,0,SUM($E$12:AQ12))","v":0}]
["Inflace v letech provozu [%]/Inflation in years of operation (%)",null,null,null,{"$f":"'Investment Scenario'!E17","v":0},{"$f":"'Investment Scenario'!F17","v":0},{"$f":"'Investment Scenario'!G17","v":0},{"$f":"'Investment Scenario'!H17","v":0},{"$f":"'Investment Scenario'!I17","v":0},{"$f":"'Investment Scenario'!J17","v":0},{"$f":"'Investment Scenario'!K17","v":0},{"$f":"'Investment Scenario'!L17","v":0},{"$f":"'Investment Scenario'!M17","v":0},{"$f":"'Investment Scenario'!N17","v":0},{"$f":"'Investment Scenario'!O17","v":0},{"$f":"'Investment Scenario'!P17","v":0},{"$f":"'Investment Scenario'!Q17","v":0},{"$f":"'Investment Scenario'!R17","v":0},{"$f":"'Investment Scenario'!S17","v":0},{"$f":"'Investment Scenario'!T17","v":0},{"$f":"'Investment Scenario'!U17","v":0},{"$f":"'Investment Scenario'!V17","v":0},{"$f":"'Investment Scenario'!W17","v":0},{"$f":"'Investment Scenario'!X17","v":0},{"$f":"'Investment Scenario'!Y17","v":0},{"$f":"'Investment Scenario'!Z17","v":0},{"$f":"'Investment Scenario'!AA17","v":0},{"$f":"'Investment Scenario'!AB17","v":0},{"$f":"'Investment Scenario'!AC17","v":0},{"$f":"'Investment Scenario'!AD17","v":0},{"$f":"'Investment Scenario'!AE17","v":0},{"$f":"'Investment Scenario'!AF17","v":0},{"$f":"'Investment Scenario'!AG17","v":0},{"$f":"'Investment Scenario'!AH17","v":0},{"$f":"'Investment Scenario'!AI17","v":0},{"$f":"'Investment Scenario'!AJ17","v":0},{"$f":"'Investment Scenario'!AK17","v":0},{"$f":"'Investment Scenario'!AL17","v":0},{"$f":"'Investment Scenario'!AM17","v":0},{"$f":"'Investment Scenario'!AN17","v":0},{"$f":"'Investment Scenario'!AO17","v":0},{"$f":"'Investment Scenario'!AP17","v":0},{"$f":"'Investment Scenario'!AQ17","v":0}]
["Směnný kurz [CZK/€]/Exchange rate (CZK/€)",{"$f":"'Investment Scenario'!B18","v":0}]
["Daň z příjmů/Income tax",{"$f":"'Investment Scenario'!B19","v":0.19}]
[]
["TECHNICKÉ PARAMETRY ZDROJE/TECHNICAL PARAMETERS OF THE SOURCE"]
["Tepelný výkon zdroje 1 [MW]/Thermal output of source (MW)",{"$f":"'Investment Scenario'!B22","v":0}]
["Zatížení/hodinová výroba tepla zdroje 1 [hod/rok]/(Load/hourly heat production of a source 1 (h/year)",{"$f":"'Investment Scenario'!B24","v":0}]
["Elektrický výkon zdroje 1 [MW]/Electric power output of the sourcfe 1 (MW)",{"$f":"'Investment Scenario'!B25","v":0}]
["Zatížení/hodinová výroba elektřiny zdroje 1 [hod/rok]/Load/hourly electricity production of sourc 1 (h/year)",{"$f":"'Investment Scenario'!B27","v":0}]
["Tepelný výkon zdroje 2 [MW]/Thermal output of source 2 (MW)",{"$f":"'Investment Scenario'!B28","v":0}]
["Zatížení/hodinová výroba tepla zdroje 2 [hod/rok]/Load/hourly heat production of source 2 (h/year)",{"$f":"'Investment Scenario'!B30","v":0}]
["Elektrický výkon zdroje 2 [MW]/Electric output of source 2 (MW)",{"$f":"'Investment Scenario'!B31","v":0}]
["Zatížení/hodinová výroba elektřiny zdroje 2 [hod/rok]/Load/hourly electricity production of source 2 (h/year)",{"$f":"'Investment Scenario'!B33","v":0}]
["Roční výroba tepla z modernizovaných zdrojů [GWh]/Annual heat production from modernised sources (GWh)",{"$f":"'Funding Gap'!$B$19*'Funding Gap'!$B$20/1000+'Funding Gap'!$B$23*'Funding Gap'!$B$24/1000","v":0}]
["Roční výroba elektřiny z modernizovaných zdrojů [GWh]/Annual electricity production from modernised sources (GWh)",{"$f":"'Funding Gap'!$B$21*'Funding Gap'!$B$22/1000+'Funding Gap'!$B$25*'Funding Gap'!$B$26/1000","v":0}]
[]
["Roční výroba tepla celkem [GWh]/Total annual heat production (GWh)",{"$f":"'Investment Scenario'!B37","v":0}]
["Roční výroba elektřiny celkem [GWh]/Total annual electricity production (GWh)",{"$f":"'Investment Scenario'!B38","v":0}]
[]
["FINANCOVÁNÍ/FUNDING"]
["Požadovaná návratnost žadatele, WACC [%]/Applicant's required return, WACC (%)",{"$f":"'Investment Scenario'!B41","v":0},null,null,"VZOREC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VZOREC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VZOREC"]
["Poměr financování úvěrem [%]/Loan financing ratio (%)",{"$f":"'Investment Scenario'!B42","v":0}]
["Úroková míra na úvěr [%]/Interest rate on loan (%)",null,null,null,{"$f":"'Investment Scenario'!E43","v":0},{"$f":"'Investment Scenario'!F43","v":0},{"$f":"'Investment Scenario'!G43","v":0},{"$f":"'Investment Scenario'!H43","v":0},{"$f":"'Investment Scenario'!I43","v":0},{"$f":"'Investment Scenario'!J43","v":0},{"$f":"'Investment Scenario'!K43","v":0},{"$f":"'Investment Scenario'!L43","v":0},{"$f":"'Investment Scenario'!M43","v":0},{"$f":"'Investment Scenario'!N43","v":0},{"$f":"'Investment Scenario'!O43","v":0},{"$f":"'Investment Scenario'!P43","v":0},{"$f":"'Investment Scenario'!Q43","v":0},{"$f":"'Investment Scenario'!R43","v":0},{"$f":"'Investment Scenario'!S43","v":0},{"$f":"'Investment Scenario'!T43","v":0},{"$f":"'Investment Scenario'!U43","v":0},{"$f":"'Investment Scenario'!V43","v":0},{"$f":"'Investment Scenario'!W43","v":0},{"$f":"'Investment Scenario'!X43","v":0},{"$f":"'Investment Scenario'!Y43","v":0},{"$f":"'Investment Scenario'!Z43","v":0},{"$f":"'Investment Scenario'!AA43","v":0},{"$f":"'Investment Scenario'!AB43","v":0},{"$f":"'Investment Scenario'!AC43","v":0},{"$f":"'Investment Scenario'!AD43","v":0},{"$f":"'Investment Scenario'!AE43","v":0},{"$f":"'Investment Scenario'!AF43","v":0},{"$f":"'Investment Scenario'!AG43","v":0},{"$f":"'Investment Scenario'!AH43","v":0},{"$f":"'Investment Scenario'!AI43","v":0},{"$f":"'Investment Scenario'!AJ43","v":0},{"$f":"'Investment Scenario'!AK43","v":0},{"$f":"'Investment Scenario'!AL43","v":0},{"$f":"'Investment Scenario'!AM43","v":0},{"$f":"'Investment Scenario'!AN43","v":0},{"$f":"'Investment Scenario'!AO43","v":0},{"$f":"'Investment Scenario'!AP43","v":0},{"$f":"'Investment Scenario'!AQ43","v":0}]
["Čerpání úvěru [CZK] (+)/Loan drawdown (CZK) (+)",{"$f":"IF(SUM(E37:AQ37)=B35*(B42-B43),\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"},null,null,{"$f":"$B$35*(E46-E47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Splátky úvěru [CZK] (+)/Loan repayments (CZK) (+)",{"$f":"IFERROR(IF(SUM(E38:AQ38)=SUM(E37:AQ37),\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\"),\"Chyba: pravděpodobně není zadána Odpisová doba na ř. 44\")","v":"Chyba: pravděpodobně není zadána Odpisová doba na ř. 44"},null,null,null,{"$f":"IF(SUM($E$38:E38)>SUM($E$37:F37),0,IF((SUM($E$38:E38)+E38)>SUM($E$37:F37),SUM($E$37:E37)-SUM($E$38:E38),E38+E37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:F38)>SUM($E$37:G37),0,IF((SUM($E$38:F38)+F38)>SUM($E$37:G37),SUM($E$37:F37)-SUM($E$38:F38),F38+F37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:G38)>SUM($E$37:H37),0,IF((SUM($E$38:G38)+G38)>SUM($E$37:H37),SUM($E$37:G37)-SUM($E$38:G38),G38+G37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:H38)>SUM($E$37:I37),0,IF((SUM($E$38:H38)+H38)>SUM($E$37:I37),SUM($E$37:H37)-SUM($E$38:H38),H38+H37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:I38)>SUM($E$37:J37),0,IF((SUM($E$38:I38)+I38)>SUM($E$37:J37),SUM($E$37:I37)-SUM($E$38:I38),I38+I37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:J38)>SUM($E$37:K37),0,IF((SUM($E$38:J38)+J38)>SUM($E$37:K37),SUM($E$37:J37)-SUM($E$38:J38),J38+J37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:K38)>SUM($E$37:L37),0,IF((SUM($E$38:K38)+K38)>SUM($E$37:L37),SUM($E$37:K37)-SUM($E$38:K38),K38+K37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:L38)>SUM($E$37:M37),0,IF((SUM($E$38:L38)+L38)>SUM($E$37:M37),SUM($E$37:L37)-SUM($E$38:L38),L38+L37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:M38)>SUM($E$37:N37),0,IF((SUM($E$38:M38)+M38)>SUM($E$37:N37),SUM($E$37:M37)-SUM($E$38:M38),M38+M37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:N38)>SUM($E$37:O37),0,IF((SUM($E$38:N38)+N38)>SUM($E$37:O37),SUM($E$37:N37)-SUM($E$38:N38),N38+N37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:O38)>SUM($E$37:P37),0,IF((SUM($E$38:O38)+O38)>SUM($E$37:P37),SUM($E$37:O37)-SUM($E$38:O38),O38+O37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:P38)>SUM($E$37:Q37),0,IF((SUM($E$38:P38)+P38)>SUM($E$37:Q37),SUM($E$37:P37)-SUM($E$38:P38),P38+P37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:Q38)>SUM($E$37:R37),0,IF((SUM($E$38:Q38)+Q38)>SUM($E$37:R37),SUM($E$37:Q37)-SUM($E$38:Q38),Q38+Q37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:R38)>SUM($E$37:S37),0,IF((SUM($E$38:R38)+R38)>SUM($E$37:S37),SUM($E$37:R37)-SUM($E$38:R38),R38+R37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:S38)>SUM($E$37:T37),0,IF((SUM($E$38:S38)+S38)>SUM($E$37:T37),SUM($E$37:S37)-SUM($E$38:S38),S38+S37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:T38)>SUM($E$37:U37),0,IF((SUM($E$38:T38)+T38)>SUM($E$37:U37),SUM($E$37:T37)-SUM($E$38:T38),T38+T37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:U38)>SUM($E$37:V37),0,IF((SUM($E$38:U38)+U38)>SUM($E$37:V37),SUM($E$37:U37)-SUM($E$38:U38),U38+U37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:V38)>SUM($E$37:W37),0,IF((SUM($E$38:V38)+V38)>SUM($E$37:W37),SUM($E$37:V37)-SUM($E$38:V38),V38+V37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:W38)>SUM($E$37:X37),0,IF((SUM($E$38:W38)+W38)>SUM($E$37:X37),SUM($E$37:W37)-SUM($E$38:W38),W38+W37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:X38)>SUM($E$37:Y37),0,IF((SUM($E$38:X38)+X38)>SUM($E$37:Y37),SUM($E$37:X37)-SUM($E$38:X38),X38+X37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:Y38)>SUM($E$37:Z37),0,IF((SUM($E$38:Y38)+Y38)>SUM($E$37:Z37),SUM($E$37:Y37)-SUM($E$38:Y38),Y38+Y37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:Z38)>SUM($E$37:AA37),0,IF((SUM($E$38:Z38)+Z38)>SUM($E$37:AA37),SUM($E$37:Z37)-SUM($E$38:Z38),Z38+Z37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AA38)>SUM($E$37:AB37),0,IF((SUM($E$38:AA38)+AA38)>SUM($E$37:AB37),SUM($E$37:AA37)-SUM($E$38:AA38),AA38+AA37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AB38)>SUM($E$37:AC37),0,IF((SUM($E$38:AB38)+AB38)>SUM($E$37:AC37),SUM($E$37:AB37)-SUM($E$38:AB38),AB38+AB37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AC38)>SUM($E$37:AD37),0,IF((SUM($E$38:AC38)+AC38)>SUM($E$37:AD37),SUM($E$37:AC37)-SUM($E$38:AC38),AC38+AC37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AD38)>SUM($E$37:AE37),0,IF((SUM($E$38:AD38)+AD38)>SUM($E$37:AE37),SUM($E$37:AD37)-SUM($E$38:AD38),AD38+AD37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AE38)>SUM($E$37:AF37),0,IF((SUM($E$38:AE38)+AE38)>SUM($E$37:AF37),SUM($E$37:AE37)-SUM($E$38:AE38),AE38+AE37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AF38)>SUM($E$37:AG37),0,IF((SUM($E$38:AF38)+AF38)>SUM($E$37:AG37),SUM($E$37:AF37)-SUM($E$38:AF38),AF38+AF37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AG38)>SUM($E$37:AH37),0,IF((SUM($E$38:AG38)+AG38)>SUM($E$37:AH37),SUM($E$37:AG37)-SUM($E$38:AG38),AG38+AG37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AH38)>SUM($E$37:AI37),0,IF((SUM($E$38:AH38)+AH38)>SUM($E$37:AI37),SUM($E$37:AH37)-SUM($E$38:AH38),AH38+AH37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AI38)>SUM($E$37:AJ37),0,IF((SUM($E$38:AI38)+AI38)>SUM($E$37:AJ37),SUM($E$37:AI37)-SUM($E$38:AI38),AI38+AI37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AJ38)>SUM($E$37:AK37),0,IF((SUM($E$38:AJ38)+AJ38)>SUM($E$37:AK37),SUM($E$37:AJ37)-SUM($E$38:AJ38),AJ38+AJ37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AK38)>SUM($E$37:AL37),0,IF((SUM($E$38:AK38)+AK38)>SUM($E$37:AL37),SUM($E$37:AK37)-SUM($E$38:AK38),AK38+AK37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AL38)>SUM($E$37:AM37),0,IF((SUM($E$38:AL38)+AL38)>SUM($E$37:AM37),SUM($E$37:AL37)-SUM($E$38:AL38),AL38+AL37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AM38)>SUM($E$37:AN37),0,IF((SUM($E$38:AM38)+AM38)>SUM($E$37:AN37),SUM($E$37:AM37)-SUM($E$38:AM38),AM38+AM37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AN38)>SUM($E$37:AO37),0,IF((SUM($E$38:AN38)+AN38)>SUM($E$37:AO37),SUM($E$37:AN37)-SUM($E$38:AN38),AN38+AN37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AO38)>SUM($E$37:AP37),0,IF((SUM($E$38:AO38)+AO38)>SUM($E$37:AP37),SUM($E$37:AO37)-SUM($E$38:AO38),AO38+AO37/$B$45))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM($E$38:AP38)>SUM($E$37:AQ37),0,IF((SUM($E$38:AP38)+AP38)>SUM($E$37:AQ37),SUM($E$37:AP37)-SUM($E$38:AP38),AP38+AP37/$B$45))","v":{"$error":"#DIV/0!"}}]
[]
["INVESTIČNÍ VÝDAJE/CAPITAL EXPENDITURE"]
["Celkové výdaje projektu [CZK]/Total expenditures of the project (CZK)",{"$f":"'Investment Scenario'!B48","v":0},"CZK",{"$f":"B41/B15","v":{"$error":"#DIV/0!"}},null,"EUR"]
["Celkové způsobilé investiční výdaje projektu (+)/Total eligible investment expenditures of the project (+)",{"$f":"'Investment Scenario'!B53","v":0},"CZK",{"$f":"B42/B15","v":{"$error":"#DIV/0!"}},null,"EUR"]
["Investiční dotace (+)/Investment funding gap ",{"$f":"FLOOR(IF('Investment Scenario'!J7=1,(FinAnalysis_COUNTERFACTUAL!D50-FinAnalysis_INVESTMENT!D52)*1000000,(FinAnalysis_COUNTERFACTUAL!D50-FinAnalysis_INVESTMENT!D50)*1000000),1)","v":0},"CZK",{"$f":"FLOOR(B43/B15,1)","v":{"$error":"#DIV/0!"}},null,"EUR"]
["Efektivní míra podpory [%]/Effective aid intensity (%)",{"$f":"B43/B42","v":{"$error":"#DIV/0!"}}]
["Odpisová doba [rok]/amortisation period (year)",{"$f":"'Investment Scenario'!B54","v":0}]
["Investiční výdaje projektu bez dotace v letech [CZK] (+)/Project capital expenditure without funding gap in years (CZK) (+)",{"$f":"IF(SUM(E46:AQ46)=B42,\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"}]
["Čerpání investiční dotace v letech [CZK] (+)/Investment subsidy disbursment in years (CZK) (+)",{"$f":"IF(SUM(E47:AQ47)=B43,\"součet v pořádku / sum is OK\",\"součet v řádku nesedí\")","v":"součet v pořádku / sum is OK"}]
[]
["PROVOZNÍ NÁKLADY/OPERATING COSTS"]
["Palivo/Fuel:","Specifikujte typ palivového nákl./Specify fuel type costs:","Emisní faktor/emission factor:"]
["Náklad paliva 1 v letech [CZK] (+)/Fuel Cost 1 in years (MWh/year",{"$f":"'Investment Scenario'!B59","v":0},{"$f":"'Investment Scenario'!C59","v":0},null,{"$f":"'Investment Scenario'!E59","v":0},{"$f":"'Investment Scenario'!F59","v":0},{"$f":"'Investment Scenario'!G59","v":0},{"$f":"'Investment Scenario'!H59","v":0},{"$f":"'Investment Scenario'!I59","v":0},{"$f":"'Investment Scenario'!J59","v":0},{"$f":"'Investment Scenario'!K59","v":0},{"$f":"'Investment Scenario'!L59","v":0},{"$f":"'Investment Scenario'!M59","v":0},{"$f":"'Investment Scenario'!N59","v":0},{"$f":"'Investment Scenario'!O59","v":0},{"$f":"'Investment Scenario'!P59","v":0},{"$f":"'Investment Scenario'!Q59","v":0},{"$f":"'Investment Scenario'!R59","v":0},{"$f":"'Investment Scenario'!S59","v":0},{"$f":"'Investment Scenario'!T59","v":0},{"$f":"'Investment Scenario'!U59","v":0},{"$f":"'Investment Scenario'!V59","v":0},{"$f":"'Investment Scenario'!W59","v":0},{"$f":"'Investment Scenario'!X59","v":0},{"$f":"'Investment Scenario'!Y59","v":0},{"$f":"'Investment Scenario'!Z59","v":0},{"$f":"'Investment Scenario'!AA59","v":0},{"$f":"'Investment Scenario'!AB59","v":0},{"$f":"'Investment Scenario'!AC59","v":0},{"$f":"'Investment Scenario'!AD59","v":0},{"$f":"'Investment Scenario'!AE59","v":0},{"$f":"'Investment Scenario'!AF59","v":0},{"$f":"'Investment Scenario'!AG59","v":0},{"$f":"'Investment Scenario'!AH59","v":0},{"$f":"'Investment Scenario'!AI59","v":0},{"$f":"'Investment Scenario'!AJ59","v":0},{"$f":"'Investment Scenario'!AK59","v":0},{"$f":"'Investment Scenario'!AL59","v":0},{"$f":"'Investment Scenario'!AM59","v":0},{"$f":"'Investment Scenario'!AN59","v":0},{"$f":"'Investment Scenario'!AO59","v":0},{"$f":"'Investment Scenario'!AP59","v":0},{"$f":"'Investment Scenario'!AQ59","v":0}]
["Spotřeba paliva 1 v letech [MWh/rok výhřevnosti]/Fuel consumption 1 in years (MWh/year calorific value)",null,null,null,{"$f":"'Investment Scenario'!E60","v":0},{"$f":"'Investment Scenario'!F60","v":0},{"$f":"'Investment Scenario'!G60","v":0},{"$f":"'Investment Scenario'!H60","v":0},{"$f":"'Investment Scenario'!I60","v":0},{"$f":"'Investment Scenario'!J60","v":0},{"$f":"'Investment Scenario'!K60","v":0},{"$f":"'Investment Scenario'!L60","v":0},{"$f":"'Investment Scenario'!M60","v":0},{"$f":"'Investment Scenario'!N60","v":0},{"$f":"'Investment Scenario'!O60","v":0},{"$f":"'Investment Scenario'!P60","v":0},{"$f":"'Investment Scenario'!Q60","v":0},{"$f":"'Investment Scenario'!R60","v":0},{"$f":"'Investment Scenario'!S60","v":0},{"$f":"'Investment Scenario'!T60","v":0},{"$f":"'Investment Scenario'!U60","v":0},{"$f":"'Investment Scenario'!V60","v":0},{"$f":"'Investment Scenario'!W60","v":0},{"$f":"'Investment Scenario'!X60","v":0},{"$f":"'Investment Scenario'!Y60","v":0},{"$f":"'Investment Scenario'!Z60","v":0},{"$f":"'Investment Scenario'!AA60","v":0},{"$f":"'Investment Scenario'!AB60","v":0},{"$f":"'Investment Scenario'!AC60","v":0},{"$f":"'Investment Scenario'!AD60","v":0},{"$f":"'Investment Scenario'!AE60","v":0},{"$f":"'Investment Scenario'!AF60","v":0},{"$f":"'Investment Scenario'!AG60","v":0},{"$f":"'Investment Scenario'!AH60","v":0},{"$f":"'Investment Scenario'!AI60","v":0},{"$f":"'Investment Scenario'!AJ60","v":0},{"$f":"'Investment Scenario'!AK60","v":0},{"$f":"'Investment Scenario'!AL60","v":0},{"$f":"'Investment Scenario'!AM60","v":0},{"$f":"'Investment Scenario'!AN60","v":0},{"$f":"'Investment Scenario'!AO60","v":0},{"$f":"'Investment Scenario'!AP60","v":0},{"$f":"'Investment Scenario'!AQ60","v":0}]
["Průměrné jednotkové náklady paliva 1 v letech [CZK/MWh]/Average unit cost of fuel 1 in years (CZK/MWh)",null,null,null,{"$f":"'Investment Scenario'!E61","v":""},{"$f":"'Investment Scenario'!F61","v":""},{"$f":"IFERROR(G51/G52,\"\")","v":""},{"$f":"IFERROR(H51/H52,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklad paliva 2 v letech [CZK] (+)/Fuel costs 2 in years (CZK) (+)",{"$f":"'Investment Scenario'!B62","v":0},{"$f":"'Investment Scenario'!C62","v":0},null,{"$f":"'Investment Scenario'!E62","v":0},{"$f":"'Investment Scenario'!F62","v":0},{"$f":"'Investment Scenario'!G62","v":0},{"$f":"'Investment Scenario'!H62","v":0},{"$f":"'Investment Scenario'!I62","v":0},{"$f":"'Investment Scenario'!J62","v":0},{"$f":"'Investment Scenario'!K62","v":0},{"$f":"'Investment Scenario'!L62","v":0},{"$f":"'Investment Scenario'!M62","v":0},{"$f":"'Investment Scenario'!N62","v":0},{"$f":"'Investment Scenario'!O62","v":0},{"$f":"'Investment Scenario'!P62","v":0},{"$f":"'Investment Scenario'!Q62","v":0},{"$f":"'Investment Scenario'!R62","v":0},{"$f":"'Investment Scenario'!S62","v":0},{"$f":"'Investment Scenario'!T62","v":0},{"$f":"'Investment Scenario'!U62","v":0},{"$f":"'Investment Scenario'!V62","v":0},{"$f":"'Investment Scenario'!W62","v":0},{"$f":"'Investment Scenario'!X62","v":0},{"$f":"'Investment Scenario'!Y62","v":0},{"$f":"'Investment Scenario'!Z62","v":0},{"$f":"'Investment Scenario'!AA62","v":0},{"$f":"'Investment Scenario'!AB62","v":0},{"$f":"'Investment Scenario'!AC62","v":0},{"$f":"'Investment Scenario'!AD62","v":0},{"$f":"'Investment Scenario'!AE62","v":0},{"$f":"'Investment Scenario'!AF62","v":0},{"$f":"'Investment Scenario'!AG62","v":0},{"$f":"'Investment Scenario'!AH62","v":0},{"$f":"'Investment Scenario'!AI62","v":0},{"$f":"'Investment Scenario'!AJ62","v":0},{"$f":"'Investment Scenario'!AK62","v":0},{"$f":"'Investment Scenario'!AL62","v":0},{"$f":"'Investment Scenario'!AM62","v":0},{"$f":"'Investment Scenario'!AN62","v":0},{"$f":"'Investment Scenario'!AO62","v":0},{"$f":"'Investment Scenario'!AP62","v":0},{"$f":"'Investment Scenario'!AQ62","v":0}]
["Spotřeba paliva 2 v letech [MWh/rok výhřevnosti]/Fuel 2 consumption in years (MWh/year of calorific value)",null,null,null,{"$f":"'Investment Scenario'!E63","v":0},{"$f":"'Investment Scenario'!F63","v":0},{"$f":"'Investment Scenario'!G63","v":0},{"$f":"'Investment Scenario'!H63","v":0},{"$f":"'Investment Scenario'!I63","v":0},{"$f":"'Investment Scenario'!J63","v":0},{"$f":"'Investment Scenario'!K63","v":0},{"$f":"'Investment Scenario'!L63","v":0},{"$f":"'Investment Scenario'!M63","v":0},{"$f":"'Investment Scenario'!N63","v":0},{"$f":"'Investment Scenario'!O63","v":0},{"$f":"'Investment Scenario'!P63","v":0},{"$f":"'Investment Scenario'!Q63","v":0},{"$f":"'Investment Scenario'!R63","v":0},{"$f":"'Investment Scenario'!S63","v":0},{"$f":"'Investment Scenario'!T63","v":0},{"$f":"'Investment Scenario'!U63","v":0},{"$f":"'Investment Scenario'!V63","v":0},{"$f":"'Investment Scenario'!W63","v":0},{"$f":"'Investment Scenario'!X63","v":0},{"$f":"'Investment Scenario'!Y63","v":0},{"$f":"'Investment Scenario'!Z63","v":0},{"$f":"'Investment Scenario'!AA63","v":0},{"$f":"'Investment Scenario'!AB63","v":0},{"$f":"'Investment Scenario'!AC63","v":0},{"$f":"'Investment Scenario'!AD63","v":0},{"$f":"'Investment Scenario'!AE63","v":0},{"$f":"'Investment Scenario'!AF63","v":0},{"$f":"'Investment Scenario'!AG63","v":0},{"$f":"'Investment Scenario'!AH63","v":0},{"$f":"'Investment Scenario'!AI63","v":0},{"$f":"'Investment Scenario'!AJ63","v":0},{"$f":"'Investment Scenario'!AK63","v":0},{"$f":"'Investment Scenario'!AL63","v":0},{"$f":"'Investment Scenario'!AM63","v":0},{"$f":"'Investment Scenario'!AN63","v":0},{"$f":"'Investment Scenario'!AO63","v":0},{"$f":"'Investment Scenario'!AP63","v":0},{"$f":"'Investment Scenario'!AQ63","v":0}]
["Průměrné jednotkové náklady paliva 2 v letech [CZK/MWh]/Average unit costs of fuel 2 in year (CZK/MWh)",null,null,null,{"$f":"'Investment Scenario'!E64","v":""},{"$f":"'Investment Scenario'!F64","v":""},{"$f":"IFERROR(G54/G55,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Náklad paliva 3 v letech [CZK] (+)/Fuel costs 3 in years (CZK) (+)",{"$f":"'Investment Scenario'!B65","v":0},{"$f":"'Investment Scenario'!C65","v":0},null,{"$f":"'Investment Scenario'!E65","v":0},{"$f":"'Investment Scenario'!F65","v":0},{"$f":"'Investment Scenario'!G65","v":0},{"$f":"'Investment Scenario'!H65","v":0},{"$f":"'Investment Scenario'!I65","v":0},{"$f":"'Investment Scenario'!J65","v":0},{"$f":"'Investment Scenario'!K65","v":0},{"$f":"'Investment Scenario'!L65","v":0},{"$f":"'Investment Scenario'!M65","v":0},{"$f":"'Investment Scenario'!N65","v":0},{"$f":"'Investment Scenario'!O65","v":0},{"$f":"'Investment Scenario'!P65","v":0},{"$f":"'Investment Scenario'!Q65","v":0},{"$f":"'Investment Scenario'!R65","v":0},{"$f":"'Investment Scenario'!S65","v":0},{"$f":"'Investment Scenario'!T65","v":0},{"$f":"'Investment Scenario'!U65","v":0},{"$f":"'Investment Scenario'!V65","v":0},{"$f":"'Investment Scenario'!W65","v":0},{"$f":"'Investment Scenario'!X65","v":0},{"$f":"'Investment Scenario'!Y65","v":0},{"$f":"'Investment Scenario'!Z65","v":0},{"$f":"'Investment Scenario'!AA65","v":0},{"$f":"'Investment Scenario'!AB65","v":0},{"$f":"'Investment Scenario'!AC65","v":0},{"$f":"'Investment Scenario'!AD65","v":0},{"$f":"'Investment Scenario'!AE65","v":0},{"$f":"'Investment Scenario'!AF65","v":0},{"$f":"'Investment Scenario'!AG65","v":0},{"$f":"'Investment Scenario'!AH65","v":0},{"$f":"'Investment Scenario'!AI65","v":0},{"$f":"'Investment Scenario'!AJ65","v":0},{"$f":"'Investment Scenario'!AK65","v":0},{"$f":"'Investment Scenario'!AL65","v":0},{"$f":"'Investment Scenario'!AM65","v":0},{"$f":"'Investment Scenario'!AN65","v":0},{"$f":"'Investment Scenario'!AO65","v":0},{"$f":"'Investment Scenario'!AP65","v":0},{"$f":"'Investment Scenario'!AQ65","v":0}]
["Spotřeba paliva 3 v letech [MWh/rok výhřevnosti]/Fuel consumption 3 in years (MWh/year calorific value)",null,null,null,{"$f":"'Investment Scenario'!E66","v":0},{"$f":"'Investment Scenario'!F66","v":0},{"$f":"'Investment Scenario'!G66","v":0},{"$f":"'Investment Scenario'!H66","v":0},{"$f":"'Investment Scenario'!I66","v":0},{"$f":"'Investment Scenario'!J66","v":0},{"$f":"'Investment Scenario'!K66","v":0},{"$f":"'Investment Scenario'!L66","v":0},{"$f":"'Investment Scenario'!M66","v":0},{"$f":"'Investment Scenario'!N66","v":0},{"$f":"'Investment Scenario'!O66","v":0},{"$f":"'Investment Scenario'!P66","v":0},{"$f":"'Investment Scenario'!Q66","v":0},{"$f":"'Investment Scenario'!R66","v":0},{"$f":"'Investment Scenario'!S66","v":0},{"$f":"'Investment Scenario'!T66","v":0},{"$f":"'Investment Scenario'!U66","v":0},{"$f":"'Investment Scenario'!V66","v":0},{"$f":"'Investment Scenario'!W66","v":0},{"$f":"'Investment Scenario'!X66","v":0},{"$f":"'Investment Scenario'!Y66","v":0},{"$f":"'Investment Scenario'!Z66","v":0},{"$f":"'Investment Scenario'!AA66","v":0},{"$f":"'Investment Scenario'!AB66","v":0},{"$f":"'Investment Scenario'!AC66","v":0},{"$f":"'Investment Scenario'!AD66","v":0},{"$f":"'Investment Scenario'!AE66","v":0},{"$f":"'Investment Scenario'!AF66","v":0},{"$f":"'Investment Scenario'!AG66","v":0},{"$f":"'Investment Scenario'!AH66","v":0},{"$f":"'Investment Scenario'!AI66","v":0},{"$f":"'Investment Scenario'!AJ66","v":0},{"$f":"'Investment Scenario'!AK66","v":0},{"$f":"'Investment Scenario'!AL66","v":0},{"$f":"'Investment Scenario'!AM66","v":0},{"$f":"'Investment Scenario'!AN66","v":0},{"$f":"'Investment Scenario'!AO66","v":0},{"$f":"'Investment Scenario'!AP66","v":0},{"$f":"'Investment Scenario'!AQ66","v":0}]
["Průměrné jednotkové náklady paliva 3 v letech [CZK/MWh]/Average unit cost of fuel 3 in years (CZK/MWh)",null,null,null,{"$f":"'Investment Scenario'!E67","v":""},{"$f":"'Investment Scenario'!F67","v":""},{"$f":"IFERROR(G57/G58,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Ostatní náklad paliva v letech [CZK] (+)/Other fuel costs in year (CZK) (+)",{"$f":"'Investment Scenario'!B68","v":0},null,null,{"$f":"'Investment Scenario'!E68","v":0},{"$f":"'Investment Scenario'!F68","v":0},{"$f":"'Investment Scenario'!G68","v":0},{"$f":"'Investment Scenario'!H68","v":0},{"$f":"'Investment Scenario'!I68","v":0},{"$f":"'Investment Scenario'!J68","v":0},{"$f":"'Investment Scenario'!K68","v":0},{"$f":"'Investment Scenario'!L68","v":0},{"$f":"'Investment Scenario'!M68","v":0},{"$f":"'Investment Scenario'!N68","v":0},{"$f":"'Investment Scenario'!O68","v":0},{"$f":"'Investment Scenario'!P68","v":0},{"$f":"'Investment Scenario'!Q68","v":0},{"$f":"'Investment Scenario'!R68","v":0},{"$f":"'Investment Scenario'!S68","v":0},{"$f":"'Investment Scenario'!T68","v":0},{"$f":"'Investment Scenario'!U68","v":0},{"$f":"'Investment Scenario'!V68","v":0},{"$f":"'Investment Scenario'!W68","v":0},{"$f":"'Investment Scenario'!X68","v":0},{"$f":"'Investment Scenario'!Y68","v":0},{"$f":"'Investment Scenario'!Z68","v":0},{"$f":"'Investment Scenario'!AA68","v":0},{"$f":"'Investment Scenario'!AB68","v":0},{"$f":"'Investment Scenario'!AC68","v":0},{"$f":"'Investment Scenario'!AD68","v":0},{"$f":"'Investment Scenario'!AE68","v":0},{"$f":"'Investment Scenario'!AF68","v":0},{"$f":"'Investment Scenario'!AG68","v":0},{"$f":"'Investment Scenario'!AH68","v":0},{"$f":"'Investment Scenario'!AI68","v":0},{"$f":"'Investment Scenario'!AJ68","v":0},{"$f":"'Investment Scenario'!AK68","v":0},{"$f":"'Investment Scenario'!AL68","v":0},{"$f":"'Investment Scenario'!AM68","v":0},{"$f":"'Investment Scenario'!AN68","v":0},{"$f":"'Investment Scenario'!AO68","v":0},{"$f":"'Investment Scenario'!AP68","v":0},{"$f":"'Investment Scenario'!AQ68","v":0}]
["Náklady na dodané teplo z externího zdroje [CZK]/Cost of delivered heat from external source [CZK]",null,null,null,{"$f":"'Investment Scenario'!E69","v":0},{"$f":"'Investment Scenario'!F69","v":0},{"$f":"'Investment Scenario'!G69","v":0},{"$f":"'Investment Scenario'!H69","v":0},{"$f":"'Investment Scenario'!I69","v":0},{"$f":"'Investment Scenario'!J69","v":0},{"$f":"'Investment Scenario'!K69","v":0},{"$f":"'Investment Scenario'!L69","v":0},{"$f":"'Investment Scenario'!M69","v":0},{"$f":"'Investment Scenario'!N69","v":0},{"$f":"'Investment Scenario'!O69","v":0},{"$f":"'Investment Scenario'!P69","v":0},{"$f":"'Investment Scenario'!Q69","v":0},{"$f":"'Investment Scenario'!R69","v":0},{"$f":"'Investment Scenario'!S69","v":0},{"$f":"'Investment Scenario'!T69","v":0},{"$f":"'Investment Scenario'!U69","v":0},{"$f":"'Investment Scenario'!V69","v":0},{"$f":"'Investment Scenario'!W69","v":0},{"$f":"'Investment Scenario'!X69","v":0},{"$f":"'Investment Scenario'!Y69","v":0},{"$f":"'Investment Scenario'!Z69","v":0},{"$f":"'Investment Scenario'!AA69","v":0},{"$f":"'Investment Scenario'!AB69","v":0},{"$f":"'Investment Scenario'!AC69","v":0},{"$f":"'Investment Scenario'!AD69","v":0},{"$f":"'Investment Scenario'!AE69","v":0},{"$f":"'Investment Scenario'!AF69","v":0},{"$f":"'Investment Scenario'!AG69","v":0},{"$f":"'Investment Scenario'!AH69","v":0},{"$f":"'Investment Scenario'!AI69","v":0},{"$f":"'Investment Scenario'!AJ69","v":0},{"$f":"'Investment Scenario'!AK69","v":0},{"$f":"'Investment Scenario'!AL69","v":0},{"$f":"'Investment Scenario'!AM69","v":0},{"$f":"'Investment Scenario'!AN69","v":0},{"$f":"'Investment Scenario'!AO69","v":0},{"$f":"'Investment Scenario'!AP69","v":0},{"$f":"'Investment Scenario'!AQ69","v":0}]
["Roční spotřeba tepla (páry) dodávané z vnějšího zdroje [GWh]/Annual consumption of heat supplied from an external source [GWh]",null,null,null,{"$f":"'Investment Scenario'!E70","v":0},{"$f":"'Investment Scenario'!F70","v":0},{"$f":"'Investment Scenario'!G70","v":0},{"$f":"'Investment Scenario'!H70","v":0},{"$f":"'Investment Scenario'!I70","v":0},{"$f":"'Investment Scenario'!J70","v":0},{"$f":"'Investment Scenario'!K70","v":0},{"$f":"'Investment Scenario'!L70","v":0},{"$f":"'Investment Scenario'!M70","v":0},{"$f":"'Investment Scenario'!N70","v":0},{"$f":"'Investment Scenario'!O70","v":0},{"$f":"'Investment Scenario'!P70","v":0},{"$f":"'Investment Scenario'!Q70","v":0},{"$f":"'Investment Scenario'!R70","v":0},{"$f":"'Investment Scenario'!S70","v":0},{"$f":"'Investment Scenario'!T70","v":0},{"$f":"'Investment Scenario'!U70","v":0},{"$f":"'Investment Scenario'!V70","v":0},{"$f":"'Investment Scenario'!W70","v":0},{"$f":"'Investment Scenario'!X70","v":0},{"$f":"'Investment Scenario'!Y70","v":0},{"$f":"'Investment Scenario'!Z70","v":0},{"$f":"'Investment Scenario'!AA70","v":0},{"$f":"'Investment Scenario'!AB70","v":0},{"$f":"'Investment Scenario'!AC70","v":0},{"$f":"'Investment Scenario'!AD70","v":0},{"$f":"'Investment Scenario'!AE70","v":0},{"$f":"'Investment Scenario'!AF70","v":0},{"$f":"'Investment Scenario'!AG70","v":0},{"$f":"'Investment Scenario'!AH70","v":0},{"$f":"'Investment Scenario'!AI70","v":0},{"$f":"'Investment Scenario'!AJ70","v":0},{"$f":"'Investment Scenario'!AK70","v":0},{"$f":"'Investment Scenario'!AL70","v":0},{"$f":"'Investment Scenario'!AM70","v":0},{"$f":"'Investment Scenario'!AN70","v":0},{"$f":"'Investment Scenario'!AO70","v":0},{"$f":"'Investment Scenario'!AP70","v":0},{"$f":"'Investment Scenario'!AQ70","v":0}]
["Průměrné jednotkové náklady na dodané teplo [CZK/MWh]/Average unit cost of delivered heat [CZK/MWh]",null,null,null,{"$f":"'Investment Scenario'!E71","v":""},{"$f":"'Investment Scenario'!F71","v":""},{"$f":"'Investment Scenario'!G71","v":""},{"$f":"'Investment Scenario'!H71","v":""},{"$f":"'Investment Scenario'!I71","v":""},{"$f":"'Investment Scenario'!J71","v":""},{"$f":"'Investment Scenario'!K71","v":""},{"$f":"'Investment Scenario'!L71","v":""},{"$f":"'Investment Scenario'!M71","v":""},{"$f":"'Investment Scenario'!N71","v":""},{"$f":"'Investment Scenario'!O71","v":""},{"$f":"'Investment Scenario'!P71","v":""},{"$f":"'Investment Scenario'!Q71","v":""},{"$f":"'Investment Scenario'!R71","v":""},{"$f":"'Investment Scenario'!S71","v":""},{"$f":"'Investment Scenario'!T71","v":""},{"$f":"'Investment Scenario'!U71","v":""},{"$f":"'Investment Scenario'!V71","v":""},{"$f":"'Investment Scenario'!W71","v":""},{"$f":"'Investment Scenario'!X71","v":""},{"$f":"'Investment Scenario'!Y71","v":""},{"$f":"'Investment Scenario'!Z71","v":""},{"$f":"'Investment Scenario'!AA71","v":""},{"$f":"'Investment Scenario'!AB71","v":""},{"$f":"'Investment Scenario'!AC71","v":""},{"$f":"'Investment Scenario'!AD71","v":""},{"$f":"'Investment Scenario'!AE71","v":""},{"$f":"'Investment Scenario'!AF71","v":""},{"$f":"'Investment Scenario'!AG71","v":""},{"$f":"'Investment Scenario'!AH71","v":""},{"$f":"'Investment Scenario'!AI71","v":""},{"$f":"'Investment Scenario'!AJ71","v":""},{"$f":"'Investment Scenario'!AK71","v":""},{"$f":"'Investment Scenario'!AL71","v":""},{"$f":"'Investment Scenario'!AM71","v":""},{"$f":"'Investment Scenario'!AN71","v":""},{"$f":"'Investment Scenario'!AO71","v":""},{"$f":"'Investment Scenario'!AP71","v":""},{"$f":"'Investment Scenario'!AQ71","v":""}]
["Náklady na dodanou elektřinu z externího zdroje [CZK]/Cost of delivered electricity from external source [CZK]",null,null,null,{"$f":"'Investment Scenario'!E72","v":0},{"$f":"'Investment Scenario'!F72","v":0},{"$f":"'Investment Scenario'!G72","v":0},{"$f":"'Investment Scenario'!H72","v":0},{"$f":"'Investment Scenario'!I72","v":0},{"$f":"'Investment Scenario'!J72","v":0},{"$f":"'Investment Scenario'!K72","v":0},{"$f":"'Investment Scenario'!L72","v":0},{"$f":"'Investment Scenario'!M72","v":0},{"$f":"'Investment Scenario'!N72","v":0},{"$f":"'Investment Scenario'!O72","v":0},{"$f":"'Investment Scenario'!P72","v":0},{"$f":"'Investment Scenario'!Q72","v":0},{"$f":"'Investment Scenario'!R72","v":0},{"$f":"'Investment Scenario'!S72","v":0},{"$f":"'Investment Scenario'!T72","v":0},{"$f":"'Investment Scenario'!U72","v":0},{"$f":"'Investment Scenario'!V72","v":0},{"$f":"'Investment Scenario'!W72","v":0},{"$f":"'Investment Scenario'!X72","v":0},{"$f":"'Investment Scenario'!Y72","v":0},{"$f":"'Investment Scenario'!Z72","v":0},{"$f":"'Investment Scenario'!AA72","v":0},{"$f":"'Investment Scenario'!AB72","v":0},{"$f":"'Investment Scenario'!AC72","v":0},{"$f":"'Investment Scenario'!AD72","v":0},{"$f":"'Investment Scenario'!AE72","v":0},{"$f":"'Investment Scenario'!AF72","v":0},{"$f":"'Investment Scenario'!AG72","v":0},{"$f":"'Investment Scenario'!AH72","v":0},{"$f":"'Investment Scenario'!AI72","v":0},{"$f":"'Investment Scenario'!AJ72","v":0},{"$f":"'Investment Scenario'!AK72","v":0},{"$f":"'Investment Scenario'!AL72","v":0},{"$f":"'Investment Scenario'!AM72","v":0},{"$f":"'Investment Scenario'!AN72","v":0},{"$f":"'Investment Scenario'!AO72","v":0},{"$f":"'Investment Scenario'!AP72","v":0},{"$f":"'Investment Scenario'!AQ72","v":0}]
["Roční spotřeba elektřiny dodávané z externího zdroje [GWh]/Annual consumption of electricity supplied from an external source [GWh]",null,null,null,{"$f":"'Investment Scenario'!E73","v":0},{"$f":"'Investment Scenario'!F73","v":0},{"$f":"'Investment Scenario'!G73","v":0},{"$f":"'Investment Scenario'!H73","v":0},{"$f":"'Investment Scenario'!I73","v":0},{"$f":"'Investment Scenario'!J73","v":0},{"$f":"'Investment Scenario'!K73","v":0},{"$f":"'Investment Scenario'!L73","v":0},{"$f":"'Investment Scenario'!M73","v":0},{"$f":"'Investment Scenario'!N73","v":0},{"$f":"'Investment Scenario'!O73","v":0},{"$f":"'Investment Scenario'!P73","v":0},{"$f":"'Investment Scenario'!Q73","v":0},{"$f":"'Investment Scenario'!R73","v":0},{"$f":"'Investment Scenario'!S73","v":0},{"$f":"'Investment Scenario'!T73","v":0},{"$f":"'Investment Scenario'!U73","v":0},{"$f":"'Investment Scenario'!V73","v":0},{"$f":"'Investment Scenario'!W73","v":0},{"$f":"'Investment Scenario'!X73","v":0},{"$f":"'Investment Scenario'!Y73","v":0},{"$f":"'Investment Scenario'!Z73","v":0},{"$f":"'Investment Scenario'!AA73","v":0},{"$f":"'Investment Scenario'!AB73","v":0},{"$f":"'Investment Scenario'!AC73","v":0},{"$f":"'Investment Scenario'!AD73","v":0},{"$f":"'Investment Scenario'!AE73","v":0},{"$f":"'Investment Scenario'!AF73","v":0},{"$f":"'Investment Scenario'!AG73","v":0},{"$f":"'Investment Scenario'!AH73","v":0},{"$f":"'Investment Scenario'!AI73","v":0},{"$f":"'Investment Scenario'!AJ73","v":0},{"$f":"'Investment Scenario'!AK73","v":0},{"$f":"'Investment Scenario'!AL73","v":0},{"$f":"'Investment Scenario'!AM73","v":0},{"$f":"'Investment Scenario'!AN73","v":0},{"$f":"'Investment Scenario'!AO73","v":0},{"$f":"'Investment Scenario'!AP73","v":0},{"$f":"'Investment Scenario'!AQ73","v":0}]
["Průměrné jednotkové náklady na dodanou elektřinu [CZK/MWh]/Average unit cost of delivered electricity [CZK/MWh]",null,null,null,{"$f":"'Investment Scenario'!E74","v":""},{"$f":"'Investment Scenario'!F74","v":""},{"$f":"'Investment Scenario'!G74","v":""},{"$f":"'Investment Scenario'!H74","v":""},{"$f":"'Investment Scenario'!I74","v":""},{"$f":"'Investment Scenario'!J74","v":""},{"$f":"'Investment Scenario'!K74","v":""},{"$f":"'Investment Scenario'!L74","v":""},{"$f":"'Investment Scenario'!M74","v":""},{"$f":"'Investment Scenario'!N74","v":""},{"$f":"'Investment Scenario'!O74","v":""},{"$f":"'Investment Scenario'!P74","v":""},{"$f":"'Investment Scenario'!Q74","v":""},{"$f":"'Investment Scenario'!R74","v":""},{"$f":"'Investment Scenario'!S74","v":""},{"$f":"'Investment Scenario'!T74","v":""},{"$f":"'Investment Scenario'!U74","v":""},{"$f":"'Investment Scenario'!V74","v":""},{"$f":"'Investment Scenario'!W74","v":""},{"$f":"'Investment Scenario'!X74","v":""},{"$f":"'Investment Scenario'!Y74","v":""},{"$f":"'Investment Scenario'!Z74","v":""},{"$f":"'Investment Scenario'!AA74","v":""},{"$f":"'Investment Scenario'!AB74","v":""},{"$f":"'Investment Scenario'!AC74","v":""},{"$f":"'Investment Scenario'!AD74","v":""},{"$f":"'Investment Scenario'!AE74","v":""},{"$f":"'Investment Scenario'!AF74","v":""},{"$f":"'Investment Scenario'!AG74","v":""},{"$f":"'Investment Scenario'!AH74","v":""},{"$f":"'Investment Scenario'!AI74","v":""},{"$f":"'Investment Scenario'!AJ74","v":""},{"$f":"'Investment Scenario'!AK74","v":""},{"$f":"'Investment Scenario'!AL74","v":""},{"$f":"'Investment Scenario'!AM74","v":""},{"$f":"'Investment Scenario'!AN74","v":""},{"$f":"'Investment Scenario'!AO74","v":""},{"$f":"'Investment Scenario'!AP74","v":""},{"$f":"'Investment Scenario'!AQ74","v":""}]
["Celkové náklady na paliva a energie, vč. dopravy [CZK/rok] (+)/Total fuel and energy consumption costs, incl. transport (CZK/year (+)",{"$f":"IF(SUM(E67:AQ67)=SUM(E51:AQ51,E54:AQ54,E57:AQ57,E60:AQ60,E61:AQ61,E64:AQ64),\"součet v pořádku / sum is OK\",\"součet paliva nesedí\")","v":"součet v pořádku / sum is OK"},null,null,{"$f":"'Investment Scenario'!E75","v":0},{"$f":"'Investment Scenario'!F75","v":0},{"$f":"'Investment Scenario'!G75","v":0},{"$f":"'Investment Scenario'!H75","v":0},{"$f":"'Investment Scenario'!I75","v":0},{"$f":"'Investment Scenario'!J75","v":0},{"$f":"'Investment Scenario'!K75","v":0},{"$f":"'Investment Scenario'!L75","v":0},{"$f":"'Investment Scenario'!M75","v":0},{"$f":"'Investment Scenario'!N75","v":0},{"$f":"'Investment Scenario'!O75","v":0},{"$f":"'Investment Scenario'!P75","v":0},{"$f":"'Investment Scenario'!Q75","v":0},{"$f":"'Investment Scenario'!R75","v":0},{"$f":"'Investment Scenario'!S75","v":0},{"$f":"'Investment Scenario'!T75","v":0},{"$f":"'Investment Scenario'!U75","v":0},{"$f":"'Investment Scenario'!V75","v":0},{"$f":"'Investment Scenario'!W75","v":0},{"$f":"'Investment Scenario'!X75","v":0},{"$f":"'Investment Scenario'!Y75","v":0},{"$f":"'Investment Scenario'!Z75","v":0},{"$f":"'Investment Scenario'!AA75","v":0},{"$f":"'Investment Scenario'!AB75","v":0},{"$f":"'Investment Scenario'!AC75","v":0},{"$f":"'Investment Scenario'!AD75","v":0},{"$f":"'Investment Scenario'!AE75","v":0},{"$f":"'Investment Scenario'!AF75","v":0},{"$f":"'Investment Scenario'!AG75","v":0},{"$f":"'Investment Scenario'!AH75","v":0},{"$f":"'Investment Scenario'!AI75","v":0},{"$f":"'Investment Scenario'!AJ75","v":0},{"$f":"'Investment Scenario'!AK75","v":0},{"$f":"'Investment Scenario'!AL75","v":0},{"$f":"'Investment Scenario'!AM75","v":0},{"$f":"'Investment Scenario'!AN75","v":0},{"$f":"'Investment Scenario'!AO75","v":0},{"$f":"'Investment Scenario'!AP75","v":0},{"$f":"'Investment Scenario'!AQ75","v":0}]
[]
["Cena emisní povolenky v letech [CZK/tCO2]/Emission allowance price in year (CZK/tCO2)",null,null,null,{"$f":"'Investment Scenario'!E77","v":0},{"$f":"'Investment Scenario'!F77","v":0},{"$f":"'Investment Scenario'!G77","v":0},{"$f":"'Investment Scenario'!H77","v":0},{"$f":"'Investment Scenario'!I77","v":0},{"$f":"'Investment Scenario'!J77","v":0},{"$f":"'Investment Scenario'!K77","v":0},{"$f":"'Investment Scenario'!L77","v":0},{"$f":"'Investment Scenario'!M77","v":0},{"$f":"'Investment Scenario'!N77","v":0},{"$f":"'Investment Scenario'!O77","v":0},{"$f":"'Investment Scenario'!P77","v":0},{"$f":"'Investment Scenario'!Q77","v":0},{"$f":"'Investment Scenario'!R77","v":0},{"$f":"'Investment Scenario'!S77","v":0},{"$f":"'Investment Scenario'!T77","v":0},{"$f":"'Investment Scenario'!U77","v":0},{"$f":"'Investment Scenario'!V77","v":0},{"$f":"'Investment Scenario'!W77","v":0},{"$f":"'Investment Scenario'!X77","v":0},{"$f":"'Investment Scenario'!Y77","v":0},{"$f":"'Investment Scenario'!Z77","v":0},{"$f":"'Investment Scenario'!AA77","v":0},{"$f":"'Investment Scenario'!AB77","v":0},{"$f":"'Investment Scenario'!AC77","v":0},{"$f":"'Investment Scenario'!AD77","v":0},{"$f":"'Investment Scenario'!AE77","v":0},{"$f":"'Investment Scenario'!AF77","v":0},{"$f":"'Investment Scenario'!AG77","v":0},{"$f":"'Investment Scenario'!AH77","v":0},{"$f":"'Investment Scenario'!AI77","v":0},{"$f":"'Investment Scenario'!AJ77","v":0},{"$f":"'Investment Scenario'!AK77","v":0},{"$f":"'Investment Scenario'!AL77","v":0},{"$f":"'Investment Scenario'!AM77","v":0},{"$f":"'Investment Scenario'!AN77","v":0},{"$f":"'Investment Scenario'!AO77","v":0},{"$f":"'Investment Scenario'!AP77","v":0},{"$f":"'Investment Scenario'!AQ77","v":0}]
["Náklady na emisní povolenky v letech [CZK/rok] (+)/Cost of emission allowance in years (CZK/year) (+)",null,null,null,{"$f":"'Investment Scenario'!E78","v":0},{"$f":"'Investment Scenario'!F78","v":0},{"$f":"'Investment Scenario'!G78","v":0},{"$f":"'Investment Scenario'!H78","v":0},{"$f":"'Investment Scenario'!I78","v":0},{"$f":"'Investment Scenario'!J78","v":0},{"$f":"'Investment Scenario'!K78","v":0},{"$f":"'Investment Scenario'!L78","v":0},{"$f":"'Investment Scenario'!M78","v":0},{"$f":"'Investment Scenario'!N78","v":0},{"$f":"'Investment Scenario'!O78","v":0},{"$f":"'Investment Scenario'!P78","v":0},{"$f":"'Investment Scenario'!Q78","v":0},{"$f":"'Investment Scenario'!R78","v":0},{"$f":"'Investment Scenario'!S78","v":0},{"$f":"'Investment Scenario'!T78","v":0},{"$f":"'Investment Scenario'!U78","v":0},{"$f":"'Investment Scenario'!V78","v":0},{"$f":"'Investment Scenario'!W78","v":0},{"$f":"'Investment Scenario'!X78","v":0},{"$f":"'Investment Scenario'!Y78","v":0},{"$f":"'Investment Scenario'!Z78","v":0},{"$f":"'Investment Scenario'!AA78","v":0},{"$f":"'Investment Scenario'!AB78","v":0},{"$f":"'Investment Scenario'!AC78","v":0},{"$f":"'Investment Scenario'!AD78","v":0},{"$f":"'Investment Scenario'!AE78","v":0},{"$f":"'Investment Scenario'!AF78","v":0},{"$f":"'Investment Scenario'!AG78","v":0},{"$f":"'Investment Scenario'!AH78","v":0},{"$f":"'Investment Scenario'!AI78","v":0},{"$f":"'Investment Scenario'!AJ78","v":0},{"$f":"'Investment Scenario'!AK78","v":0},{"$f":"'Investment Scenario'!AL78","v":0},{"$f":"'Investment Scenario'!AM78","v":0},{"$f":"'Investment Scenario'!AN78","v":0},{"$f":"'Investment Scenario'!AO78","v":0},{"$f":"'Investment Scenario'!AP78","v":0},{"$f":"'Investment Scenario'!AQ78","v":0}]
[]
["Ostatní provozní náklady/Other operating costs:","Specifikujte typ nákladu/Specify cost type:"]
["Ostatní provozní náklady 1 [CZK/rok] (+)/Other operating costs 1 (CZK/year) (+)",{"$f":"'Investment Scenario'!B81","v":0},null,null,{"$f":"'Investment Scenario'!E81","v":0},{"$f":"'Investment Scenario'!F81","v":0},{"$f":"'Investment Scenario'!G81","v":0},{"$f":"'Investment Scenario'!H81","v":0},{"$f":"'Investment Scenario'!I81","v":0},{"$f":"'Investment Scenario'!J81","v":0},{"$f":"'Investment Scenario'!K81","v":0},{"$f":"'Investment Scenario'!L81","v":0},{"$f":"'Investment Scenario'!M81","v":0},{"$f":"'Investment Scenario'!N81","v":0},{"$f":"'Investment Scenario'!O81","v":0},{"$f":"'Investment Scenario'!P81","v":0},{"$f":"'Investment Scenario'!Q81","v":0},{"$f":"'Investment Scenario'!R81","v":0},{"$f":"'Investment Scenario'!S81","v":0},{"$f":"'Investment Scenario'!T81","v":0},{"$f":"'Investment Scenario'!U81","v":0},{"$f":"'Investment Scenario'!V81","v":0},{"$f":"'Investment Scenario'!W81","v":0},{"$f":"'Investment Scenario'!X81","v":0},{"$f":"'Investment Scenario'!Y81","v":0},{"$f":"'Investment Scenario'!Z81","v":0},{"$f":"'Investment Scenario'!AA81","v":0},{"$f":"'Investment Scenario'!AB81","v":0},{"$f":"'Investment Scenario'!AC81","v":0},{"$f":"'Investment Scenario'!AD81","v":0},{"$f":"'Investment Scenario'!AE81","v":0},{"$f":"'Investment Scenario'!AF81","v":0},{"$f":"'Investment Scenario'!AG81","v":0},{"$f":"'Investment Scenario'!AH81","v":0},{"$f":"'Investment Scenario'!AI81","v":0},{"$f":"'Investment Scenario'!AJ81","v":0},{"$f":"'Investment Scenario'!AK81","v":0},{"$f":"'Investment Scenario'!AL81","v":0},{"$f":"'Investment Scenario'!AM81","v":0},{"$f":"'Investment Scenario'!AN81","v":0},{"$f":"'Investment Scenario'!AO81","v":0},{"$f":"'Investment Scenario'!AP81","v":0},{"$f":"'Investment Scenario'!AQ81","v":0}]
["Ostatní provozní náklady 2 [CZK/rok] (+)/Other operating costs 2 (CZK/year) (+)",{"$f":"'Investment Scenario'!B82","v":0},null,null,{"$f":"'Investment Scenario'!E82","v":0},{"$f":"'Investment Scenario'!F82","v":0},{"$f":"'Investment Scenario'!G82","v":0},{"$f":"'Investment Scenario'!H82","v":0},{"$f":"'Investment Scenario'!I82","v":0},{"$f":"'Investment Scenario'!J82","v":0},{"$f":"'Investment Scenario'!K82","v":0},{"$f":"'Investment Scenario'!L82","v":0},{"$f":"'Investment Scenario'!M82","v":0},{"$f":"'Investment Scenario'!N82","v":0},{"$f":"'Investment Scenario'!O82","v":0},{"$f":"'Investment Scenario'!P82","v":0},{"$f":"'Investment Scenario'!Q82","v":0},{"$f":"'Investment Scenario'!R82","v":0},{"$f":"'Investment Scenario'!S82","v":0},{"$f":"'Investment Scenario'!T82","v":0},{"$f":"'Investment Scenario'!U82","v":0},{"$f":"'Investment Scenario'!V82","v":0},{"$f":"'Investment Scenario'!W82","v":0},{"$f":"'Investment Scenario'!X82","v":0},{"$f":"'Investment Scenario'!Y82","v":0},{"$f":"'Investment Scenario'!Z82","v":0},{"$f":"'Investment Scenario'!AA82","v":0},{"$f":"'Investment Scenario'!AB82","v":0},{"$f":"'Investment Scenario'!AC82","v":0},{"$f":"'Investment Scenario'!AD82","v":0},{"$f":"'Investment Scenario'!AE82","v":0},{"$f":"'Investment Scenario'!AF82","v":0},{"$f":"'Investment Scenario'!AG82","v":0},{"$f":"'Investment Scenario'!AH82","v":0},{"$f":"'Investment Scenario'!AI82","v":0},{"$f":"'Investment Scenario'!AJ82","v":0},{"$f":"'Investment Scenario'!AK82","v":0},{"$f":"'Investment Scenario'!AL82","v":0},{"$f":"'Investment Scenario'!AM82","v":0},{"$f":"'Investment Scenario'!AN82","v":0},{"$f":"'Investment Scenario'!AO82","v":0},{"$f":"'Investment Scenario'!AP82","v":0},{"$f":"'Investment Scenario'!AQ82","v":0}]
["Ostatní provozní náklady 3 [CZK/rok] (+)/Other operating costs 3 (CZK/year) (+)",{"$f":"'Investment Scenario'!B83","v":0},null,null,{"$f":"'Investment Scenario'!E83","v":0},{"$f":"'Investment Scenario'!F83","v":0},{"$f":"'Investment Scenario'!G83","v":0},{"$f":"'Investment Scenario'!H83","v":0},{"$f":"'Investment Scenario'!I83","v":0},{"$f":"'Investment Scenario'!J83","v":0},{"$f":"'Investment Scenario'!K83","v":0},{"$f":"'Investment Scenario'!L83","v":0},{"$f":"'Investment Scenario'!M83","v":0},{"$f":"'Investment Scenario'!N83","v":0},{"$f":"'Investment Scenario'!O83","v":0},{"$f":"'Investment Scenario'!P83","v":0},{"$f":"'Investment Scenario'!Q83","v":0},{"$f":"'Investment Scenario'!R83","v":0},{"$f":"'Investment Scenario'!S83","v":0},{"$f":"'Investment Scenario'!T83","v":0},{"$f":"'Investment Scenario'!U83","v":0},{"$f":"'Investment Scenario'!V83","v":0},{"$f":"'Investment Scenario'!W83","v":0},{"$f":"'Investment Scenario'!X83","v":0},{"$f":"'Investment Scenario'!Y83","v":0},{"$f":"'Investment Scenario'!Z83","v":0},{"$f":"'Investment Scenario'!AA83","v":0},{"$f":"'Investment Scenario'!AB83","v":0},{"$f":"'Investment Scenario'!AC83","v":0},{"$f":"'Investment Scenario'!AD83","v":0},{"$f":"'Investment Scenario'!AE83","v":0},{"$f":"'Investment Scenario'!AF83","v":0},{"$f":"'Investment Scenario'!AG83","v":0},{"$f":"'Investment Scenario'!AH83","v":0},{"$f":"'Investment Scenario'!AI83","v":0},{"$f":"'Investment Scenario'!AJ83","v":0},{"$f":"'Investment Scenario'!AK83","v":0},{"$f":"'Investment Scenario'!AL83","v":0},{"$f":"'Investment Scenario'!AM83","v":0},{"$f":"'Investment Scenario'!AN83","v":0},{"$f":"'Investment Scenario'!AO83","v":0},{"$f":"'Investment Scenario'!AP83","v":0},{"$f":"'Investment Scenario'!AQ83","v":0}]
["Ostatní provozní náklady 4 [CZK/rok] (+)/Other operating costs 4 (CZK/year) (+)",{"$f":"'Investment Scenario'!B84","v":0},null,null,{"$f":"'Investment Scenario'!E84","v":0},{"$f":"'Investment Scenario'!F84","v":0},{"$f":"'Investment Scenario'!G84","v":0},{"$f":"'Investment Scenario'!H84","v":0},{"$f":"'Investment Scenario'!I84","v":0},{"$f":"'Investment Scenario'!J84","v":0},{"$f":"'Investment Scenario'!K84","v":0},{"$f":"'Investment Scenario'!L84","v":0},{"$f":"'Investment Scenario'!M84","v":0},{"$f":"'Investment Scenario'!N84","v":0},{"$f":"'Investment Scenario'!O84","v":0},{"$f":"'Investment Scenario'!P84","v":0},{"$f":"'Investment Scenario'!Q84","v":0},{"$f":"'Investment Scenario'!R84","v":0},{"$f":"'Investment Scenario'!S84","v":0},{"$f":"'Investment Scenario'!T84","v":0},{"$f":"'Investment Scenario'!U84","v":0},{"$f":"'Investment Scenario'!V84","v":0},{"$f":"'Investment Scenario'!W84","v":0},{"$f":"'Investment Scenario'!X84","v":0},{"$f":"'Investment Scenario'!Y84","v":0},{"$f":"'Investment Scenario'!Z84","v":0},{"$f":"'Investment Scenario'!AA84","v":0},{"$f":"'Investment Scenario'!AB84","v":0},{"$f":"'Investment Scenario'!AC84","v":0},{"$f":"'Investment Scenario'!AD84","v":0},{"$f":"'Investment Scenario'!AE84","v":0},{"$f":"'Investment Scenario'!AF84","v":0},{"$f":"'Investment Scenario'!AG84","v":0},{"$f":"'Investment Scenario'!AH84","v":0},{"$f":"'Investment Scenario'!AI84","v":0},{"$f":"'Investment Scenario'!AJ84","v":0},{"$f":"'Investment Scenario'!AK84","v":0},{"$f":"'Investment Scenario'!AL84","v":0},{"$f":"'Investment Scenario'!AM84","v":0},{"$f":"'Investment Scenario'!AN84","v":0},{"$f":"'Investment Scenario'!AO84","v":0},{"$f":"'Investment Scenario'!AP84","v":0},{"$f":"'Investment Scenario'!AQ84","v":0}]
["Ostatní provozní náklady 5 [CZK/rok] (+)/Other operating costs 5 (CZK/year) (+)",{"$f":"'Investment Scenario'!B85","v":0},null,null,{"$f":"'Investment Scenario'!E85","v":0},{"$f":"'Investment Scenario'!F85","v":0},{"$f":"'Investment Scenario'!G85","v":0},{"$f":"'Investment Scenario'!H85","v":0},{"$f":"'Investment Scenario'!I85","v":0},{"$f":"'Investment Scenario'!J85","v":0},{"$f":"'Investment Scenario'!K85","v":0},{"$f":"'Investment Scenario'!L85","v":0},{"$f":"'Investment Scenario'!M85","v":0},{"$f":"'Investment Scenario'!N85","v":0},{"$f":"'Investment Scenario'!O85","v":0},{"$f":"'Investment Scenario'!P85","v":0},{"$f":"'Investment Scenario'!Q85","v":0},{"$f":"'Investment Scenario'!R85","v":0},{"$f":"'Investment Scenario'!S85","v":0},{"$f":"'Investment Scenario'!T85","v":0},{"$f":"'Investment Scenario'!U85","v":0},{"$f":"'Investment Scenario'!V85","v":0},{"$f":"'Investment Scenario'!W85","v":0},{"$f":"'Investment Scenario'!X85","v":0},{"$f":"'Investment Scenario'!Y85","v":0},{"$f":"'Investment Scenario'!Z85","v":0},{"$f":"'Investment Scenario'!AA85","v":0},{"$f":"'Investment Scenario'!AB85","v":0},{"$f":"'Investment Scenario'!AC85","v":0},{"$f":"'Investment Scenario'!AD85","v":0},{"$f":"'Investment Scenario'!AE85","v":0},{"$f":"'Investment Scenario'!AF85","v":0},{"$f":"'Investment Scenario'!AG85","v":0},{"$f":"'Investment Scenario'!AH85","v":0},{"$f":"'Investment Scenario'!AI85","v":0},{"$f":"'Investment Scenario'!AJ85","v":0},{"$f":"'Investment Scenario'!AK85","v":0},{"$f":"'Investment Scenario'!AL85","v":0},{"$f":"'Investment Scenario'!AM85","v":0},{"$f":"'Investment Scenario'!AN85","v":0},{"$f":"'Investment Scenario'!AO85","v":0},{"$f":"'Investment Scenario'!AP85","v":0},{"$f":"'Investment Scenario'!AQ85","v":0}]
["Ostatní provozní náklady 6 [CZK/rok] (+)/Other operating costs 6 (CZK/year) (+)",{"$f":"'Investment Scenario'!B86","v":0},null,null,{"$f":"'Investment Scenario'!E86","v":0},{"$f":"'Investment Scenario'!F86","v":0},{"$f":"'Investment Scenario'!G86","v":0},{"$f":"'Investment Scenario'!H86","v":0},{"$f":"'Investment Scenario'!I86","v":0},{"$f":"'Investment Scenario'!J86","v":0},{"$f":"'Investment Scenario'!K86","v":0},{"$f":"'Investment Scenario'!L86","v":0},{"$f":"'Investment Scenario'!M86","v":0},{"$f":"'Investment Scenario'!N86","v":0},{"$f":"'Investment Scenario'!O86","v":0},{"$f":"'Investment Scenario'!P86","v":0},{"$f":"'Investment Scenario'!Q86","v":0},{"$f":"'Investment Scenario'!R86","v":0},{"$f":"'Investment Scenario'!S86","v":0},{"$f":"'Investment Scenario'!T86","v":0},{"$f":"'Investment Scenario'!U86","v":0},{"$f":"'Investment Scenario'!V86","v":0},{"$f":"'Investment Scenario'!W86","v":0},{"$f":"'Investment Scenario'!X86","v":0},{"$f":"'Investment Scenario'!Y86","v":0},{"$f":"'Investment Scenario'!Z86","v":0},{"$f":"'Investment Scenario'!AA86","v":0},{"$f":"'Investment Scenario'!AB86","v":0},{"$f":"'Investment Scenario'!AC86","v":0},{"$f":"'Investment Scenario'!AD86","v":0},{"$f":"'Investment Scenario'!AE86","v":0},{"$f":"'Investment Scenario'!AF86","v":0},{"$f":"'Investment Scenario'!AG86","v":0},{"$f":"'Investment Scenario'!AH86","v":0},{"$f":"'Investment Scenario'!AI86","v":0},{"$f":"'Investment Scenario'!AJ86","v":0},{"$f":"'Investment Scenario'!AK86","v":0},{"$f":"'Investment Scenario'!AL86","v":0},{"$f":"'Investment Scenario'!AM86","v":0},{"$f":"'Investment Scenario'!AN86","v":0},{"$f":"'Investment Scenario'!AO86","v":0},{"$f":"'Investment Scenario'!AP86","v":0},{"$f":"'Investment Scenario'!AQ86","v":0}]
["Ostatní provozní náklady 7 [CZK/rok] (+)/Other operating costs 7 (CZK/year) (+)",{"$f":"'Investment Scenario'!B87","v":0},null,null,{"$f":"'Investment Scenario'!E87","v":0},{"$f":"'Investment Scenario'!F87","v":0},{"$f":"'Investment Scenario'!G87","v":0},{"$f":"'Investment Scenario'!H87","v":0},{"$f":"'Investment Scenario'!I87","v":0},{"$f":"'Investment Scenario'!J87","v":0},{"$f":"'Investment Scenario'!K87","v":0},{"$f":"'Investment Scenario'!L87","v":0},{"$f":"'Investment Scenario'!M87","v":0},{"$f":"'Investment Scenario'!N87","v":0},{"$f":"'Investment Scenario'!O87","v":0},{"$f":"'Investment Scenario'!P87","v":0},{"$f":"'Investment Scenario'!Q87","v":0},{"$f":"'Investment Scenario'!R87","v":0},{"$f":"'Investment Scenario'!S87","v":0},{"$f":"'Investment Scenario'!T87","v":0},{"$f":"'Investment Scenario'!U87","v":0},{"$f":"'Investment Scenario'!V87","v":0},{"$f":"'Investment Scenario'!W87","v":0},{"$f":"'Investment Scenario'!X87","v":0},{"$f":"'Investment Scenario'!Y87","v":0},{"$f":"'Investment Scenario'!Z87","v":0},{"$f":"'Investment Scenario'!AA87","v":0},{"$f":"'Investment Scenario'!AB87","v":0},{"$f":"'Investment Scenario'!AC87","v":0},{"$f":"'Investment Scenario'!AD87","v":0},{"$f":"'Investment Scenario'!AE87","v":0},{"$f":"'Investment Scenario'!AF87","v":0},{"$f":"'Investment Scenario'!AG87","v":0},{"$f":"'Investment Scenario'!AH87","v":0},{"$f":"'Investment Scenario'!AI87","v":0},{"$f":"'Investment Scenario'!AJ87","v":0},{"$f":"'Investment Scenario'!AK87","v":0},{"$f":"'Investment Scenario'!AL87","v":0},{"$f":"'Investment Scenario'!AM87","v":0},{"$f":"'Investment Scenario'!AN87","v":0},{"$f":"'Investment Scenario'!AO87","v":0},{"$f":"'Investment Scenario'!AP87","v":0},{"$f":"'Investment Scenario'!AQ87","v":0}]
["Ostatní provozní náklady 8 [CZK/rok] (+)/Other operating costs 8 (CZK/year) (+)",{"$f":"'Investment Scenario'!B88","v":0},null,null,{"$f":"'Investment Scenario'!E88","v":0},{"$f":"'Investment Scenario'!F88","v":0},{"$f":"'Investment Scenario'!G88","v":0},{"$f":"'Investment Scenario'!H88","v":0},{"$f":"'Investment Scenario'!I88","v":0},{"$f":"'Investment Scenario'!J88","v":0},{"$f":"'Investment Scenario'!K88","v":0},{"$f":"'Investment Scenario'!L88","v":0},{"$f":"'Investment Scenario'!M88","v":0},{"$f":"'Investment Scenario'!N88","v":0},{"$f":"'Investment Scenario'!O88","v":0},{"$f":"'Investment Scenario'!P88","v":0},{"$f":"'Investment Scenario'!Q88","v":0},{"$f":"'Investment Scenario'!R88","v":0},{"$f":"'Investment Scenario'!S88","v":0},{"$f":"'Investment Scenario'!T88","v":0},{"$f":"'Investment Scenario'!U88","v":0},{"$f":"'Investment Scenario'!V88","v":0},{"$f":"'Investment Scenario'!W88","v":0},{"$f":"'Investment Scenario'!X88","v":0},{"$f":"'Investment Scenario'!Y88","v":0},{"$f":"'Investment Scenario'!Z88","v":0},{"$f":"'Investment Scenario'!AA88","v":0},{"$f":"'Investment Scenario'!AB88","v":0},{"$f":"'Investment Scenario'!AC88","v":0},{"$f":"'Investment Scenario'!AD88","v":0},{"$f":"'Investment Scenario'!AE88","v":0},{"$f":"'Investment Scenario'!AF88","v":0},{"$f":"'Investment Scenario'!AG88","v":0},{"$f":"'Investment Scenario'!AH88","v":0},{"$f":"'Investment Scenario'!AI88","v":0},{"$f":"'Investment Scenario'!AJ88","v":0},{"$f":"'Investment Scenario'!AK88","v":0},{"$f":"'Investment Scenario'!AL88","v":0},{"$f":"'Investment Scenario'!AM88","v":0},{"$f":"'Investment Scenario'!AN88","v":0},{"$f":"'Investment Scenario'!AO88","v":0},{"$f":"'Investment Scenario'!AP88","v":0},{"$f":"'Investment Scenario'!AQ88","v":0}]
["Ostatní provozní náklady 9 [CZK/rok] (+)/Other operating costs 9 (CZK/year) (+)",{"$f":"'Investment Scenario'!B89","v":0},null,null,{"$f":"'Investment Scenario'!E89","v":0},{"$f":"'Investment Scenario'!F89","v":0},{"$f":"'Investment Scenario'!G89","v":0},{"$f":"'Investment Scenario'!H89","v":0},{"$f":"'Investment Scenario'!I89","v":0},{"$f":"'Investment Scenario'!J89","v":0},{"$f":"'Investment Scenario'!K89","v":0},{"$f":"'Investment Scenario'!L89","v":0},{"$f":"'Investment Scenario'!M89","v":0},{"$f":"'Investment Scenario'!N89","v":0},{"$f":"'Investment Scenario'!O89","v":0},{"$f":"'Investment Scenario'!P89","v":0},{"$f":"'Investment Scenario'!Q89","v":0},{"$f":"'Investment Scenario'!R89","v":0},{"$f":"'Investment Scenario'!S89","v":0},{"$f":"'Investment Scenario'!T89","v":0},{"$f":"'Investment Scenario'!U89","v":0},{"$f":"'Investment Scenario'!V89","v":0},{"$f":"'Investment Scenario'!W89","v":0},{"$f":"'Investment Scenario'!X89","v":0},{"$f":"'Investment Scenario'!Y89","v":0},{"$f":"'Investment Scenario'!Z89","v":0},{"$f":"'Investment Scenario'!AA89","v":0},{"$f":"'Investment Scenario'!AB89","v":0},{"$f":"'Investment Scenario'!AC89","v":0},{"$f":"'Investment Scenario'!AD89","v":0},{"$f":"'Investment Scenario'!AE89","v":0},{"$f":"'Investment Scenario'!AF89","v":0},{"$f":"'Investment Scenario'!AG89","v":0},{"$f":"'Investment Scenario'!AH89","v":0},{"$f":"'Investment Scenario'!AI89","v":0},{"$f":"'Investment Scenario'!AJ89","v":0},{"$f":"'Investment Scenario'!AK89","v":0},{"$f":"'Investment Scenario'!AL89","v":0},{"$f":"'Investment Scenario'!AM89","v":0},{"$f":"'Investment Scenario'!AN89","v":0},{"$f":"'Investment Scenario'!AO89","v":0},{"$f":"'Investment Scenario'!AP89","v":0},{"$f":"'Investment Scenario'!AQ89","v":0}]
["Ostatní provozní náklady 10 [CZK/rok] (+)/Other operating costs 10 (CZK/year) (+)",{"$f":"'Investment Scenario'!B90","v":0},null,null,{"$f":"'Investment Scenario'!E90","v":0},{"$f":"'Investment Scenario'!F90","v":0},{"$f":"'Investment Scenario'!G90","v":0},{"$f":"'Investment Scenario'!H90","v":0},{"$f":"'Investment Scenario'!I90","v":0},{"$f":"'Investment Scenario'!J90","v":0},{"$f":"'Investment Scenario'!K90","v":0},{"$f":"'Investment Scenario'!L90","v":0},{"$f":"'Investment Scenario'!M90","v":0},{"$f":"'Investment Scenario'!N90","v":0},{"$f":"'Investment Scenario'!O90","v":0},{"$f":"'Investment Scenario'!P90","v":0},{"$f":"'Investment Scenario'!Q90","v":0},{"$f":"'Investment Scenario'!R90","v":0},{"$f":"'Investment Scenario'!S90","v":0},{"$f":"'Investment Scenario'!T90","v":0},{"$f":"'Investment Scenario'!U90","v":0},{"$f":"'Investment Scenario'!V90","v":0},{"$f":"'Investment Scenario'!W90","v":0},{"$f":"'Investment Scenario'!X90","v":0},{"$f":"'Investment Scenario'!Y90","v":0},{"$f":"'Investment Scenario'!Z90","v":0},{"$f":"'Investment Scenario'!AA90","v":0},{"$f":"'Investment Scenario'!AB90","v":0},{"$f":"'Investment Scenario'!AC90","v":0},{"$f":"'Investment Scenario'!AD90","v":0},{"$f":"'Investment Scenario'!AE90","v":0},{"$f":"'Investment Scenario'!AF90","v":0},{"$f":"'Investment Scenario'!AG90","v":0},{"$f":"'Investment Scenario'!AH90","v":0},{"$f":"'Investment Scenario'!AI90","v":0},{"$f":"'Investment Scenario'!AJ90","v":0},{"$f":"'Investment Scenario'!AK90","v":0},{"$f":"'Investment Scenario'!AL90","v":0},{"$f":"'Investment Scenario'!AM90","v":0},{"$f":"'Investment Scenario'!AN90","v":0},{"$f":"'Investment Scenario'!AO90","v":0},{"$f":"'Investment Scenario'!AP90","v":0},{"$f":"'Investment Scenario'!AQ90","v":0}]
["Ostatní provozní náklady 11 [CZK/rok] (+)/Other operating costs 11 (CZK/year) (+)",{"$f":"'Investment Scenario'!B91","v":0},null,null,{"$f":"'Investment Scenario'!E91","v":0},{"$f":"'Investment Scenario'!F91","v":0},{"$f":"'Investment Scenario'!G91","v":0},{"$f":"'Investment Scenario'!H91","v":0},{"$f":"'Investment Scenario'!I91","v":0},{"$f":"'Investment Scenario'!J91","v":0},{"$f":"'Investment Scenario'!K91","v":0},{"$f":"'Investment Scenario'!L91","v":0},{"$f":"'Investment Scenario'!M91","v":0},{"$f":"'Investment Scenario'!N91","v":0},{"$f":"'Investment Scenario'!O91","v":0},{"$f":"'Investment Scenario'!P91","v":0},{"$f":"'Investment Scenario'!Q91","v":0},{"$f":"'Investment Scenario'!R91","v":0},{"$f":"'Investment Scenario'!S91","v":0},{"$f":"'Investment Scenario'!T91","v":0},{"$f":"'Investment Scenario'!U91","v":0},{"$f":"'Investment Scenario'!V91","v":0},{"$f":"'Investment Scenario'!W91","v":0},{"$f":"'Investment Scenario'!X91","v":0},{"$f":"'Investment Scenario'!Y91","v":0},{"$f":"'Investment Scenario'!Z91","v":0},{"$f":"'Investment Scenario'!AA91","v":0},{"$f":"'Investment Scenario'!AB91","v":0},{"$f":"'Investment Scenario'!AC91","v":0},{"$f":"'Investment Scenario'!AD91","v":0},{"$f":"'Investment Scenario'!AE91","v":0},{"$f":"'Investment Scenario'!AF91","v":0},{"$f":"'Investment Scenario'!AG91","v":0},{"$f":"'Investment Scenario'!AH91","v":0},{"$f":"'Investment Scenario'!AI91","v":0},{"$f":"'Investment Scenario'!AJ91","v":0},{"$f":"'Investment Scenario'!AK91","v":0},{"$f":"'Investment Scenario'!AL91","v":0},{"$f":"'Investment Scenario'!AM91","v":0},{"$f":"'Investment Scenario'!AN91","v":0},{"$f":"'Investment Scenario'!AO91","v":0},{"$f":"'Investment Scenario'!AP91","v":0},{"$f":"'Investment Scenario'!AQ91","v":0}]
["Ostatní provozní náklady 12 [CZK/rok] (+)/Other operating costs 12 (CZK/year) (+)",{"$f":"'Investment Scenario'!B92","v":0},null,null,{"$f":"'Investment Scenario'!E92","v":0},{"$f":"'Investment Scenario'!F92","v":0},{"$f":"'Investment Scenario'!G92","v":0},{"$f":"'Investment Scenario'!H92","v":0},{"$f":"'Investment Scenario'!I92","v":0},{"$f":"'Investment Scenario'!J92","v":0},{"$f":"'Investment Scenario'!K92","v":0},{"$f":"'Investment Scenario'!L92","v":0},{"$f":"'Investment Scenario'!M92","v":0},{"$f":"'Investment Scenario'!N92","v":0},{"$f":"'Investment Scenario'!O92","v":0},{"$f":"'Investment Scenario'!P92","v":0},{"$f":"'Investment Scenario'!Q92","v":0},{"$f":"'Investment Scenario'!R92","v":0},{"$f":"'Investment Scenario'!S92","v":0},{"$f":"'Investment Scenario'!T92","v":0},{"$f":"'Investment Scenario'!U92","v":0},{"$f":"'Investment Scenario'!V92","v":0},{"$f":"'Investment Scenario'!W92","v":0},{"$f":"'Investment Scenario'!X92","v":0},{"$f":"'Investment Scenario'!Y92","v":0},{"$f":"'Investment Scenario'!Z92","v":0},{"$f":"'Investment Scenario'!AA92","v":0},{"$f":"'Investment Scenario'!AB92","v":0},{"$f":"'Investment Scenario'!AC92","v":0},{"$f":"'Investment Scenario'!AD92","v":0},{"$f":"'Investment Scenario'!AE92","v":0},{"$f":"'Investment Scenario'!AF92","v":0},{"$f":"'Investment Scenario'!AG92","v":0},{"$f":"'Investment Scenario'!AH92","v":0},{"$f":"'Investment Scenario'!AI92","v":0},{"$f":"'Investment Scenario'!AJ92","v":0},{"$f":"'Investment Scenario'!AK92","v":0},{"$f":"'Investment Scenario'!AL92","v":0},{"$f":"'Investment Scenario'!AM92","v":0},{"$f":"'Investment Scenario'!AN92","v":0},{"$f":"'Investment Scenario'!AO92","v":0},{"$f":"'Investment Scenario'!AP92","v":0},{"$f":"'Investment Scenario'!AQ92","v":0}]
["Ostatní provozní náklady (vč. náklady na opravy a údržbu) [CZK/rok] (+)/Other operating costs (incl. repair and maintenanc costs) (CZK/year) (+)",{"$f":"IF(SUM(E85:AQ85)=SUM(E73:AQ84),\"součet v pořádku / sum is OK\",\"součet ostatní náklady nesedí\")","v":"součet v pořádku / sum is OK"},null,null,{"$f":"'Investment Scenario'!E93","v":0},{"$f":"'Investment Scenario'!F93","v":0},{"$f":"'Investment Scenario'!G93","v":0},{"$f":"'Investment Scenario'!H93","v":0},{"$f":"'Investment Scenario'!I93","v":0},{"$f":"'Investment Scenario'!J93","v":0},{"$f":"'Investment Scenario'!K93","v":0},{"$f":"'Investment Scenario'!L93","v":0},{"$f":"'Investment Scenario'!M93","v":0},{"$f":"'Investment Scenario'!N93","v":0},{"$f":"'Investment Scenario'!O93","v":0},{"$f":"'Investment Scenario'!P93","v":0},{"$f":"'Investment Scenario'!Q93","v":0},{"$f":"'Investment Scenario'!R93","v":0},{"$f":"'Investment Scenario'!S93","v":0},{"$f":"'Investment Scenario'!T93","v":0},{"$f":"'Investment Scenario'!U93","v":0},{"$f":"'Investment Scenario'!V93","v":0},{"$f":"'Investment Scenario'!W93","v":0},{"$f":"'Investment Scenario'!X93","v":0},{"$f":"'Investment Scenario'!Y93","v":0},{"$f":"'Investment Scenario'!Z93","v":0},{"$f":"'Investment Scenario'!AA93","v":0},{"$f":"'Investment Scenario'!AB93","v":0},{"$f":"'Investment Scenario'!AC93","v":0},{"$f":"'Investment Scenario'!AD93","v":0},{"$f":"'Investment Scenario'!AE93","v":0},{"$f":"'Investment Scenario'!AF93","v":0},{"$f":"'Investment Scenario'!AG93","v":0},{"$f":"'Investment Scenario'!AH93","v":0},{"$f":"'Investment Scenario'!AI93","v":0},{"$f":"'Investment Scenario'!AJ93","v":0},{"$f":"'Investment Scenario'!AK93","v":0},{"$f":"'Investment Scenario'!AL93","v":0},{"$f":"'Investment Scenario'!AM93","v":0},{"$f":"'Investment Scenario'!AN93","v":0},{"$f":"'Investment Scenario'!AO93","v":0},{"$f":"'Investment Scenario'!AP93","v":0},{"$f":"'Investment Scenario'!AQ93","v":0}]
[null,null,null,null,null,null,null,null,"Dodávka tepla v roce 2027 (GJ/rok)",1663003,"1600 TJ"]
["CENY ENERGETICKÝCH VÝSTUPŮ / VÝNOSY/ ENERGY OUTPUT PRICES / REVENUES"]
["Prodejní cena tepla pro výnosy projektu [CZK/GJ]/Heat sales price for project revenues [CZK/GJ]",null,null,null,{"$f":"'Investment Scenario'!E96","v":0},{"$f":"'Investment Scenario'!F96","v":0},{"$f":"'Investment Scenario'!G96","v":0},{"$f":"'Investment Scenario'!H96","v":0},{"$f":"'Investment Scenario'!I96","v":0},{"$f":"'Investment Scenario'!J96","v":0},{"$f":"'Investment Scenario'!K96","v":0},{"$f":"'Investment Scenario'!L96","v":0},{"$f":"'Investment Scenario'!M96","v":0},{"$f":"'Investment Scenario'!N96","v":0},{"$f":"'Investment Scenario'!O96","v":0},{"$f":"'Investment Scenario'!P96","v":0},{"$f":"'Investment Scenario'!Q96","v":0},{"$f":"'Investment Scenario'!R96","v":0},{"$f":"'Investment Scenario'!S96","v":0},{"$f":"'Investment Scenario'!T96","v":0},{"$f":"'Investment Scenario'!U96","v":0},{"$f":"'Investment Scenario'!V96","v":0},{"$f":"'Investment Scenario'!W96","v":0},{"$f":"'Investment Scenario'!X96","v":0},{"$f":"'Investment Scenario'!Y96","v":0},{"$f":"'Investment Scenario'!Z96","v":0},{"$f":"'Investment Scenario'!AA96","v":0},{"$f":"'Investment Scenario'!AB96","v":0},{"$f":"'Investment Scenario'!AC96","v":0},{"$f":"'Investment Scenario'!AD96","v":0},{"$f":"'Investment Scenario'!AE96","v":0},{"$f":"'Investment Scenario'!AF96","v":0},{"$f":"'Investment Scenario'!AG96","v":0},{"$f":"'Investment Scenario'!AH96","v":0},{"$f":"'Investment Scenario'!AI96","v":0},{"$f":"'Investment Scenario'!AJ96","v":0},{"$f":"'Investment Scenario'!AK96","v":0},{"$f":"'Investment Scenario'!AL96","v":0},{"$f":"'Investment Scenario'!AM96","v":0},{"$f":"'Investment Scenario'!AN96","v":0},{"$f":"'Investment Scenario'!AO96","v":0},{"$f":"'Investment Scenario'!AP96","v":0},{"$f":"'Investment Scenario'!AQ96","v":0}]
["Roční prodej tepla celkem [GWh]/Total annual heat sales (GWh)",{"$f":"'Investment Scenario'!B97","v":0}]
["Prodejní cena silové elektřiny [CZK/MWh]/Selling price of power electricity [CZK/MWh]",null,null,null,{"$f":"'Investment Scenario'!E98","v":0},{"$f":"'Investment Scenario'!F98","v":0},{"$f":"'Investment Scenario'!G98","v":0},{"$f":"'Investment Scenario'!H98","v":0},{"$f":"'Investment Scenario'!I98","v":0},{"$f":"'Investment Scenario'!J98","v":0},{"$f":"'Investment Scenario'!K98","v":0},{"$f":"'Investment Scenario'!L98","v":0},{"$f":"'Investment Scenario'!M98","v":0},{"$f":"'Investment Scenario'!N98","v":0},{"$f":"'Investment Scenario'!O98","v":0},{"$f":"'Investment Scenario'!P98","v":0},{"$f":"'Investment Scenario'!Q98","v":0},{"$f":"'Investment Scenario'!R98","v":0},{"$f":"'Investment Scenario'!S98","v":0},{"$f":"'Investment Scenario'!T98","v":0},{"$f":"'Investment Scenario'!U98","v":0},{"$f":"'Investment Scenario'!V98","v":0},{"$f":"'Investment Scenario'!W98","v":0},{"$f":"'Investment Scenario'!X98","v":0},{"$f":"'Investment Scenario'!Y98","v":0},{"$f":"'Investment Scenario'!Z98","v":0},{"$f":"'Investment Scenario'!AA98","v":0},{"$f":"'Investment Scenario'!AB98","v":0},{"$f":"'Investment Scenario'!AC98","v":0},{"$f":"'Investment Scenario'!AD98","v":0},{"$f":"'Investment Scenario'!AE98","v":0},{"$f":"'Investment Scenario'!AF98","v":0},{"$f":"'Investment Scenario'!AG98","v":0},{"$f":"'Investment Scenario'!AH98","v":0},{"$f":"'Investment Scenario'!AI98","v":0},{"$f":"'Investment Scenario'!AJ98","v":0},{"$f":"'Investment Scenario'!AK98","v":0},{"$f":"'Investment Scenario'!AL98","v":0},{"$f":"'Investment Scenario'!AM98","v":0},{"$f":"'Investment Scenario'!AN98","v":0},{"$f":"'Investment Scenario'!AO98","v":0},{"$f":"'Investment Scenario'!AP98","v":0},{"$f":"'Investment Scenario'!AQ98","v":0}]
["Roční prodej elektřiny celkem [GWh]/Total annual electricity sales (GWh)",{"$f":"'Investment Scenario'!B99","v":0}]
[]
["Ostatní tržby/Other sales:","Specifikujte typ tržby/Specify sales type:"]
["Ostatní tržby 1 [CZK/rok] (+)/Other sales 1 (CZK/year) (+)",{"$f":"'Investment Scenario'!B102","v":0},null,null,{"$f":"'Investment Scenario'!E102","v":0},{"$f":"'Investment Scenario'!F102","v":0},{"$f":"'Investment Scenario'!G102","v":0},{"$f":"'Investment Scenario'!H102","v":0},{"$f":"'Investment Scenario'!I102","v":0},{"$f":"'Investment Scenario'!J102","v":0},{"$f":"'Investment Scenario'!K102","v":0},{"$f":"'Investment Scenario'!L102","v":0},{"$f":"'Investment Scenario'!M102","v":0},{"$f":"'Investment Scenario'!N102","v":0},{"$f":"'Investment Scenario'!O102","v":0},{"$f":"'Investment Scenario'!P102","v":0},{"$f":"'Investment Scenario'!Q102","v":0},{"$f":"'Investment Scenario'!R102","v":0},{"$f":"'Investment Scenario'!S102","v":0},{"$f":"'Investment Scenario'!T102","v":0},{"$f":"'Investment Scenario'!U102","v":0},{"$f":"'Investment Scenario'!V102","v":0},{"$f":"'Investment Scenario'!W102","v":0},{"$f":"'Investment Scenario'!X102","v":0},{"$f":"'Investment Scenario'!Y102","v":0},{"$f":"'Investment Scenario'!Z102","v":0},{"$f":"'Investment Scenario'!AA102","v":0},{"$f":"'Investment Scenario'!AB102","v":0},{"$f":"'Investment Scenario'!AC102","v":0},{"$f":"'Investment Scenario'!AD102","v":0},{"$f":"'Investment Scenario'!AE102","v":0},{"$f":"'Investment Scenario'!AF102","v":0},{"$f":"'Investment Scenario'!AG102","v":0},{"$f":"'Investment Scenario'!AH102","v":0},{"$f":"'Investment Scenario'!AI102","v":0},{"$f":"'Investment Scenario'!AJ102","v":0},{"$f":"'Investment Scenario'!AK102","v":0},{"$f":"'Investment Scenario'!AL102","v":0},{"$f":"'Investment Scenario'!AM102","v":0},{"$f":"'Investment Scenario'!AN102","v":0},{"$f":"'Investment Scenario'!AO102","v":0},{"$f":"'Investment Scenario'!AP102","v":0},{"$f":"'Investment Scenario'!AQ102","v":0}]
["Ostatní tržby 2 [CZK/rok] (+)/Other sales 2 (CZK/year) (+)",{"$f":"'Investment Scenario'!B103","v":0},null,null,{"$f":"'Investment Scenario'!E103","v":0},{"$f":"'Investment Scenario'!F103","v":0},{"$f":"'Investment Scenario'!G103","v":0},{"$f":"'Investment Scenario'!H103","v":0},{"$f":"'Investment Scenario'!I103","v":0},{"$f":"'Investment Scenario'!J103","v":0},{"$f":"'Investment Scenario'!K103","v":0},{"$f":"'Investment Scenario'!L103","v":0},{"$f":"'Investment Scenario'!M103","v":0},{"$f":"'Investment Scenario'!N103","v":0},{"$f":"'Investment Scenario'!O103","v":0},{"$f":"'Investment Scenario'!P103","v":0},{"$f":"'Investment Scenario'!Q103","v":0},{"$f":"'Investment Scenario'!R103","v":0},{"$f":"'Investment Scenario'!S103","v":0},{"$f":"'Investment Scenario'!T103","v":0},{"$f":"'Investment Scenario'!U103","v":0},{"$f":"'Investment Scenario'!V103","v":0},{"$f":"'Investment Scenario'!W103","v":0},{"$f":"'Investment Scenario'!X103","v":0},{"$f":"'Investment Scenario'!Y103","v":0},{"$f":"'Investment Scenario'!Z103","v":0},{"$f":"'Investment Scenario'!AA103","v":0},{"$f":"'Investment Scenario'!AB103","v":0},{"$f":"'Investment Scenario'!AC103","v":0},{"$f":"'Investment Scenario'!AD103","v":0},{"$f":"'Investment Scenario'!AE103","v":0},{"$f":"'Investment Scenario'!AF103","v":0},{"$f":"'Investment Scenario'!AG103","v":0},{"$f":"'Investment Scenario'!AH103","v":0},{"$f":"'Investment Scenario'!AI103","v":0},{"$f":"'Investment Scenario'!AJ103","v":0},{"$f":"'Investment Scenario'!AK103","v":0},{"$f":"'Investment Scenario'!AL103","v":0},{"$f":"'Investment Scenario'!AM103","v":0},{"$f":"'Investment Scenario'!AN103","v":0},{"$f":"'Investment Scenario'!AO103","v":0},{"$f":"'Investment Scenario'!AP103","v":0},{"$f":"'Investment Scenario'!AQ103","v":0}]
["Ostatní tržby 3 [CZK/rok] (+)/Other sales 3 (CZK/year) (+)",{"$f":"'Investment Scenario'!B104","v":0},null,null,{"$f":"'Investment Scenario'!E104","v":0},{"$f":"'Investment Scenario'!F104","v":0},{"$f":"'Investment Scenario'!G104","v":0},{"$f":"'Investment Scenario'!H104","v":0},{"$f":"'Investment Scenario'!I104","v":0},{"$f":"'Investment Scenario'!J104","v":0},{"$f":"'Investment Scenario'!K104","v":0},{"$f":"'Investment Scenario'!L104","v":0},{"$f":"'Investment Scenario'!M104","v":0},{"$f":"'Investment Scenario'!N104","v":0},{"$f":"'Investment Scenario'!O104","v":0},{"$f":"'Investment Scenario'!P104","v":0},{"$f":"'Investment Scenario'!Q104","v":0},{"$f":"'Investment Scenario'!R104","v":0},{"$f":"'Investment Scenario'!S104","v":0},{"$f":"'Investment Scenario'!T104","v":0},{"$f":"'Investment Scenario'!U104","v":0},{"$f":"'Investment Scenario'!V104","v":0},{"$f":"'Investment Scenario'!W104","v":0},{"$f":"'Investment Scenario'!X104","v":0},{"$f":"'Investment Scenario'!Y104","v":0},{"$f":"'Investment Scenario'!Z104","v":0},{"$f":"'Investment Scenario'!AA104","v":0},{"$f":"'Investment Scenario'!AB104","v":0},{"$f":"'Investment Scenario'!AC104","v":0},{"$f":"'Investment Scenario'!AD104","v":0},{"$f":"'Investment Scenario'!AE104","v":0},{"$f":"'Investment Scenario'!AF104","v":0},{"$f":"'Investment Scenario'!AG104","v":0},{"$f":"'Investment Scenario'!AH104","v":0},{"$f":"'Investment Scenario'!AI104","v":0},{"$f":"'Investment Scenario'!AJ104","v":0},{"$f":"'Investment Scenario'!AK104","v":0},{"$f":"'Investment Scenario'!AL104","v":0},{"$f":"'Investment Scenario'!AM104","v":0},{"$f":"'Investment Scenario'!AN104","v":0},{"$f":"'Investment Scenario'!AO104","v":0},{"$f":"'Investment Scenario'!AP104","v":0},{"$f":"'Investment Scenario'!AQ104","v":0}]
["Ostatní tržby 4 [CZK/rok] (+)/Other sales 4 (CZK/year) (+)",{"$f":"'Investment Scenario'!B105","v":0},null,null,{"$f":"'Investment Scenario'!E105","v":0},{"$f":"'Investment Scenario'!F105","v":0},{"$f":"'Investment Scenario'!G105","v":0},{"$f":"'Investment Scenario'!H105","v":0},{"$f":"'Investment Scenario'!I105","v":0},{"$f":"'Investment Scenario'!J105","v":0},{"$f":"'Investment Scenario'!K105","v":0},{"$f":"'Investment Scenario'!L105","v":0},{"$f":"'Investment Scenario'!M105","v":0},{"$f":"'Investment Scenario'!N105","v":0},{"$f":"'Investment Scenario'!O105","v":0},{"$f":"'Investment Scenario'!P105","v":0},{"$f":"'Investment Scenario'!Q105","v":0},{"$f":"'Investment Scenario'!R105","v":0},{"$f":"'Investment Scenario'!S105","v":0},{"$f":"'Investment Scenario'!T105","v":0},{"$f":"'Investment Scenario'!U105","v":0},{"$f":"'Investment Scenario'!V105","v":0},{"$f":"'Investment Scenario'!W105","v":0},{"$f":"'Investment Scenario'!X105","v":0},{"$f":"'Investment Scenario'!Y105","v":0},{"$f":"'Investment Scenario'!Z105","v":0},{"$f":"'Investment Scenario'!AA105","v":0},{"$f":"'Investment Scenario'!AB105","v":0},{"$f":"'Investment Scenario'!AC105","v":0},{"$f":"'Investment Scenario'!AD105","v":0},{"$f":"'Investment Scenario'!AE105","v":0},{"$f":"'Investment Scenario'!AF105","v":0},{"$f":"'Investment Scenario'!AG105","v":0},{"$f":"'Investment Scenario'!AH105","v":0},{"$f":"'Investment Scenario'!AI105","v":0},{"$f":"'Investment Scenario'!AJ105","v":0},{"$f":"'Investment Scenario'!AK105","v":0},{"$f":"'Investment Scenario'!AL105","v":0},{"$f":"'Investment Scenario'!AM105","v":0},{"$f":"'Investment Scenario'!AN105","v":0},{"$f":"'Investment Scenario'!AO105","v":0},{"$f":"'Investment Scenario'!AP105","v":0},{"$f":"'Investment Scenario'!AQ105","v":0}]
["Ostatní tržby 5 [CZK/rok] (+)/Other sales 5 (CZK/year) (+)",{"$f":"'Investment Scenario'!B106","v":0},null,null,{"$f":"'Investment Scenario'!E106","v":0},{"$f":"'Investment Scenario'!F106","v":0},{"$f":"'Investment Scenario'!G106","v":0},{"$f":"'Investment Scenario'!H106","v":0},{"$f":"'Investment Scenario'!I106","v":0},{"$f":"'Investment Scenario'!J106","v":0},{"$f":"'Investment Scenario'!K106","v":0},{"$f":"'Investment Scenario'!L106","v":0},{"$f":"'Investment Scenario'!M106","v":0},{"$f":"'Investment Scenario'!N106","v":0},{"$f":"'Investment Scenario'!O106","v":0},{"$f":"'Investment Scenario'!P106","v":0},{"$f":"'Investment Scenario'!Q106","v":0},{"$f":"'Investment Scenario'!R106","v":0},{"$f":"'Investment Scenario'!S106","v":0},{"$f":"'Investment Scenario'!T106","v":0},{"$f":"'Investment Scenario'!U106","v":0},{"$f":"'Investment Scenario'!V106","v":0},{"$f":"'Investment Scenario'!W106","v":0},{"$f":"'Investment Scenario'!X106","v":0},{"$f":"'Investment Scenario'!Y106","v":0},{"$f":"'Investment Scenario'!Z106","v":0},{"$f":"'Investment Scenario'!AA106","v":0},{"$f":"'Investment Scenario'!AB106","v":0},{"$f":"'Investment Scenario'!AC106","v":0},{"$f":"'Investment Scenario'!AD106","v":0},{"$f":"'Investment Scenario'!AE106","v":0},{"$f":"'Investment Scenario'!AF106","v":0},{"$f":"'Investment Scenario'!AG106","v":0},{"$f":"'Investment Scenario'!AH106","v":0},{"$f":"'Investment Scenario'!AI106","v":0},{"$f":"'Investment Scenario'!AJ106","v":0},{"$f":"'Investment Scenario'!AK106","v":0},{"$f":"'Investment Scenario'!AL106","v":0},{"$f":"'Investment Scenario'!AM106","v":0},{"$f":"'Investment Scenario'!AN106","v":0},{"$f":"'Investment Scenario'!AO106","v":0},{"$f":"'Investment Scenario'!AP106","v":0},{"$f":"'Investment Scenario'!AQ106","v":0}]
["Ostatní tržby 6 [CZK/rok] (+)/Other sales 6 (CZK/year) (+)",{"$f":"'Investment Scenario'!B107","v":0},null,null,{"$f":"'Investment Scenario'!E107","v":0},{"$f":"'Investment Scenario'!F107","v":0},{"$f":"'Investment Scenario'!G107","v":0},{"$f":"'Investment Scenario'!H107","v":0},{"$f":"'Investment Scenario'!I107","v":0},{"$f":"'Investment Scenario'!J107","v":0},{"$f":"'Investment Scenario'!K107","v":0},{"$f":"'Investment Scenario'!L107","v":0},{"$f":"'Investment Scenario'!M107","v":0},{"$f":"'Investment Scenario'!N107","v":0},{"$f":"'Investment Scenario'!O107","v":0},{"$f":"'Investment Scenario'!P107","v":0},{"$f":"'Investment Scenario'!Q107","v":0},{"$f":"'Investment Scenario'!R107","v":0},{"$f":"'Investment Scenario'!S107","v":0},{"$f":"'Investment Scenario'!T107","v":0},{"$f":"'Investment Scenario'!U107","v":0},{"$f":"'Investment Scenario'!V107","v":0},{"$f":"'Investment Scenario'!W107","v":0},{"$f":"'Investment Scenario'!X107","v":0},{"$f":"'Investment Scenario'!Y107","v":0},{"$f":"'Investment Scenario'!Z107","v":0},{"$f":"'Investment Scenario'!AA107","v":0},{"$f":"'Investment Scenario'!AB107","v":0},{"$f":"'Investment Scenario'!AC107","v":0},{"$f":"'Investment Scenario'!AD107","v":0},{"$f":"'Investment Scenario'!AE107","v":0},{"$f":"'Investment Scenario'!AF107","v":0},{"$f":"'Investment Scenario'!AG107","v":0},{"$f":"'Investment Scenario'!AH107","v":0},{"$f":"'Investment Scenario'!AI107","v":0},{"$f":"'Investment Scenario'!AJ107","v":0},{"$f":"'Investment Scenario'!AK107","v":0},{"$f":"'Investment Scenario'!AL107","v":0},{"$f":"'Investment Scenario'!AM107","v":0},{"$f":"'Investment Scenario'!AN107","v":0},{"$f":"'Investment Scenario'!AO107","v":0},{"$f":"'Investment Scenario'!AP107","v":0},{"$f":"'Investment Scenario'!AQ107","v":0}]
["Ostatní tržby 7 [CZK/rok] (+)/Other sales 7 (CZK/year) (+)",{"$f":"'Investment Scenario'!B108","v":0},null,null,{"$f":"'Investment Scenario'!E108","v":0},{"$f":"'Investment Scenario'!F108","v":0},{"$f":"'Investment Scenario'!G108","v":0},{"$f":"'Investment Scenario'!H108","v":0},{"$f":"'Investment Scenario'!I108","v":0},{"$f":"'Investment Scenario'!J108","v":0},{"$f":"'Investment Scenario'!K108","v":0},{"$f":"'Investment Scenario'!L108","v":0},{"$f":"'Investment Scenario'!M108","v":0},{"$f":"'Investment Scenario'!N108","v":0},{"$f":"'Investment Scenario'!O108","v":0},{"$f":"'Investment Scenario'!P108","v":0},{"$f":"'Investment Scenario'!Q108","v":0},{"$f":"'Investment Scenario'!R108","v":0},{"$f":"'Investment Scenario'!S108","v":0},{"$f":"'Investment Scenario'!T108","v":0},{"$f":"'Investment Scenario'!U108","v":0},{"$f":"'Investment Scenario'!V108","v":0},{"$f":"'Investment Scenario'!W108","v":0},{"$f":"'Investment Scenario'!X108","v":0},{"$f":"'Investment Scenario'!Y108","v":0},{"$f":"'Investment Scenario'!Z108","v":0},{"$f":"'Investment Scenario'!AA108","v":0},{"$f":"'Investment Scenario'!AB108","v":0},{"$f":"'Investment Scenario'!AC108","v":0},{"$f":"'Investment Scenario'!AD108","v":0},{"$f":"'Investment Scenario'!AE108","v":0},{"$f":"'Investment Scenario'!AF108","v":0},{"$f":"'Investment Scenario'!AG108","v":0},{"$f":"'Investment Scenario'!AH108","v":0},{"$f":"'Investment Scenario'!AI108","v":0},{"$f":"'Investment Scenario'!AJ108","v":0},{"$f":"'Investment Scenario'!AK108","v":0},{"$f":"'Investment Scenario'!AL108","v":0},{"$f":"'Investment Scenario'!AM108","v":0},{"$f":"'Investment Scenario'!AN108","v":0},{"$f":"'Investment Scenario'!AO108","v":0},{"$f":"'Investment Scenario'!AP108","v":0},{"$f":"'Investment Scenario'!AQ108","v":0}]
["Ostatní tržby 8 [CZK/rok] (+)/Other sales 8 (CZK/year) (+)",{"$f":"'Investment Scenario'!B109","v":0},null,null,{"$f":"'Investment Scenario'!E109","v":0},{"$f":"'Investment Scenario'!F109","v":0},{"$f":"'Investment Scenario'!G109","v":0},{"$f":"'Investment Scenario'!H109","v":0},{"$f":"'Investment Scenario'!I109","v":0},{"$f":"'Investment Scenario'!J109","v":0},{"$f":"'Investment Scenario'!K109","v":0},{"$f":"'Investment Scenario'!L109","v":0},{"$f":"'Investment Scenario'!M109","v":0},{"$f":"'Investment Scenario'!N109","v":0},{"$f":"'Investment Scenario'!O109","v":0},{"$f":"'Investment Scenario'!P109","v":0},{"$f":"'Investment Scenario'!Q109","v":0},{"$f":"'Investment Scenario'!R109","v":0},{"$f":"'Investment Scenario'!S109","v":0},{"$f":"'Investment Scenario'!T109","v":0},{"$f":"'Investment Scenario'!U109","v":0},{"$f":"'Investment Scenario'!V109","v":0},{"$f":"'Investment Scenario'!W109","v":0},{"$f":"'Investment Scenario'!X109","v":0},{"$f":"'Investment Scenario'!Y109","v":0},{"$f":"'Investment Scenario'!Z109","v":0},{"$f":"'Investment Scenario'!AA109","v":0},{"$f":"'Investment Scenario'!AB109","v":0},{"$f":"'Investment Scenario'!AC109","v":0},{"$f":"'Investment Scenario'!AD109","v":0},{"$f":"'Investment Scenario'!AE109","v":0},{"$f":"'Investment Scenario'!AF109","v":0},{"$f":"'Investment Scenario'!AG109","v":0},{"$f":"'Investment Scenario'!AH109","v":0},{"$f":"'Investment Scenario'!AI109","v":0},{"$f":"'Investment Scenario'!AJ109","v":0},{"$f":"'Investment Scenario'!AK109","v":0},{"$f":"'Investment Scenario'!AL109","v":0},{"$f":"'Investment Scenario'!AM109","v":0},{"$f":"'Investment Scenario'!AN109","v":0},{"$f":"'Investment Scenario'!AO109","v":0},{"$f":"'Investment Scenario'!AP109","v":0},{"$f":"'Investment Scenario'!AQ109","v":0}]
["Ostatní tržby 9 [CZK/rok] (+)/Other sales 9 (CZK/year) (+)",{"$f":"'Investment Scenario'!B110","v":0},null,null,{"$f":"'Investment Scenario'!E110","v":0},{"$f":"'Investment Scenario'!F110","v":0},{"$f":"'Investment Scenario'!G110","v":0},{"$f":"'Investment Scenario'!H110","v":0},{"$f":"'Investment Scenario'!I110","v":0},{"$f":"'Investment Scenario'!J110","v":0},{"$f":"'Investment Scenario'!K110","v":0},{"$f":"'Investment Scenario'!L110","v":0},{"$f":"'Investment Scenario'!M110","v":0},{"$f":"'Investment Scenario'!N110","v":0},{"$f":"'Investment Scenario'!O110","v":0},{"$f":"'Investment Scenario'!P110","v":0},{"$f":"'Investment Scenario'!Q110","v":0},{"$f":"'Investment Scenario'!R110","v":0},{"$f":"'Investment Scenario'!S110","v":0},{"$f":"'Investment Scenario'!T110","v":0},{"$f":"'Investment Scenario'!U110","v":0},{"$f":"'Investment Scenario'!V110","v":0},{"$f":"'Investment Scenario'!W110","v":0},{"$f":"'Investment Scenario'!X110","v":0},{"$f":"'Investment Scenario'!Y110","v":0},{"$f":"'Investment Scenario'!Z110","v":0},{"$f":"'Investment Scenario'!AA110","v":0},{"$f":"'Investment Scenario'!AB110","v":0},{"$f":"'Investment Scenario'!AC110","v":0},{"$f":"'Investment Scenario'!AD110","v":0},{"$f":"'Investment Scenario'!AE110","v":0},{"$f":"'Investment Scenario'!AF110","v":0},{"$f":"'Investment Scenario'!AG110","v":0},{"$f":"'Investment Scenario'!AH110","v":0},{"$f":"'Investment Scenario'!AI110","v":0},{"$f":"'Investment Scenario'!AJ110","v":0},{"$f":"'Investment Scenario'!AK110","v":0},{"$f":"'Investment Scenario'!AL110","v":0},{"$f":"'Investment Scenario'!AM110","v":0},{"$f":"'Investment Scenario'!AN110","v":0},{"$f":"'Investment Scenario'!AO110","v":0},{"$f":"'Investment Scenario'!AP110","v":0},{"$f":"'Investment Scenario'!AQ110","v":0}]
["Ostatní tržby 10 [CZK/rok] (+)/Other sales 10 (CZK/year) (+)",{"$f":"'Investment Scenario'!B111","v":0},null,null,{"$f":"'Investment Scenario'!E111","v":0},{"$f":"'Investment Scenario'!F111","v":0},{"$f":"'Investment Scenario'!G111","v":0},{"$f":"'Investment Scenario'!H111","v":0},{"$f":"'Investment Scenario'!I111","v":0},{"$f":"'Investment Scenario'!J111","v":0},{"$f":"'Investment Scenario'!K111","v":0},{"$f":"'Investment Scenario'!L111","v":0},{"$f":"'Investment Scenario'!M111","v":0},{"$f":"'Investment Scenario'!N111","v":0},{"$f":"'Investment Scenario'!O111","v":0},{"$f":"'Investment Scenario'!P111","v":0},{"$f":"'Investment Scenario'!Q111","v":0},{"$f":"'Investment Scenario'!R111","v":0},{"$f":"'Investment Scenario'!S111","v":0},{"$f":"'Investment Scenario'!T111","v":0},{"$f":"'Investment Scenario'!U111","v":0},{"$f":"'Investment Scenario'!V111","v":0},{"$f":"'Investment Scenario'!W111","v":0},{"$f":"'Investment Scenario'!X111","v":0},{"$f":"'Investment Scenario'!Y111","v":0},{"$f":"'Investment Scenario'!Z111","v":0},{"$f":"'Investment Scenario'!AA111","v":0},{"$f":"'Investment Scenario'!AB111","v":0},{"$f":"'Investment Scenario'!AC111","v":0},{"$f":"'Investment Scenario'!AD111","v":0},{"$f":"'Investment Scenario'!AE111","v":0},{"$f":"'Investment Scenario'!AF111","v":0},{"$f":"'Investment Scenario'!AG111","v":0},{"$f":"'Investment Scenario'!AH111","v":0},{"$f":"'Investment Scenario'!AI111","v":0},{"$f":"'Investment Scenario'!AJ111","v":0},{"$f":"'Investment Scenario'!AK111","v":0},{"$f":"'Investment Scenario'!AL111","v":0},{"$f":"'Investment Scenario'!AM111","v":0},{"$f":"'Investment Scenario'!AN111","v":0},{"$f":"'Investment Scenario'!AO111","v":0},{"$f":"'Investment Scenario'!AP111","v":0},{"$f":"'Investment Scenario'!AQ111","v":0}]
["Ostatní tržby 11 [CZK/rok] (+)/Other sales 11 (CZK/year) (+)",{"$f":"'Investment Scenario'!B112","v":0},null,null,{"$f":"'Investment Scenario'!E112","v":0},{"$f":"'Investment Scenario'!F112","v":0},{"$f":"'Investment Scenario'!G112","v":0},{"$f":"'Investment Scenario'!H112","v":0},{"$f":"'Investment Scenario'!I112","v":0},{"$f":"'Investment Scenario'!J112","v":0},{"$f":"'Investment Scenario'!K112","v":0},{"$f":"'Investment Scenario'!L112","v":0},{"$f":"'Investment Scenario'!M112","v":0},{"$f":"'Investment Scenario'!N112","v":0},{"$f":"'Investment Scenario'!O112","v":0},{"$f":"'Investment Scenario'!P112","v":0},{"$f":"'Investment Scenario'!Q112","v":0},{"$f":"'Investment Scenario'!R112","v":0},{"$f":"'Investment Scenario'!S112","v":0},{"$f":"'Investment Scenario'!T112","v":0},{"$f":"'Investment Scenario'!U112","v":0},{"$f":"'Investment Scenario'!V112","v":0},{"$f":"'Investment Scenario'!W112","v":0},{"$f":"'Investment Scenario'!X112","v":0},{"$f":"'Investment Scenario'!Y112","v":0},{"$f":"'Investment Scenario'!Z112","v":0},{"$f":"'Investment Scenario'!AA112","v":0},{"$f":"'Investment Scenario'!AB112","v":0},{"$f":"'Investment Scenario'!AC112","v":0},{"$f":"'Investment Scenario'!AD112","v":0},{"$f":"'Investment Scenario'!AE112","v":0},{"$f":"'Investment Scenario'!AF112","v":0},{"$f":"'Investment Scenario'!AG112","v":0},{"$f":"'Investment Scenario'!AH112","v":0},{"$f":"'Investment Scenario'!AI112","v":0},{"$f":"'Investment Scenario'!AJ112","v":0},{"$f":"'Investment Scenario'!AK112","v":0},{"$f":"'Investment Scenario'!AL112","v":0},{"$f":"'Investment Scenario'!AM112","v":0},{"$f":"'Investment Scenario'!AN112","v":0},{"$f":"'Investment Scenario'!AO112","v":0},{"$f":"'Investment Scenario'!AP112","v":0},{"$f":"'Investment Scenario'!AQ112","v":0}]
["Ostatní tržby 12 [CZK/rok] (+)/Other sales 12 (CZK/year) (+)",{"$f":"'Investment Scenario'!B113","v":0},null,null,{"$f":"'Investment Scenario'!E113","v":0},{"$f":"'Investment Scenario'!F113","v":0},{"$f":"'Investment Scenario'!G113","v":0},{"$f":"'Investment Scenario'!H113","v":0},{"$f":"'Investment Scenario'!I113","v":0},{"$f":"'Investment Scenario'!J113","v":0},{"$f":"'Investment Scenario'!K113","v":0},{"$f":"'Investment Scenario'!L113","v":0},{"$f":"'Investment Scenario'!M113","v":0},{"$f":"'Investment Scenario'!N113","v":0},{"$f":"'Investment Scenario'!O113","v":0},{"$f":"'Investment Scenario'!P113","v":0},{"$f":"'Investment Scenario'!Q113","v":0},{"$f":"'Investment Scenario'!R113","v":0},{"$f":"'Investment Scenario'!S113","v":0},{"$f":"'Investment Scenario'!T113","v":0},{"$f":"'Investment Scenario'!U113","v":0},{"$f":"'Investment Scenario'!V113","v":0},{"$f":"'Investment Scenario'!W113","v":0},{"$f":"'Investment Scenario'!X113","v":0},{"$f":"'Investment Scenario'!Y113","v":0},{"$f":"'Investment Scenario'!Z113","v":0},{"$f":"'Investment Scenario'!AA113","v":0},{"$f":"'Investment Scenario'!AB113","v":0},{"$f":"'Investment Scenario'!AC113","v":0},{"$f":"'Investment Scenario'!AD113","v":0},{"$f":"'Investment Scenario'!AE113","v":0},{"$f":"'Investment Scenario'!AF113","v":0},{"$f":"'Investment Scenario'!AG113","v":0},{"$f":"'Investment Scenario'!AH113","v":0},{"$f":"'Investment Scenario'!AI113","v":0},{"$f":"'Investment Scenario'!AJ113","v":0},{"$f":"'Investment Scenario'!AK113","v":0},{"$f":"'Investment Scenario'!AL113","v":0},{"$f":"'Investment Scenario'!AM113","v":0},{"$f":"'Investment Scenario'!AN113","v":0},{"$f":"'Investment Scenario'!AO113","v":0},{"$f":"'Investment Scenario'!AP113","v":0},{"$f":"'Investment Scenario'!AQ113","v":0}]
["Ostatní tržby [CZK/rok] (+)/Other sales [CZK/year] (+)",{"$f":"IF(SUM(E106:AQ106)=SUM(E94:AQ105),\"součet v pořádku / sum is OK\",\"součet ostatní tržby nesedí\")","v":"součet v pořádku / sum is OK"},null,null,{"$f":"'Investment Scenario'!E114","v":0},{"$f":"'Investment Scenario'!F114","v":0},{"$f":"'Investment Scenario'!G114","v":0},{"$f":"'Investment Scenario'!H114","v":0},{"$f":"'Investment Scenario'!I114","v":0},{"$f":"'Investment Scenario'!J114","v":0},{"$f":"'Investment Scenario'!K114","v":0},{"$f":"'Investment Scenario'!L114","v":0},{"$f":"'Investment Scenario'!M114","v":0},{"$f":"'Investment Scenario'!N114","v":0},{"$f":"'Investment Scenario'!O114","v":0},{"$f":"'Investment Scenario'!P114","v":0},{"$f":"'Investment Scenario'!Q114","v":0},{"$f":"'Investment Scenario'!R114","v":0},{"$f":"'Investment Scenario'!S114","v":0},{"$f":"'Investment Scenario'!T114","v":0},{"$f":"'Investment Scenario'!U114","v":0},{"$f":"'Investment Scenario'!V114","v":0},{"$f":"'Investment Scenario'!W114","v":0},{"$f":"'Investment Scenario'!X114","v":0},{"$f":"'Investment Scenario'!Y114","v":0},{"$f":"'Investment Scenario'!Z114","v":0},{"$f":"'Investment Scenario'!AA114","v":0},{"$f":"'Investment Scenario'!AB114","v":0},{"$f":"'Investment Scenario'!AC114","v":0},{"$f":"'Investment Scenario'!AD114","v":0},{"$f":"'Investment Scenario'!AE114","v":0},{"$f":"'Investment Scenario'!AF114","v":0},{"$f":"'Investment Scenario'!AG114","v":0},{"$f":"'Investment Scenario'!AH114","v":0},{"$f":"'Investment Scenario'!AI114","v":0},{"$f":"'Investment Scenario'!AJ114","v":0},{"$f":"'Investment Scenario'!AK114","v":0},{"$f":"'Investment Scenario'!AL114","v":0},{"$f":"'Investment Scenario'!AM114","v":0},{"$f":"'Investment Scenario'!AN114","v":0},{"$f":"'Investment Scenario'!AO114","v":0},{"$f":"'Investment Scenario'!AP114","v":0},{"$f":"'Investment Scenario'!AQ114","v":0}]

{"sheet":"FinAnalysis_with FUNDING GAP","index":5,"n_rows":56,"n_cols":44,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,"FinAnalýza/Fin analysis",null,null,null,{"$f":"'Investment Scenario'!E14","v":0},{"$f":"'Investment Scenario'!F14","v":1},{"$f":"'Investment Scenario'!G14","v":2},{"$f":"'Investment Scenario'!H14","v":3},{"$f":"'Investment Scenario'!I14","v":4},{"$f":"'Investment Scenario'!J14","v":5},{"$f":"'Investment Scenario'!K14","v":6},{"$f":"'Investment Scenario'!L14","v":7},{"$f":"'Investment Scenario'!M14","v":8},{"$f":"'Investment Scenario'!N14","v":9},{"$f":"'Investment Scenario'!O14","v":10},{"$f":"'Investment Scenario'!P14","v":11},{"$f":"'Investment Scenario'!Q14","v":12},{"$f":"'Investment Scenario'!R14","v":13},{"$f":"'Investment Scenario'!S14","v":14},{"$f":"'Investment Scenario'!T14","v":15},{"$f":"'Investment Scenario'!U14","v":16},{"$f":"'Investment Scenario'!V14","v":17},{"$f":"'Investment Scenario'!W14","v":18},{"$f":"'Investment Scenario'!X14","v":19},{"$f":"'Investment Scenario'!Y14","v":20},{"$f":"'Investment Scenario'!Z14","v":21},{"$f":"'Investment Scenario'!AA14","v":22},{"$f":"'Investment Scenario'!AB14","v":23},{"$f":"'Investment Scenario'!AC14","v":24},{"$f":"'Investment Scenario'!AD14","v":25},{"$f":"'Investment Scenario'!AE14","v":26},{"$f":"'Investment Scenario'!AF14","v":27},{"$f":"'Investment Scenario'!AG14","v":28},{"$f":"'Investment Scenario'!AH14","v":29},{"$f":"'Investment Scenario'!AI14","v":30},{"$f":"'Investment Scenario'!AJ14","v":31},{"$f":"'Investment Scenario'!AK14","v":32},{"$f":"'Investment Scenario'!AL14","v":33},{"$f":"'Investment Scenario'!AM14","v":34},{"$f":"'Investment Scenario'!AN14","v":35},{"$f":"'Investment Scenario'!AO14","v":36},{"$f":"'Investment Scenario'!AP14","v":37},{"$f":"'Investment Scenario'!AQ14","v":38}]
[]
[null,"Operation Year / Rok provozu","rok",null,null,{"$f":"'Investment Scenario'!E16","v":0},{"$f":"'Investment Scenario'!F16","v":0},{"$f":"'Investment Scenario'!G16","v":0},{"$f":"'Investment Scenario'!H16","v":0},{"$f":"'Investment Scenario'!I16","v":0},{"$f":"'Investment Scenario'!J16","v":0},{"$f":"'Investment Scenario'!K16","v":0},{"$f":"'Investment Scenario'!L16","v":0},{"$f":"'Investment Scenario'!M16","v":0},{"$f":"'Investment Scenario'!N16","v":0},{"$f":"'Investment Scenario'!O16","v":0},{"$f":"'Investment Scenario'!P16","v":0},{"$f":"'Investment Scenario'!Q16","v":0},{"$f":"'Investment Scenario'!R16","v":0},{"$f":"'Investment Scenario'!S16","v":0},{"$f":"'Investment Scenario'!T16","v":0},{"$f":"'Investment Scenario'!U16","v":0},{"$f":"'Investment Scenario'!V16","v":0},{"$f":"'Investment Scenario'!W16","v":0},{"$f":"'Investment Scenario'!X16","v":0},{"$f":"'Investment Scenario'!Y16","v":0},{"$f":"'Investment Scenario'!Z16","v":0},{"$f":"'Investment Scenario'!AA16","v":0},{"$f":"'Investment Scenario'!AB16","v":0},{"$f":"'Investment Scenario'!AC16","v":0},{"$f":"'Investment Scenario'!AD16","v":0},{"$f":"'Investment Scenario'!AE16","v":0},{"$f":"'Investment Scenario'!AF16","v":0},{"$f":"'Investment Scenario'!AG16","v":0},{"$f":"'Investment Scenario'!AH16","v":0},{"$f":"'Investment Scenario'!AI16","v":0},{"$f":"'Investment Scenario'!AJ16","v":0},{"$f":"'Investment Scenario'!AK16","v":0},{"$f":"'Investment Scenario'!AL16","v":0},{"$f":"'Investment Scenario'!AM16","v":0},{"$f":"'Investment Scenario'!AN16","v":0},{"$f":"'Investment Scenario'!AO16","v":0},{"$f":"'Investment Scenario'!AP16","v":0},{"$f":"'Investment Scenario'!AQ16","v":0}]
[]
[null,"Vyrobené teplo z vlastních zdrojů / Heat production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!$B$30,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!$B$30,\"\")","v":""}]
[null,"Dodané teplo do výroby z externích zdrojů / Heat delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Funding Gap'!E62,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!F62,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!G62,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!H62,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!I62,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!J62,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!K62,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!L62,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!M62,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!N62,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!O62,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!P62,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!Q62,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!R62,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!S62,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!T62,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!U62,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!V62,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!W62,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!X62,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!Y62,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!Z62,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!AA62,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!AB62,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!AC62,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!AD62,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!AE62,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!AF62,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!AG62,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!AH62,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!AI62,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!AJ62,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!AK62,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!AL62,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!AM62,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!AN62,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!AO62,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!AP62,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!AQ62,\"\")","v":""}]
[null,"Prodané teplo z vlastních zdrojů / Heat sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(G$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(H$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(I$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(J$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(K$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(L$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(M$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(N$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(O$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(P$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(Q$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(R$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(S$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(T$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(U$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(V$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(W$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(X$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(Y$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(Z$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AA$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AB$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AC$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AD$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AE$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AF$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AG$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AH$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AI$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AK$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AL$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AM$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AN$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AO$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AP$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Funding Gap'!$B$89,\"\")","v":""},{"$f":"IF(AR$3>0,-'Funding Gap'!$B$89,\"\")","v":""}]
[null,"Dodané teplo do výroby celkem / Total heat delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F7+F6+F5,\"\")","v":""},{"$f":"IF(G$3>0,+G7+G6+G5,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR$3>0,+AR7+AR6+AR5,\"\")","v":""}]
[]
[null,"Vyrobená elektřina z vlastních zdrojů / Electricity production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!$B$31,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!$B$31,\"\")","v":""}]
[null,"Dodaná elektřina do výroby z externích zdrojů / Electricity delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,'Funding Gap'!E65,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!F65,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!G65,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!H65,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!I65,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!J65,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!K65,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!L65,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!M65,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!N65,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!O65,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!P65,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!Q65,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!R65,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!S65,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!T65,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!U65,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!V65,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!W65,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!X65,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!Y65,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!Z65,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!AA65,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!AB65,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!AC65,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!AD65,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!AE65,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!AF65,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!AG65,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!AH65,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!AI65,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!AJ65,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!AK65,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!AL65,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!AM65,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!AN65,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!AO65,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!AP65,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!AQ65,\"\")","v":""}]
[null,"Prodaná elektřina z vlastních zdrojů / Electricity sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(G$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(H$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(I$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(J$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(K$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(L$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(M$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(N$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(O$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(P$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(Q$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(R$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(S$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(T$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(U$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(V$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(W$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(X$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(Y$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(Z$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AA$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AB$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AC$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AD$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AE$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AF$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AG$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AH$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AI$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AK$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AL$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AM$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AN$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AO$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AP$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Funding Gap'!$B$91,\"\")","v":""},{"$f":"IF(AR$3>0,-'Funding Gap'!$B$91,\"\")","v":""}]
[null,"Dodaná elektřina do výroby celkem / Total electricity delivered to production","GWh",null,null,{"$f":"IF(F$3>0,SUM(F10:F12),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G10:G12),\"\")","v":""},"",{"$f":"IF(I$3>0,SUM(I10:I12),\"\")","v":""},"",{"$f":"IF(K$3>0,SUM(K10:K12),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L10:L12),\"\")","v":""},"","","","","","","","","","","","",{"$f":"IF(Y$3>0,SUM(Y10:Y12),\"\")","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
["Výnosy / Revenues"]
[null,"Prodej tepla / Heat sold","CZKm",null,null,{"$f":"IF(F$3>0,'Funding Gap'!$B$89*'Funding Gap'!E88/1000,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!$B$89*'Funding Gap'!F88/1000,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!$B$89*'Funding Gap'!G88/1000,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!$B$89*'Funding Gap'!H88/1000,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!$B$89*'Funding Gap'!I88/1000,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!$B$89*'Funding Gap'!J88/1000,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!$B$89*'Funding Gap'!K88/1000,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!$B$89*'Funding Gap'!L88/1000,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!$B$89*'Funding Gap'!M88/1000,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!$B$89*'Funding Gap'!N88/1000,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!$B$89*'Funding Gap'!O88/1000,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!$B$89*'Funding Gap'!P88/1000,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!$B$89*'Funding Gap'!Q88/1000,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!$B$89*'Funding Gap'!R88/1000,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!$B$89*'Funding Gap'!S88/1000,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!$B$89*'Funding Gap'!T88/1000,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!$B$89*'Funding Gap'!U88/1000,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!$B$89*'Funding Gap'!V88/1000,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!$B$89*'Funding Gap'!W88/1000,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!$B$89*'Funding Gap'!X88/1000,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!$B$89*'Funding Gap'!Y88/1000,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!$B$89*'Funding Gap'!Z88/1000,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!$B$89*'Funding Gap'!AA88/1000,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!$B$89*'Funding Gap'!AB88/1000,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!$B$89*'Funding Gap'!AC88/1000,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!$B$89*'Funding Gap'!AD88/1000,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!$B$89*'Funding Gap'!AE88/1000,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!$B$89*'Funding Gap'!AF88/1000,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!$B$89*'Funding Gap'!AG88/1000,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!$B$89*'Funding Gap'!AH88/1000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!$B$89*'Funding Gap'!AI88/1000,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!$B$89*'Funding Gap'!AJ88/1000,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!$B$89*'Funding Gap'!AK88/1000,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!$B$89*'Funding Gap'!AL88/1000,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!$B$89*'Funding Gap'!AM88/1000,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!$B$89*'Funding Gap'!AN88/1000,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!$B$89*'Funding Gap'!AO88/1000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!$B$89*'Funding Gap'!AP88/1000,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!$B$89*'Funding Gap'!AQ88/1000,\"\")","v":""}]
[null,"Prodej silové elektřiny / Electricity sold","CZKm",null,null,{"$f":"IF(F$3>0,'Funding Gap'!$B$91*'Funding Gap'!E90/1000,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!$B$91*'Funding Gap'!F90/1000,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!$B$91*'Funding Gap'!G90/1000,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!$B$91*'Funding Gap'!H90/1000,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!$B$91*'Funding Gap'!I90/1000,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!$B$91*'Funding Gap'!J90/1000,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!$B$91*'Funding Gap'!K90/1000,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!$B$91*'Funding Gap'!L90/1000,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!$B$91*'Funding Gap'!M90/1000,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!$B$91*'Funding Gap'!N90/1000,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!$B$91*'Funding Gap'!O90/1000,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!$B$91*'Funding Gap'!P90/1000,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!$B$91*'Funding Gap'!Q90/1000,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!$B$91*'Funding Gap'!R90/1000,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!$B$91*'Funding Gap'!S90/1000,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!$B$91*'Funding Gap'!T90/1000,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!$B$91*'Funding Gap'!U90/1000,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!$B$91*'Funding Gap'!V90/1000,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!$B$91*'Funding Gap'!W90/1000,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!$B$91*'Funding Gap'!X90/1000,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!$B$91*'Funding Gap'!Y90/1000,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!$B$91*'Funding Gap'!Z90/1000,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!$B$91*'Funding Gap'!AA90/1000,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!$B$91*'Funding Gap'!AB90/1000,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!$B$91*'Funding Gap'!AC90/1000,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!$B$91*'Funding Gap'!AD90/1000,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!$B$91*'Funding Gap'!AE90/1000,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!$B$91*'Funding Gap'!AF90/1000,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!$B$91*'Funding Gap'!AG90/1000,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!$B$91*'Funding Gap'!AH90/1000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!$B$91*'Funding Gap'!AI90/1000,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!$B$91*'Funding Gap'!AJ90/1000,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!$B$91*'Funding Gap'!AK90/1000,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!$B$91*'Funding Gap'!AL90/1000,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!$B$91*'Funding Gap'!AM90/1000,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!$B$91*'Funding Gap'!AN90/1000,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!$B$91*'Funding Gap'!AO90/1000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!$B$91*'Funding Gap'!AP90/1000,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!$B$91*'Funding Gap'!AQ90/1000,\"\")","v":""}]
[null,"Ostatní tržby / Other revenues","CZKm",null,null,{"$f":"IF(F$3>0,'Funding Gap'!E106/1000000,\"\")","v":""},{"$f":"IF(G$3>0,'Funding Gap'!F106/1000000,\"\")","v":""},{"$f":"IF(H$3>0,'Funding Gap'!G106/1000000,\"\")","v":""},{"$f":"IF(I$3>0,'Funding Gap'!H106/1000000,\"\")","v":""},{"$f":"IF(J$3>0,'Funding Gap'!I106/1000000,\"\")","v":""},{"$f":"IF(K$3>0,'Funding Gap'!J106/1000000,\"\")","v":""},{"$f":"IF(L$3>0,'Funding Gap'!K106/1000000,\"\")","v":""},{"$f":"IF(M$3>0,'Funding Gap'!L106/1000000,\"\")","v":""},{"$f":"IF(N$3>0,'Funding Gap'!M106/1000000,\"\")","v":""},{"$f":"IF(O$3>0,'Funding Gap'!N106/1000000,\"\")","v":""},{"$f":"IF(P$3>0,'Funding Gap'!O106/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,'Funding Gap'!P106/1000000,\"\")","v":""},{"$f":"IF(R$3>0,'Funding Gap'!Q106/1000000,\"\")","v":""},{"$f":"IF(S$3>0,'Funding Gap'!R106/1000000,\"\")","v":""},{"$f":"IF(T$3>0,'Funding Gap'!S106/1000000,\"\")","v":""},{"$f":"IF(U$3>0,'Funding Gap'!T106/1000000,\"\")","v":""},{"$f":"IF(V$3>0,'Funding Gap'!U106/1000000,\"\")","v":""},{"$f":"IF(W$3>0,'Funding Gap'!V106/1000000,\"\")","v":""},{"$f":"IF(X$3>0,'Funding Gap'!W106/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,'Funding Gap'!X106/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,'Funding Gap'!Y106/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,'Funding Gap'!Z106/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,'Funding Gap'!AA106/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,'Funding Gap'!AB106/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,'Funding Gap'!AC106/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,'Funding Gap'!AD106/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,'Funding Gap'!AE106/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,'Funding Gap'!AF106/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,'Funding Gap'!AG106/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,'Funding Gap'!AH106/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,'Funding Gap'!AI106/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,'Funding Gap'!AJ106/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,'Funding Gap'!AK106/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,'Funding Gap'!AL106/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,'Funding Gap'!AM106/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,'Funding Gap'!AN106/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,'Funding Gap'!AO106/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,'Funding Gap'!AP106/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,'Funding Gap'!AQ106/1000000,\"\")","v":""}]
[null,"Celkové výnosy / Total revenues","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F16:F18),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G16:G18),\"\")","v":""},"",{"$f":"IF(I$3>0,SUM(I16:I18),\"\")","v":""},"",{"$f":"IF(K$3>0,SUM(K16:K18),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L16:L18),\"\")","v":""},"","","","","","","","",{"$f":"IF(U$3>0,SUM(U16:U18),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Výdaje / Expenses"]
[null,"Palivo a spotřeba energie / Fuel and energy consumption (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!E75/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!F75/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!G75/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!H75/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!I75/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!J75/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!K75/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!L75/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!M75/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!N75/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!O75/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!P75/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!Q75/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!R75/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!S75/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!T75/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!U75/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!V75/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!W75/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!X75/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!Y75/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!Z75/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!AA75/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!AB75/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!AC75/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!AD75/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!AE75/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!AF75/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!AG75/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!AH75/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!AI75/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!AJ75/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!AK75/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!AL75/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!AM75/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!AN75/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!AO75/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!AP75/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!AQ75/1000000,\"\")","v":""}]
[null,"CO2 / CO2 (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!E78/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!F78/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!G78/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!H78/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!I78/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!J78/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!K78/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!L78/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!M78/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!N78/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!O78/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!P78/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!Q78/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!R78/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!S78/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!T78/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!U78/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!V78/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!W78/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!X78/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!Y78/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!Z78/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!AA78/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!AB78/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!AC78/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!AD78/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!AE78/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!AF78/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!AG78/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!AH78/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!AI78/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!AJ78/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!AK78/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!AL78/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!AM78/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!AN78/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!AO78/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!AP78/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!AQ78/1000000,\"\")","v":""}]
[null,"Ostatní provozní výdaje / Other OpEx (-)","CZKm",null,null,{"$f":"IF(F$3>0,-'Investment Scenario'!E93/1000000,\"\")","v":""},{"$f":"IF(G$3>0,-'Investment Scenario'!F93/1000000,\"\")","v":""},{"$f":"IF(H$3>0,-'Investment Scenario'!G93/1000000,\"\")","v":""},{"$f":"IF(I$3>0,-'Investment Scenario'!H93/1000000,\"\")","v":""},{"$f":"IF(J$3>0,-'Investment Scenario'!I93/1000000,\"\")","v":""},{"$f":"IF(K$3>0,-'Investment Scenario'!J93/1000000,\"\")","v":""},{"$f":"IF(L$3>0,-'Investment Scenario'!K93/1000000,\"\")","v":""},{"$f":"IF(M$3>0,-'Investment Scenario'!L93/1000000,\"\")","v":""},{"$f":"IF(N$3>0,-'Investment Scenario'!M93/1000000,\"\")","v":""},{"$f":"IF(O$3>0,-'Investment Scenario'!N93/1000000,\"\")","v":""},{"$f":"IF(P$3>0,-'Investment Scenario'!O93/1000000,\"\")","v":""},{"$f":"IF(Q$3>0,-'Investment Scenario'!P93/1000000,\"\")","v":""},{"$f":"IF(R$3>0,-'Investment Scenario'!Q93/1000000,\"\")","v":""},{"$f":"IF(S$3>0,-'Investment Scenario'!R93/1000000,\"\")","v":""},{"$f":"IF(T$3>0,-'Investment Scenario'!S93/1000000,\"\")","v":""},{"$f":"IF(U$3>0,-'Investment Scenario'!T93/1000000,\"\")","v":""},{"$f":"IF(V$3>0,-'Investment Scenario'!U93/1000000,\"\")","v":""},{"$f":"IF(W$3>0,-'Investment Scenario'!V93/1000000,\"\")","v":""},{"$f":"IF(X$3>0,-'Investment Scenario'!W93/1000000,\"\")","v":""},{"$f":"IF(Y$3>0,-'Investment Scenario'!X93/1000000,\"\")","v":""},{"$f":"IF(Z$3>0,-'Investment Scenario'!Y93/1000000,\"\")","v":""},{"$f":"IF(AA$3>0,-'Investment Scenario'!Z93/1000000,\"\")","v":""},{"$f":"IF(AB$3>0,-'Investment Scenario'!AA93/1000000,\"\")","v":""},{"$f":"IF(AC$3>0,-'Investment Scenario'!AB93/1000000,\"\")","v":""},{"$f":"IF(AD$3>0,-'Investment Scenario'!AC93/1000000,\"\")","v":""},{"$f":"IF(AE$3>0,-'Investment Scenario'!AD93/1000000,\"\")","v":""},{"$f":"IF(AF$3>0,-'Investment Scenario'!AE93/1000000,\"\")","v":""},{"$f":"IF(AG$3>0,-'Investment Scenario'!AF93/1000000,\"\")","v":""},{"$f":"IF(AH$3>0,-'Investment Scenario'!AG93/1000000,\"\")","v":""},{"$f":"IF(AI$3>0,-'Investment Scenario'!AH93/1000000,\"\")","v":""},{"$f":"IF(AJ$3>0,-'Investment Scenario'!AI93/1000000,\"\")","v":""},{"$f":"IF(AK$3>0,-'Investment Scenario'!AJ93/1000000,\"\")","v":""},{"$f":"IF(AL$3>0,-'Investment Scenario'!AK93/1000000,\"\")","v":""},{"$f":"IF(AM$3>0,-'Investment Scenario'!AL93/1000000,\"\")","v":""},{"$f":"IF(AN$3>0,-'Investment Scenario'!AM93/1000000,\"\")","v":""},{"$f":"IF(AO$3>0,-'Investment Scenario'!AN93/1000000,\"\")","v":""},{"$f":"IF(AP$3>0,-'Investment Scenario'!AO93/1000000,\"\")","v":""},{"$f":"IF(AQ$3>0,-'Investment Scenario'!AP93/1000000,\"\")","v":""},{"$f":"IF(AR$3>0,-'Investment Scenario'!AQ93/1000000,\"\")","v":""}]
[null," Celkové výdaje / Total Expenses (-)","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F22:F24),\"\")","v":""},"","",{"$f":"IF(I$3>0,SUM(I22:I24),\"\")","v":""},{"$f":"IF(J$3>0,SUM(J22:J24),\"\")","v":""},{"$f":"IF(K$3>0,SUM(K22:K24),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L22:L24),\"\")","v":""},"","","","",{"$f":"IF(Q$3>0,SUM(Q22:Q24),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F19,F25),0)","v":0},{"$f":"IF(G$3>0,SUM(G19,G25),0)","v":0},0,{"$f":"IF(I$3>0,SUM(I19,I25),0)","v":0},0,{"$f":"IF(K$3>0,SUM(K19,K25),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA margin / EBIDTA marže","%",null,null,{"$f":"IFERROR(F27/F19,\"n/a\")","v":"n/a"},"n/a","n/a",{"$f":"IFERROR(I27/I19,\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation / Odpisy (-)","CZKm",{"$f":"IF(ROUND(SUM(F29:AR29),1)=ROUND(D40,1),\"odpisy v pořádku/D&A is OK\",\"odpisy nesedí/D&A is not OK\")","v":"odpisy v pořádku/D&A is OK"},null,{"$f":"IF(F3>0,IF(F3<=$D$43,SUM($D$40)/$D$43,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT / Zisk před zdaněním a úroky","CZKm",null,null,{"$f":"IF(F$3>0,F27+F29,0)","v":0},{"$f":"IF(G$3>0,G27+G29,0)","v":0},0,{"$f":"IF(I$3>0,I27+I29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan / Zůstatek úvěru na konci období (+)","CZKm",{"$f":"'Investment Scenario'!B42","v":0},null,{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!E37)-SUM('Funding Gap'!$E$38:'Funding Gap'!E38))/1000000","v":0},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!F37)-SUM('Funding Gap'!$E$38:'Funding Gap'!F38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!G37)-SUM('Funding Gap'!$E$38:'Funding Gap'!G38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!H37)-SUM('Funding Gap'!$E$38:'Funding Gap'!H38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!I37)-SUM('Funding Gap'!$E$38:'Funding Gap'!I38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!J37)-SUM('Funding Gap'!$E$38:'Funding Gap'!J38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!K37)-SUM('Funding Gap'!$E$38:'Funding Gap'!K38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!L37)-SUM('Funding Gap'!$E$38:'Funding Gap'!L38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!M37)-SUM('Funding Gap'!$E$38:'Funding Gap'!M38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!N37)-SUM('Funding Gap'!$E$38:'Funding Gap'!N38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!O37)-SUM('Funding Gap'!$E$38:'Funding Gap'!O38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!P37)-SUM('Funding Gap'!$E$38:'Funding Gap'!P38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!Q37)-SUM('Funding Gap'!$E$38:'Funding Gap'!Q38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!R37)-SUM('Funding Gap'!$E$38:'Funding Gap'!R38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!S37)-SUM('Funding Gap'!$E$38:'Funding Gap'!S38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!T37)-SUM('Funding Gap'!$E$38:'Funding Gap'!T38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!U37)-SUM('Funding Gap'!$E$38:'Funding Gap'!U38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!V37)-SUM('Funding Gap'!$E$38:'Funding Gap'!V38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!W37)-SUM('Funding Gap'!$E$38:'Funding Gap'!W38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!X37)-SUM('Funding Gap'!$E$38:'Funding Gap'!X38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!Y37)-SUM('Funding Gap'!$E$38:'Funding Gap'!Y38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!Z37)-SUM('Funding Gap'!$E$38:'Funding Gap'!Z38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AA37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AA38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AB37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AB38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AC37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AC38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AD37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AD38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AE37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AE38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AF37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AF38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AG37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AG38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AH37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AH38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AI37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AI38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AJ37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AJ38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AK37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AK38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AL37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AL38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AM37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AM38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AN37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AN38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AO37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AO38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AP37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AP38))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Funding Gap'!$E$37:'Funding Gap'!AQ37)-SUM('Funding Gap'!$E$38:'Funding Gap'!AQ38))/1000000","v":{"$error":"#DIV/0!"}}]
[null,"Interest Rate / Úroková míra","%",null,null,{"$f":"'Investment Scenario'!E43","v":0},{"$f":"'Investment Scenario'!F43","v":0},{"$f":"'Investment Scenario'!G43","v":0},{"$f":"'Investment Scenario'!H43","v":0},{"$f":"'Investment Scenario'!I43","v":0},{"$f":"'Investment Scenario'!J43","v":0},{"$f":"'Investment Scenario'!K43","v":0},{"$f":"'Investment Scenario'!L43","v":0},{"$f":"'Investment Scenario'!M43","v":0},{"$f":"'Investment Scenario'!N43","v":0},{"$f":"'Investment Scenario'!O43","v":0},{"$f":"'Investment Scenario'!P43","v":0},{"$f":"'Investment Scenario'!Q43","v":0},{"$f":"'Investment Scenario'!R43","v":0},{"$f":"'Investment Scenario'!S43","v":0},{"$f":"'Investment Scenario'!T43","v":0},{"$f":"'Investment Scenario'!U43","v":0},{"$f":"'Investment Scenario'!V43","v":0},{"$f":"'Investment Scenario'!W43","v":0},{"$f":"'Investment Scenario'!X43","v":0},{"$f":"'Investment Scenario'!Y43","v":0},{"$f":"'Investment Scenario'!Z43","v":0},{"$f":"'Investment Scenario'!AA43","v":0},{"$f":"'Investment Scenario'!AB43","v":0},{"$f":"'Investment Scenario'!AC43","v":0},{"$f":"'Investment Scenario'!AD43","v":0},{"$f":"'Investment Scenario'!AE43","v":0},{"$f":"'Investment Scenario'!AF43","v":0},{"$f":"'Investment Scenario'!AG43","v":0},{"$f":"'Investment Scenario'!AH43","v":0},{"$f":"'Investment Scenario'!AI43","v":0},{"$f":"'Investment Scenario'!AJ43","v":0},{"$f":"'Investment Scenario'!AK43","v":0},{"$f":"'Investment Scenario'!AL43","v":0},{"$f":"'Investment Scenario'!AM43","v":0},{"$f":"'Investment Scenario'!AN43","v":0},{"$f":"'Investment Scenario'!AO43","v":0},{"$f":"'Investment Scenario'!AP43","v":0},{"$f":"'Investment Scenario'!AQ43","v":0}]
[null,"Interest / Úrok (-)","CZKm",null,null,{"$f":"-F32*F31","v":0},{"$f":"-G32*G31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EBT / Zisk před zdaněním","CZKm",null,null,{"$f":"+F30+F33","v":0},{"$f":"+G30+G33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Income tax / Daň z příjmů (-)","CZKm",{"$f":"'Investment Scenario'!B19","v":0.19},null,{"$f":"MIN(-F34*$D$35,0)","v":0},{"$f":"MIN(-G34*$D$35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net profit / Čistý zisk","CZKm",null,null,{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H34:H35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Cash flow / Peněžní tok"]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"F27","v":0},{"$f":"G27","v":0},0,{"$f":"I27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CapEx net of subsidy / Čisté kapitálové výdaje s podporou (-)","CZKm",{"$f":"SUM(F40:AR40)","v":0},null,{"$f":"+F41+F42","v":0},{"$f":"+G41+G42","v":0},0,{"$f":"+I41+I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CapEx / Kapitálové výdaje bez dotace (-)","CZKm",{"$f":"SUM(F41:AP41)","v":0},null,{"$f":"-'Funding Gap'!E46/1000000","v":0},{"$f":"-'Funding Gap'!F46/1000000","v":0},{"$f":"-'Funding Gap'!G46/1000000","v":0},{"$f":"-'Funding Gap'!H46/1000000","v":0},{"$f":"-'Funding Gap'!I46/1000000","v":0},{"$f":"-'Funding Gap'!J46/1000000","v":0},{"$f":"-'Funding Gap'!K46/1000000","v":0},{"$f":"-'Funding Gap'!L46/1000000","v":0},{"$f":"-'Funding Gap'!M46/1000000","v":0},{"$f":"-'Funding Gap'!N46/1000000","v":0},{"$f":"-'Funding Gap'!O46/1000000","v":0},{"$f":"-'Funding Gap'!P46/1000000","v":0},{"$f":"-'Funding Gap'!Q46/1000000","v":0},{"$f":"-'Funding Gap'!R46/1000000","v":0},{"$f":"-'Funding Gap'!S46/1000000","v":0},{"$f":"-'Funding Gap'!T46/1000000","v":0},{"$f":"-'Funding Gap'!U46/1000000","v":0},{"$f":"-'Funding Gap'!V46/1000000","v":0},{"$f":"-'Funding Gap'!W46/1000000","v":0},{"$f":"-'Funding Gap'!X46/1000000","v":0},{"$f":"-'Funding Gap'!Y46/1000000","v":0},{"$f":"-'Funding Gap'!Z46/1000000","v":0},{"$f":"-'Funding Gap'!AA46/1000000","v":0},{"$f":"-'Funding Gap'!AB46/1000000","v":0},{"$f":"-'Funding Gap'!AC46/1000000","v":0},{"$f":"-'Funding Gap'!AD46/1000000","v":0},{"$f":"-'Funding Gap'!AE46/1000000","v":0},{"$f":"-'Funding Gap'!AF46/1000000","v":0},{"$f":"-'Funding Gap'!AG46/1000000","v":0},{"$f":"-'Funding Gap'!AH46/1000000","v":0},{"$f":"-'Funding Gap'!AI46/1000000","v":0},{"$f":"-'Funding Gap'!AJ46/1000000","v":0},{"$f":"-'Funding Gap'!AK46/1000000","v":0},{"$f":"-'Funding Gap'!AL46/1000000","v":0},{"$f":"-'Funding Gap'!AM46/1000000","v":0},{"$f":"-'Funding Gap'!AN46/1000000","v":0},{"$f":"-'Funding Gap'!AO46/1000000","v":0},{"$f":"-'Funding Gap'!AP46/1000000","v":0},{"$f":"-'Funding Gap'!AQ46/1000000","v":0}]
[null,"Investment subsidy (share of eligible costs) / Investiční podpora (část způsobilých nákladů) (+)","CZKm",{"$f":"(D41-D40)/D41","v":{"$error":"#DIV/0!"}},null,{"$f":"'Funding Gap'!E47/1000000","v":0},{"$f":"'Funding Gap'!F47/1000000","v":0},{"$f":"'Funding Gap'!G47/1000000","v":0},{"$f":"'Funding Gap'!H47/1000000","v":0},{"$f":"'Funding Gap'!I47/1000000","v":0},{"$f":"'Funding Gap'!J47/1000000","v":0},{"$f":"'Funding Gap'!K47/1000000","v":0},{"$f":"'Funding Gap'!L47/1000000","v":0},{"$f":"'Funding Gap'!M47/1000000","v":0},{"$f":"'Funding Gap'!N47/1000000","v":0},{"$f":"'Funding Gap'!O47/1000000","v":0},{"$f":"'Funding Gap'!P47/1000000","v":0},{"$f":"'Funding Gap'!Q47/1000000","v":0},{"$f":"'Funding Gap'!R47/1000000","v":0},{"$f":"'Funding Gap'!S47/1000000","v":0},{"$f":"'Funding Gap'!T47/1000000","v":0},{"$f":"'Funding Gap'!U47/1000000","v":0},{"$f":"'Funding Gap'!V47/1000000","v":0},{"$f":"'Funding Gap'!W47/1000000","v":0},{"$f":"'Funding Gap'!X47/1000000","v":0},{"$f":"'Funding Gap'!Y47/1000000","v":0},{"$f":"'Funding Gap'!Z47/1000000","v":0},{"$f":"'Funding Gap'!AA47/1000000","v":0},{"$f":"'Funding Gap'!AB47/1000000","v":0},{"$f":"'Funding Gap'!AC47/1000000","v":0},{"$f":"'Funding Gap'!AD47/1000000","v":0},{"$f":"'Funding Gap'!AE47/1000000","v":0},{"$f":"'Funding Gap'!AF47/1000000","v":0},{"$f":"'Funding Gap'!AG47/1000000","v":0},{"$f":"'Funding Gap'!AH47/1000000","v":0},{"$f":"'Funding Gap'!AI47/1000000","v":0},{"$f":"'Funding Gap'!AJ47/1000000","v":0},{"$f":"'Funding Gap'!AK47/1000000","v":0},{"$f":"'Funding Gap'!AL47/1000000","v":0},{"$f":"'Funding Gap'!AM47/1000000","v":0},{"$f":"'Funding Gap'!AN47/1000000","v":0},{"$f":"'Funding Gap'!AO47/1000000","v":0},{"$f":"'Funding Gap'!AP47/1000000","v":0},{"$f":"'Funding Gap'!AQ47/1000000","v":0}]
[null,"Depreciation period / Doba odpisu","years",{"$f":"'Investment Scenario'!B54","v":0}]
[null,"Income tax adj. / Daň z příjmů upravená (-)","CZKm",null,null,{"$f":"MIN(-F30*$D$35,0)","v":0},{"$f":"MIN(-G30*$D$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operational Cash flow to Firm / Provozní peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F39,F44),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G39,G44),\"\")","v":""},{"$f":"IF(H$3>0,SUM(H39,H44),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Investment Cash flow to Firm / Investiční peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F40=0,\"\",F40)","v":""},{"$f":"IF(G40=0,\"\",G40)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total Cash flow to Firm / Celkový peněžní tok do firmy","CZKm",null,null,{"$f":"SUM(F45,F46)","v":0},{"$f":"SUM(G45,G46)","v":0},0,0,{"$f":"SUM(J45,J46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC / Průměrné náklady kapitálu","%",{"$f":"+'Investment Scenario'!B41","v":0}]
[null,"FRR / Vnitřní výnosová míra","%",{"$f":"IRR(F47:AR47)","v":{"$error":"#NUM!"}}]
[null,"NPV / Čistá současná hodnota","CZKm",{"$f":"NPV($D$49,F45:AR45)+SUM(F46:AR46)","v":0}]
[null,"NPV / Čistá současná hodnota","EURm",{"$f":"+D51/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","CZKm",{"$f":"SUM(F47:AR47)","v":0}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","EURm",{"$f":"+D53/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","CZKm",{"$f":"+SUM(F19:AR19)/D43","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","EURm",{"$f":"+D55/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]

{"sheet":"FinAnalysis_INCREMENTAL","index":6,"n_rows":57,"n_cols":44,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[null,"FinAnalýza/Fin analysis",null,null,null,{"$f":"'Investment Scenario'!E14","v":0},{"$f":"'Investment Scenario'!F14","v":1},{"$f":"'Investment Scenario'!G14","v":2},{"$f":"'Investment Scenario'!H14","v":3},{"$f":"'Investment Scenario'!I14","v":4},{"$f":"'Investment Scenario'!J14","v":5},{"$f":"'Investment Scenario'!K14","v":6},{"$f":"'Investment Scenario'!L14","v":7},{"$f":"'Investment Scenario'!M14","v":8},{"$f":"'Investment Scenario'!N14","v":9},{"$f":"'Investment Scenario'!O14","v":10},{"$f":"'Investment Scenario'!P14","v":11},{"$f":"'Investment Scenario'!Q14","v":12},{"$f":"'Investment Scenario'!R14","v":13},{"$f":"'Investment Scenario'!S14","v":14},{"$f":"'Investment Scenario'!T14","v":15},{"$f":"'Investment Scenario'!U14","v":16},{"$f":"'Investment Scenario'!V14","v":17},{"$f":"'Investment Scenario'!W14","v":18},{"$f":"'Investment Scenario'!X14","v":19},{"$f":"'Investment Scenario'!Y14","v":20},{"$f":"'Investment Scenario'!Z14","v":21},{"$f":"'Investment Scenario'!AA14","v":22},{"$f":"'Investment Scenario'!AB14","v":23},{"$f":"'Investment Scenario'!AC14","v":24},{"$f":"'Investment Scenario'!AD14","v":25},{"$f":"'Investment Scenario'!AE14","v":26},{"$f":"'Investment Scenario'!AF14","v":27},{"$f":"'Investment Scenario'!AG14","v":28},{"$f":"'Investment Scenario'!AH14","v":29},{"$f":"'Investment Scenario'!AI14","v":30},{"$f":"'Investment Scenario'!AJ14","v":31},{"$f":"'Investment Scenario'!AK14","v":32},{"$f":"'Investment Scenario'!AL14","v":33},{"$f":"'Investment Scenario'!AM14","v":34},{"$f":"'Investment Scenario'!AN14","v":35},{"$f":"'Investment Scenario'!AO14","v":36},{"$f":"'Investment Scenario'!AP14","v":37},{"$f":"'Investment Scenario'!AQ14","v":38}]
[]
[null,"Operation Year / Rok provozu","rok/year",null,null,{"$f":"'Investment Scenario'!E16","v":0},{"$f":"'Investment Scenario'!F16","v":0},{"$f":"'Investment Scenario'!G16","v":0},{"$f":"'Investment Scenario'!H16","v":0},{"$f":"'Investment Scenario'!I16","v":0},{"$f":"'Investment Scenario'!J16","v":0},{"$f":"'Investment Scenario'!K16","v":0},{"$f":"'Investment Scenario'!L16","v":0},{"$f":"'Investment Scenario'!M16","v":0},{"$f":"'Investment Scenario'!N16","v":0},{"$f":"'Investment Scenario'!O16","v":0},{"$f":"'Investment Scenario'!P16","v":0},{"$f":"'Investment Scenario'!Q16","v":0},{"$f":"'Investment Scenario'!R16","v":0},{"$f":"'Investment Scenario'!S16","v":0},{"$f":"'Investment Scenario'!T16","v":0},{"$f":"'Investment Scenario'!U16","v":0},{"$f":"'Investment Scenario'!V16","v":0},{"$f":"'Investment Scenario'!W16","v":0},{"$f":"'Investment Scenario'!X16","v":0},{"$f":"'Investment Scenario'!Y16","v":0},{"$f":"'Investment Scenario'!Z16","v":0},{"$f":"'Investment Scenario'!AA16","v":0},{"$f":"'Investment Scenario'!AB16","v":0},{"$f":"'Investment Scenario'!AC16","v":0},{"$f":"'Investment Scenario'!AD16","v":0},{"$f":"'Investment Scenario'!AE16","v":0},{"$f":"'Investment Scenario'!AF16","v":0},{"$f":"'Investment Scenario'!AG16","v":0},{"$f":"'Investment Scenario'!AH16","v":0},{"$f":"'Investment Scenario'!AI16","v":0},{"$f":"'Investment Scenario'!AJ16","v":0},{"$f":"'Investment Scenario'!AK16","v":0},{"$f":"'Investment Scenario'!AL16","v":0},{"$f":"'Investment Scenario'!AM16","v":0},{"$f":"'Investment Scenario'!AN16","v":0},{"$f":"'Investment Scenario'!AO16","v":0},{"$f":"'Investment Scenario'!AP16","v":0},{"$f":"'Investment Scenario'!AQ16","v":0}]
[]
[null,"Vyrobené teplo z vlastních zdrojů / Heat production from own sources","GWh",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F5-FinAnalysis_COUNTERFACTUAL!F5,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G5-FinAnalysis_COUNTERFACTUAL!G5,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H5-FinAnalysis_COUNTERFACTUAL!H5,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I5-FinAnalysis_COUNTERFACTUAL!I5,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J5-FinAnalysis_COUNTERFACTUAL!J5,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K5-FinAnalysis_COUNTERFACTUAL!K5,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L5-FinAnalysis_COUNTERFACTUAL!L5,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M5-FinAnalysis_COUNTERFACTUAL!M5,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N5-FinAnalysis_COUNTERFACTUAL!N5,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O5-FinAnalysis_COUNTERFACTUAL!O5,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P5-FinAnalysis_COUNTERFACTUAL!P5,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q5-FinAnalysis_COUNTERFACTUAL!Q5,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R5-FinAnalysis_COUNTERFACTUAL!R5,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S5-FinAnalysis_COUNTERFACTUAL!S5,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T5-FinAnalysis_COUNTERFACTUAL!T5,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U5-FinAnalysis_COUNTERFACTUAL!U5,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V5-FinAnalysis_COUNTERFACTUAL!V5,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W5-FinAnalysis_COUNTERFACTUAL!W5,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X5-FinAnalysis_COUNTERFACTUAL!X5,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y5-FinAnalysis_COUNTERFACTUAL!Y5,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z5-FinAnalysis_COUNTERFACTUAL!Z5,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA5-FinAnalysis_COUNTERFACTUAL!AA5,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB5-FinAnalysis_COUNTERFACTUAL!AB5,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC5-FinAnalysis_COUNTERFACTUAL!AC5,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD5-FinAnalysis_COUNTERFACTUAL!AD5,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE5-FinAnalysis_COUNTERFACTUAL!AE5,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF5-FinAnalysis_COUNTERFACTUAL!AF5,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG5-FinAnalysis_COUNTERFACTUAL!AG5,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH5-FinAnalysis_COUNTERFACTUAL!AH5,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI5-FinAnalysis_COUNTERFACTUAL!AI5,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ5-FinAnalysis_COUNTERFACTUAL!AJ5,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK5-FinAnalysis_COUNTERFACTUAL!AK5,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL5-FinAnalysis_COUNTERFACTUAL!AL5,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM5-FinAnalysis_COUNTERFACTUAL!AM5,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN5-FinAnalysis_COUNTERFACTUAL!AN5,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO5-FinAnalysis_COUNTERFACTUAL!AO5,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP5-FinAnalysis_COUNTERFACTUAL!AP5,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ5-FinAnalysis_COUNTERFACTUAL!AQ5,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR5-FinAnalysis_COUNTERFACTUAL!AR5,\"\")","v":""}]
[null,"Dodané teplo do výroby z externích zdrojů / Heat delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F6-FinAnalysis_COUNTERFACTUAL!F6,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G6-FinAnalysis_COUNTERFACTUAL!G6,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H6-FinAnalysis_COUNTERFACTUAL!H6,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I6-FinAnalysis_COUNTERFACTUAL!I6,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J6-FinAnalysis_COUNTERFACTUAL!J6,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K6-FinAnalysis_COUNTERFACTUAL!K6,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L6-FinAnalysis_COUNTERFACTUAL!L6,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M6-FinAnalysis_COUNTERFACTUAL!M6,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N6-FinAnalysis_COUNTERFACTUAL!N6,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O6-FinAnalysis_COUNTERFACTUAL!O6,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P6-FinAnalysis_COUNTERFACTUAL!P6,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q6-FinAnalysis_COUNTERFACTUAL!Q6,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R6-FinAnalysis_COUNTERFACTUAL!R6,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S6-FinAnalysis_COUNTERFACTUAL!S6,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T6-FinAnalysis_COUNTERFACTUAL!T6,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U6-FinAnalysis_COUNTERFACTUAL!U6,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V6-FinAnalysis_COUNTERFACTUAL!V6,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W6-FinAnalysis_COUNTERFACTUAL!W6,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X6-FinAnalysis_COUNTERFACTUAL!X6,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y6-FinAnalysis_COUNTERFACTUAL!Y6,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z6-FinAnalysis_COUNTERFACTUAL!Z6,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA6-FinAnalysis_COUNTERFACTUAL!AA6,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB6-FinAnalysis_COUNTERFACTUAL!AB6,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC6-FinAnalysis_COUNTERFACTUAL!AC6,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD6-FinAnalysis_COUNTERFACTUAL!AD6,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE6-FinAnalysis_COUNTERFACTUAL!AE6,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF6-FinAnalysis_COUNTERFACTUAL!AF6,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG6-FinAnalysis_COUNTERFACTUAL!AG6,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH6-FinAnalysis_COUNTERFACTUAL!AH6,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI6-FinAnalysis_COUNTERFACTUAL!AI6,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ6-FinAnalysis_COUNTERFACTUAL!AJ6,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK6-FinAnalysis_COUNTERFACTUAL!AK6,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL6-FinAnalysis_COUNTERFACTUAL!AL6,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM6-FinAnalysis_COUNTERFACTUAL!AM6,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN6-FinAnalysis_COUNTERFACTUAL!AN6,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO6-FinAnalysis_COUNTERFACTUAL!AO6,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP6-FinAnalysis_COUNTERFACTUAL!AP6,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ6-FinAnalysis_COUNTERFACTUAL!AQ6,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR6-FinAnalysis_COUNTERFACTUAL!AR6,\"\")","v":""}]
[null,"Prodané teplo z vlastních zdrojů / Heat sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-FinAnalysis_INVESTMENT!F7-FinAnalysis_COUNTERFACTUAL!F7,\"\")","v":""},{"$f":"IF(G$3>0,-FinAnalysis_INVESTMENT!G7-FinAnalysis_COUNTERFACTUAL!G7,\"\")","v":""},{"$f":"IF(H$3>0,-FinAnalysis_INVESTMENT!H7-FinAnalysis_COUNTERFACTUAL!H7,\"\")","v":""},{"$f":"IF(I$3>0,-FinAnalysis_INVESTMENT!I7-FinAnalysis_COUNTERFACTUAL!I7,\"\")","v":""},{"$f":"IF(J$3>0,-FinAnalysis_INVESTMENT!J7-FinAnalysis_COUNTERFACTUAL!J7,\"\")","v":""},{"$f":"IF(K$3>0,-FinAnalysis_INVESTMENT!K7-FinAnalysis_COUNTERFACTUAL!K7,\"\")","v":""},{"$f":"IF(L$3>0,-FinAnalysis_INVESTMENT!L7-FinAnalysis_COUNTERFACTUAL!L7,\"\")","v":""},{"$f":"IF(M$3>0,-FinAnalysis_INVESTMENT!M7-FinAnalysis_COUNTERFACTUAL!M7,\"\")","v":""},{"$f":"IF(N$3>0,-FinAnalysis_INVESTMENT!N7-FinAnalysis_COUNTERFACTUAL!N7,\"\")","v":""},{"$f":"IF(O$3>0,-FinAnalysis_INVESTMENT!O7-FinAnalysis_COUNTERFACTUAL!O7,\"\")","v":""},{"$f":"IF(P$3>0,-FinAnalysis_INVESTMENT!P7-FinAnalysis_COUNTERFACTUAL!P7,\"\")","v":""},{"$f":"IF(Q$3>0,-FinAnalysis_INVESTMENT!Q7-FinAnalysis_COUNTERFACTUAL!Q7,\"\")","v":""},{"$f":"IF(R$3>0,-FinAnalysis_INVESTMENT!R7-FinAnalysis_COUNTERFACTUAL!R7,\"\")","v":""},{"$f":"IF(S$3>0,-FinAnalysis_INVESTMENT!S7-FinAnalysis_COUNTERFACTUAL!S7,\"\")","v":""},{"$f":"IF(T$3>0,-FinAnalysis_INVESTMENT!T7-FinAnalysis_COUNTERFACTUAL!T7,\"\")","v":""},{"$f":"IF(U$3>0,-FinAnalysis_INVESTMENT!U7-FinAnalysis_COUNTERFACTUAL!U7,\"\")","v":""},{"$f":"IF(V$3>0,-FinAnalysis_INVESTMENT!V7-FinAnalysis_COUNTERFACTUAL!V7,\"\")","v":""},{"$f":"IF(W$3>0,-FinAnalysis_INVESTMENT!W7-FinAnalysis_COUNTERFACTUAL!W7,\"\")","v":""},{"$f":"IF(X$3>0,-FinAnalysis_INVESTMENT!X7-FinAnalysis_COUNTERFACTUAL!X7,\"\")","v":""},{"$f":"IF(Y$3>0,-FinAnalysis_INVESTMENT!Y7-FinAnalysis_COUNTERFACTUAL!Y7,\"\")","v":""},{"$f":"IF(Z$3>0,-FinAnalysis_INVESTMENT!Z7-FinAnalysis_COUNTERFACTUAL!Z7,\"\")","v":""},{"$f":"IF(AA$3>0,-FinAnalysis_INVESTMENT!AA7-FinAnalysis_COUNTERFACTUAL!AA7,\"\")","v":""},{"$f":"IF(AB$3>0,-FinAnalysis_INVESTMENT!AB7-FinAnalysis_COUNTERFACTUAL!AB7,\"\")","v":""},{"$f":"IF(AC$3>0,-FinAnalysis_INVESTMENT!AC7-FinAnalysis_COUNTERFACTUAL!AC7,\"\")","v":""},{"$f":"IF(AD$3>0,-FinAnalysis_INVESTMENT!AD7-FinAnalysis_COUNTERFACTUAL!AD7,\"\")","v":""},{"$f":"IF(AE$3>0,-FinAnalysis_INVESTMENT!AE7-FinAnalysis_COUNTERFACTUAL!AE7,\"\")","v":""},{"$f":"IF(AF$3>0,-FinAnalysis_INVESTMENT!AF7-FinAnalysis_COUNTERFACTUAL!AF7,\"\")","v":""},{"$f":"IF(AG$3>0,-FinAnalysis_INVESTMENT!AG7-FinAnalysis_COUNTERFACTUAL!AG7,\"\")","v":""},{"$f":"IF(AH$3>0,-FinAnalysis_INVESTMENT!AH7-FinAnalysis_COUNTERFACTUAL!AH7,\"\")","v":""},{"$f":"IF(AI$3>0,-FinAnalysis_INVESTMENT!AI7-FinAnalysis_COUNTERFACTUAL!AI7,\"\")","v":""},{"$f":"IF(AJ$3>0,-FinAnalysis_INVESTMENT!AJ7-FinAnalysis_COUNTERFACTUAL!AJ7,\"\")","v":""},{"$f":"IF(AK$3>0,-FinAnalysis_INVESTMENT!AK7-FinAnalysis_COUNTERFACTUAL!AK7,\"\")","v":""},{"$f":"IF(AL$3>0,-FinAnalysis_INVESTMENT!AL7-FinAnalysis_COUNTERFACTUAL!AL7,\"\")","v":""},{"$f":"IF(AM$3>0,-FinAnalysis_INVESTMENT!AM7-FinAnalysis_COUNTERFACTUAL!AM7,\"\")","v":""},{"$f":"IF(AN$3>0,-FinAnalysis_INVESTMENT!AN7-FinAnalysis_COUNTERFACTUAL!AN7,\"\")","v":""},{"$f":"IF(AO$3>0,-FinAnalysis_INVESTMENT!AO7-FinAnalysis_COUNTERFACTUAL!AO7,\"\")","v":""},{"$f":"IF(AP$3>0,-FinAnalysis_INVESTMENT!AP7-FinAnalysis_COUNTERFACTUAL!AP7,\"\")","v":""},{"$f":"IF(AQ$3>0,-FinAnalysis_INVESTMENT!AQ7-FinAnalysis_COUNTERFACTUAL!AQ7,\"\")","v":""},{"$f":"IF(AR$3>0,-FinAnalysis_INVESTMENT!AR7-FinAnalysis_COUNTERFACTUAL!AR7,\"\")","v":""}]
[null,"Dodané teplo do výroby celkem / Total heat delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F6+F5+F7,\"\")","v":""},{"$f":"IF(G$3>0,+G6+G5+G7,\"\")","v":""},{"$f":"IF(H$3>0,+H6+H5+H7,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Vyrobená elektřina z vlastních zdrojů / Electricity production from own sources","GWh",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F10-FinAnalysis_COUNTERFACTUAL!F10,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G10-FinAnalysis_COUNTERFACTUAL!G10,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H10-FinAnalysis_COUNTERFACTUAL!H10,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I10-FinAnalysis_COUNTERFACTUAL!I10,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J10-FinAnalysis_COUNTERFACTUAL!J10,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K10-FinAnalysis_COUNTERFACTUAL!K10,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L10-FinAnalysis_COUNTERFACTUAL!L10,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M10-FinAnalysis_COUNTERFACTUAL!M10,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N10-FinAnalysis_COUNTERFACTUAL!N10,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O10-FinAnalysis_COUNTERFACTUAL!O10,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P10-FinAnalysis_COUNTERFACTUAL!P10,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q10-FinAnalysis_COUNTERFACTUAL!Q10,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R10-FinAnalysis_COUNTERFACTUAL!R10,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S10-FinAnalysis_COUNTERFACTUAL!S10,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T10-FinAnalysis_COUNTERFACTUAL!T10,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U10-FinAnalysis_COUNTERFACTUAL!U10,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V10-FinAnalysis_COUNTERFACTUAL!V10,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W10-FinAnalysis_COUNTERFACTUAL!W10,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X10-FinAnalysis_COUNTERFACTUAL!X10,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y10-FinAnalysis_COUNTERFACTUAL!Y10,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z10-FinAnalysis_COUNTERFACTUAL!Z10,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA10-FinAnalysis_COUNTERFACTUAL!AA10,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB10-FinAnalysis_COUNTERFACTUAL!AB10,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC10-FinAnalysis_COUNTERFACTUAL!AC10,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD10-FinAnalysis_COUNTERFACTUAL!AD10,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE10-FinAnalysis_COUNTERFACTUAL!AE10,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF10-FinAnalysis_COUNTERFACTUAL!AF10,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG10-FinAnalysis_COUNTERFACTUAL!AG10,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH10-FinAnalysis_COUNTERFACTUAL!AH10,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI10-FinAnalysis_COUNTERFACTUAL!AI10,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ10-FinAnalysis_COUNTERFACTUAL!AJ10,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK10-FinAnalysis_COUNTERFACTUAL!AK10,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL10-FinAnalysis_COUNTERFACTUAL!AL10,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM10-FinAnalysis_COUNTERFACTUAL!AM10,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN10-FinAnalysis_COUNTERFACTUAL!AN10,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO10-FinAnalysis_COUNTERFACTUAL!AO10,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP10-FinAnalysis_COUNTERFACTUAL!AP10,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ10-FinAnalysis_COUNTERFACTUAL!AQ10,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR10-FinAnalysis_COUNTERFACTUAL!AR10,\"\")","v":""}]
[null,"Dodaná elektřina do výroby z externích zdrojů / Electricity delivered to production from own sources","GWh",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F11-FinAnalysis_COUNTERFACTUAL!F11,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G11-FinAnalysis_COUNTERFACTUAL!G11,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H11-FinAnalysis_COUNTERFACTUAL!H11,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I11-FinAnalysis_COUNTERFACTUAL!I11,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J11-FinAnalysis_COUNTERFACTUAL!J11,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K11-FinAnalysis_COUNTERFACTUAL!K11,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L11-FinAnalysis_COUNTERFACTUAL!L11,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M11-FinAnalysis_COUNTERFACTUAL!M11,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N11-FinAnalysis_COUNTERFACTUAL!N11,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O11-FinAnalysis_COUNTERFACTUAL!O11,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P11-FinAnalysis_COUNTERFACTUAL!P11,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q11-FinAnalysis_COUNTERFACTUAL!Q11,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R11-FinAnalysis_COUNTERFACTUAL!R11,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S11-FinAnalysis_COUNTERFACTUAL!S11,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T11-FinAnalysis_COUNTERFACTUAL!T11,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U11-FinAnalysis_COUNTERFACTUAL!U11,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V11-FinAnalysis_COUNTERFACTUAL!V11,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W11-FinAnalysis_COUNTERFACTUAL!W11,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X11-FinAnalysis_COUNTERFACTUAL!X11,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y11-FinAnalysis_COUNTERFACTUAL!Y11,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z11-FinAnalysis_COUNTERFACTUAL!Z11,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA11-FinAnalysis_COUNTERFACTUAL!AA11,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB11-FinAnalysis_COUNTERFACTUAL!AB11,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC11-FinAnalysis_COUNTERFACTUAL!AC11,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD11-FinAnalysis_COUNTERFACTUAL!AD11,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE11-FinAnalysis_COUNTERFACTUAL!AE11,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF11-FinAnalysis_COUNTERFACTUAL!AF11,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG11-FinAnalysis_COUNTERFACTUAL!AG11,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH11-FinAnalysis_COUNTERFACTUAL!AH11,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI11-FinAnalysis_COUNTERFACTUAL!AI11,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ11-FinAnalysis_COUNTERFACTUAL!AJ11,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK11-FinAnalysis_COUNTERFACTUAL!AK11,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL11-FinAnalysis_COUNTERFACTUAL!AL11,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM11-FinAnalysis_COUNTERFACTUAL!AM11,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN11-FinAnalysis_COUNTERFACTUAL!AN11,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO11-FinAnalysis_COUNTERFACTUAL!AO11,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP11-FinAnalysis_COUNTERFACTUAL!AP11,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ11-FinAnalysis_COUNTERFACTUAL!AQ11,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR11-FinAnalysis_COUNTERFACTUAL!AR11,\"\")","v":""}]
[null,"Prodaná elektřina z vlastních zdrojů / Electricity sales from own sources","GWh",null,null,{"$f":"IF(F$3>0,-FinAnalysis_INVESTMENT!F12-FinAnalysis_COUNTERFACTUAL!F12,\"\")","v":""},{"$f":"IF(G$3>0,-FinAnalysis_INVESTMENT!G12-FinAnalysis_COUNTERFACTUAL!G12,\"\")","v":""},{"$f":"IF(H$3>0,-FinAnalysis_INVESTMENT!H12-FinAnalysis_COUNTERFACTUAL!H12,\"\")","v":""},{"$f":"IF(I$3>0,-FinAnalysis_INVESTMENT!I12-FinAnalysis_COUNTERFACTUAL!I12,\"\")","v":""},{"$f":"IF(J$3>0,-FinAnalysis_INVESTMENT!J12-FinAnalysis_COUNTERFACTUAL!J12,\"\")","v":""},{"$f":"IF(K$3>0,-FinAnalysis_INVESTMENT!K12-FinAnalysis_COUNTERFACTUAL!K12,\"\")","v":""},{"$f":"IF(L$3>0,-FinAnalysis_INVESTMENT!L12-FinAnalysis_COUNTERFACTUAL!L12,\"\")","v":""},{"$f":"IF(M$3>0,-FinAnalysis_INVESTMENT!M12-FinAnalysis_COUNTERFACTUAL!M12,\"\")","v":""},{"$f":"IF(N$3>0,-FinAnalysis_INVESTMENT!N12-FinAnalysis_COUNTERFACTUAL!N12,\"\")","v":""},{"$f":"IF(O$3>0,-FinAnalysis_INVESTMENT!O12-FinAnalysis_COUNTERFACTUAL!O12,\"\")","v":""},{"$f":"IF(P$3>0,-FinAnalysis_INVESTMENT!P12-FinAnalysis_COUNTERFACTUAL!P12,\"\")","v":""},{"$f":"IF(Q$3>0,-FinAnalysis_INVESTMENT!Q12-FinAnalysis_COUNTERFACTUAL!Q12,\"\")","v":""},{"$f":"IF(R$3>0,-FinAnalysis_INVESTMENT!R12-FinAnalysis_COUNTERFACTUAL!R12,\"\")","v":""},{"$f":"IF(S$3>0,-FinAnalysis_INVESTMENT!S12-FinAnalysis_COUNTERFACTUAL!S12,\"\")","v":""},{"$f":"IF(T$3>0,-FinAnalysis_INVESTMENT!T12-FinAnalysis_COUNTERFACTUAL!T12,\"\")","v":""},{"$f":"IF(U$3>0,-FinAnalysis_INVESTMENT!U12-FinAnalysis_COUNTERFACTUAL!U12,\"\")","v":""},{"$f":"IF(V$3>0,-FinAnalysis_INVESTMENT!V12-FinAnalysis_COUNTERFACTUAL!V12,\"\")","v":""},{"$f":"IF(W$3>0,-FinAnalysis_INVESTMENT!W12-FinAnalysis_COUNTERFACTUAL!W12,\"\")","v":""},{"$f":"IF(X$3>0,-FinAnalysis_INVESTMENT!X12-FinAnalysis_COUNTERFACTUAL!X12,\"\")","v":""},{"$f":"IF(Y$3>0,-FinAnalysis_INVESTMENT!Y12-FinAnalysis_COUNTERFACTUAL!Y12,\"\")","v":""},{"$f":"IF(Z$3>0,-FinAnalysis_INVESTMENT!Z12-FinAnalysis_COUNTERFACTUAL!Z12,\"\")","v":""},{"$f":"IF(AA$3>0,-FinAnalysis_INVESTMENT!AA12-FinAnalysis_COUNTERFACTUAL!AA12,\"\")","v":""},{"$f":"IF(AB$3>0,-FinAnalysis_INVESTMENT!AB12-FinAnalysis_COUNTERFACTUAL!AB12,\"\")","v":""},{"$f":"IF(AC$3>0,-FinAnalysis_INVESTMENT!AC12-FinAnalysis_COUNTERFACTUAL!AC12,\"\")","v":""},{"$f":"IF(AD$3>0,-FinAnalysis_INVESTMENT!AD12-FinAnalysis_COUNTERFACTUAL!AD12,\"\")","v":""},{"$f":"IF(AE$3>0,-FinAnalysis_INVESTMENT!AE12-FinAnalysis_COUNTERFACTUAL!AE12,\"\")","v":""},{"$f":"IF(AF$3>0,-FinAnalysis_INVESTMENT!AF12-FinAnalysis_COUNTERFACTUAL!AF12,\"\")","v":""},{"$f":"IF(AG$3>0,-FinAnalysis_INVESTMENT!AG12-FinAnalysis_COUNTERFACTUAL!AG12,\"\")","v":""},{"$f":"IF(AH$3>0,-FinAnalysis_INVESTMENT!AH12-FinAnalysis_COUNTERFACTUAL!AH12,\"\")","v":""},{"$f":"IF(AI$3>0,-FinAnalysis_INVESTMENT!AI12-FinAnalysis_COUNTERFACTUAL!AI12,\"\")","v":""},{"$f":"IF(AJ$3>0,-FinAnalysis_INVESTMENT!AJ12-FinAnalysis_COUNTERFACTUAL!AJ12,\"\")","v":""},{"$f":"IF(AK$3>0,-FinAnalysis_INVESTMENT!AK12-FinAnalysis_COUNTERFACTUAL!AK12,\"\")","v":""},{"$f":"IF(AL$3>0,-FinAnalysis_INVESTMENT!AL12-FinAnalysis_COUNTERFACTUAL!AL12,\"\")","v":""},{"$f":"IF(AM$3>0,-FinAnalysis_INVESTMENT!AM12-FinAnalysis_COUNTERFACTUAL!AM12,\"\")","v":""},{"$f":"IF(AN$3>0,-FinAnalysis_INVESTMENT!AN12-FinAnalysis_COUNTERFACTUAL!AN12,\"\")","v":""},{"$f":"IF(AO$3>0,-FinAnalysis_INVESTMENT!AO12-FinAnalysis_COUNTERFACTUAL!AO12,\"\")","v":""},{"$f":"IF(AP$3>0,-FinAnalysis_INVESTMENT!AP12-FinAnalysis_COUNTERFACTUAL!AP12,\"\")","v":""},{"$f":"IF(AQ$3>0,-FinAnalysis_INVESTMENT!AQ12-FinAnalysis_COUNTERFACTUAL!AQ12,\"\")","v":""},{"$f":"IF(AR$3>0,-FinAnalysis_INVESTMENT!AR12-FinAnalysis_COUNTERFACTUAL!AR12,\"\")","v":""}]
[null,"Dodaná elektřina do výroby celkem / Total electricity delivered to production","GWh",null,null,{"$f":"IF(F$3>0,+F11+F10+F12,\"\")","v":""},{"$f":"IF(G$3>0,+G11+G10+G12,\"\")","v":""},"","","",{"$f":"IF(K$3>0,+K11+K10+K12,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AR$3>0,+AR11+AR10+AR12,\"\")","v":""}]
[]
["Výnosy / Revenues"]
[null,"Prodej tepla / Heat sold","CZKm",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F16-FinAnalysis_COUNTERFACTUAL!F16,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G16-FinAnalysis_COUNTERFACTUAL!G16,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H16-FinAnalysis_COUNTERFACTUAL!H16,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I16-FinAnalysis_COUNTERFACTUAL!I16,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J16-FinAnalysis_COUNTERFACTUAL!J16,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K16-FinAnalysis_COUNTERFACTUAL!K16,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L16-FinAnalysis_COUNTERFACTUAL!L16,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M16-FinAnalysis_COUNTERFACTUAL!M16,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N16-FinAnalysis_COUNTERFACTUAL!N16,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O16-FinAnalysis_COUNTERFACTUAL!O16,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P16-FinAnalysis_COUNTERFACTUAL!P16,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q16-FinAnalysis_COUNTERFACTUAL!Q16,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R16-FinAnalysis_COUNTERFACTUAL!R16,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S16-FinAnalysis_COUNTERFACTUAL!S16,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T16-FinAnalysis_COUNTERFACTUAL!T16,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U16-FinAnalysis_COUNTERFACTUAL!U16,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V16-FinAnalysis_COUNTERFACTUAL!V16,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W16-FinAnalysis_COUNTERFACTUAL!W16,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X16-FinAnalysis_COUNTERFACTUAL!X16,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y16-FinAnalysis_COUNTERFACTUAL!Y16,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z16-FinAnalysis_COUNTERFACTUAL!Z16,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA16-FinAnalysis_COUNTERFACTUAL!AA16,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB16-FinAnalysis_COUNTERFACTUAL!AB16,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC16-FinAnalysis_COUNTERFACTUAL!AC16,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD16-FinAnalysis_COUNTERFACTUAL!AD16,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE16-FinAnalysis_COUNTERFACTUAL!AE16,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF16-FinAnalysis_COUNTERFACTUAL!AF16,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG16-FinAnalysis_COUNTERFACTUAL!AG16,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH16-FinAnalysis_COUNTERFACTUAL!AH16,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI16-FinAnalysis_COUNTERFACTUAL!AI16,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ16-FinAnalysis_COUNTERFACTUAL!AJ16,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK16-FinAnalysis_COUNTERFACTUAL!AK16,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL16-FinAnalysis_COUNTERFACTUAL!AL16,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM16-FinAnalysis_COUNTERFACTUAL!AM16,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN16-FinAnalysis_COUNTERFACTUAL!AN16,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO16-FinAnalysis_COUNTERFACTUAL!AO16,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP16-FinAnalysis_COUNTERFACTUAL!AP16,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ16-FinAnalysis_COUNTERFACTUAL!AQ16,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR16-FinAnalysis_COUNTERFACTUAL!AR16,\"\")","v":""}]
[null,"Prodej silové elektřiny / Electricity sold","CZKm",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F17-FinAnalysis_COUNTERFACTUAL!F17,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G17-FinAnalysis_COUNTERFACTUAL!G17,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H17-FinAnalysis_COUNTERFACTUAL!H17,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I17-FinAnalysis_COUNTERFACTUAL!I17,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J17-FinAnalysis_COUNTERFACTUAL!J17,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K17-FinAnalysis_COUNTERFACTUAL!K17,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L17-FinAnalysis_COUNTERFACTUAL!L17,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M17-FinAnalysis_COUNTERFACTUAL!M17,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N17-FinAnalysis_COUNTERFACTUAL!N17,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O17-FinAnalysis_COUNTERFACTUAL!O17,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P17-FinAnalysis_COUNTERFACTUAL!P17,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q17-FinAnalysis_COUNTERFACTUAL!Q17,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R17-FinAnalysis_COUNTERFACTUAL!R17,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S17-FinAnalysis_COUNTERFACTUAL!S17,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T17-FinAnalysis_COUNTERFACTUAL!T17,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U17-FinAnalysis_COUNTERFACTUAL!U17,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V17-FinAnalysis_COUNTERFACTUAL!V17,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W17-FinAnalysis_COUNTERFACTUAL!W17,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X17-FinAnalysis_COUNTERFACTUAL!X17,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y17-FinAnalysis_COUNTERFACTUAL!Y17,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z17-FinAnalysis_COUNTERFACTUAL!Z17,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA17-FinAnalysis_COUNTERFACTUAL!AA17,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB17-FinAnalysis_COUNTERFACTUAL!AB17,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC17-FinAnalysis_COUNTERFACTUAL!AC17,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD17-FinAnalysis_COUNTERFACTUAL!AD17,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE17-FinAnalysis_COUNTERFACTUAL!AE17,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF17-FinAnalysis_COUNTERFACTUAL!AF17,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG17-FinAnalysis_COUNTERFACTUAL!AG17,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH17-FinAnalysis_COUNTERFACTUAL!AH17,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI17-FinAnalysis_COUNTERFACTUAL!AI17,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ17-FinAnalysis_COUNTERFACTUAL!AJ17,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK17-FinAnalysis_COUNTERFACTUAL!AK17,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL17-FinAnalysis_COUNTERFACTUAL!AL17,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM17-FinAnalysis_COUNTERFACTUAL!AM17,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN17-FinAnalysis_COUNTERFACTUAL!AN17,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO17-FinAnalysis_COUNTERFACTUAL!AO17,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP17-FinAnalysis_COUNTERFACTUAL!AP17,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ17-FinAnalysis_COUNTERFACTUAL!AQ17,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR17-FinAnalysis_COUNTERFACTUAL!AR17,\"\")","v":""}]
[null,"Ostatní tržby / Other revenues","CZKm",null,null,{"$f":"IF(F$3>0,FinAnalysis_INVESTMENT!F18-FinAnalysis_COUNTERFACTUAL!F18,\"\")","v":""},{"$f":"IF(G$3>0,FinAnalysis_INVESTMENT!G18-FinAnalysis_COUNTERFACTUAL!G18,\"\")","v":""},{"$f":"IF(H$3>0,FinAnalysis_INVESTMENT!H18-FinAnalysis_COUNTERFACTUAL!H18,\"\")","v":""},{"$f":"IF(I$3>0,FinAnalysis_INVESTMENT!I18-FinAnalysis_COUNTERFACTUAL!I18,\"\")","v":""},{"$f":"IF(J$3>0,FinAnalysis_INVESTMENT!J18-FinAnalysis_COUNTERFACTUAL!J18,\"\")","v":""},{"$f":"IF(K$3>0,FinAnalysis_INVESTMENT!K18-FinAnalysis_COUNTERFACTUAL!K18,\"\")","v":""},{"$f":"IF(L$3>0,FinAnalysis_INVESTMENT!L18-FinAnalysis_COUNTERFACTUAL!L18,\"\")","v":""},{"$f":"IF(M$3>0,FinAnalysis_INVESTMENT!M18-FinAnalysis_COUNTERFACTUAL!M18,\"\")","v":""},{"$f":"IF(N$3>0,FinAnalysis_INVESTMENT!N18-FinAnalysis_COUNTERFACTUAL!N18,\"\")","v":""},{"$f":"IF(O$3>0,FinAnalysis_INVESTMENT!O18-FinAnalysis_COUNTERFACTUAL!O18,\"\")","v":""},{"$f":"IF(P$3>0,FinAnalysis_INVESTMENT!P18-FinAnalysis_COUNTERFACTUAL!P18,\"\")","v":""},{"$f":"IF(Q$3>0,FinAnalysis_INVESTMENT!Q18-FinAnalysis_COUNTERFACTUAL!Q18,\"\")","v":""},{"$f":"IF(R$3>0,FinAnalysis_INVESTMENT!R18-FinAnalysis_COUNTERFACTUAL!R18,\"\")","v":""},{"$f":"IF(S$3>0,FinAnalysis_INVESTMENT!S18-FinAnalysis_COUNTERFACTUAL!S18,\"\")","v":""},{"$f":"IF(T$3>0,FinAnalysis_INVESTMENT!T18-FinAnalysis_COUNTERFACTUAL!T18,\"\")","v":""},{"$f":"IF(U$3>0,FinAnalysis_INVESTMENT!U18-FinAnalysis_COUNTERFACTUAL!U18,\"\")","v":""},{"$f":"IF(V$3>0,FinAnalysis_INVESTMENT!V18-FinAnalysis_COUNTERFACTUAL!V18,\"\")","v":""},{"$f":"IF(W$3>0,FinAnalysis_INVESTMENT!W18-FinAnalysis_COUNTERFACTUAL!W18,\"\")","v":""},{"$f":"IF(X$3>0,FinAnalysis_INVESTMENT!X18-FinAnalysis_COUNTERFACTUAL!X18,\"\")","v":""},{"$f":"IF(Y$3>0,FinAnalysis_INVESTMENT!Y18-FinAnalysis_COUNTERFACTUAL!Y18,\"\")","v":""},{"$f":"IF(Z$3>0,FinAnalysis_INVESTMENT!Z18-FinAnalysis_COUNTERFACTUAL!Z18,\"\")","v":""},{"$f":"IF(AA$3>0,FinAnalysis_INVESTMENT!AA18-FinAnalysis_COUNTERFACTUAL!AA18,\"\")","v":""},{"$f":"IF(AB$3>0,FinAnalysis_INVESTMENT!AB18-FinAnalysis_COUNTERFACTUAL!AB18,\"\")","v":""},{"$f":"IF(AC$3>0,FinAnalysis_INVESTMENT!AC18-FinAnalysis_COUNTERFACTUAL!AC18,\"\")","v":""},{"$f":"IF(AD$3>0,FinAnalysis_INVESTMENT!AD18-FinAnalysis_COUNTERFACTUAL!AD18,\"\")","v":""},{"$f":"IF(AE$3>0,FinAnalysis_INVESTMENT!AE18-FinAnalysis_COUNTERFACTUAL!AE18,\"\")","v":""},{"$f":"IF(AF$3>0,FinAnalysis_INVESTMENT!AF18-FinAnalysis_COUNTERFACTUAL!AF18,\"\")","v":""},{"$f":"IF(AG$3>0,FinAnalysis_INVESTMENT!AG18-FinAnalysis_COUNTERFACTUAL!AG18,\"\")","v":""},{"$f":"IF(AH$3>0,FinAnalysis_INVESTMENT!AH18-FinAnalysis_COUNTERFACTUAL!AH18,\"\")","v":""},{"$f":"IF(AI$3>0,FinAnalysis_INVESTMENT!AI18-FinAnalysis_COUNTERFACTUAL!AI18,\"\")","v":""},{"$f":"IF(AJ$3>0,FinAnalysis_INVESTMENT!AJ18-FinAnalysis_COUNTERFACTUAL!AJ18,\"\")","v":""},{"$f":"IF(AK$3>0,FinAnalysis_INVESTMENT!AK18-FinAnalysis_COUNTERFACTUAL!AK18,\"\")","v":""},{"$f":"IF(AL$3>0,FinAnalysis_INVESTMENT!AL18-FinAnalysis_COUNTERFACTUAL!AL18,\"\")","v":""},{"$f":"IF(AM$3>0,FinAnalysis_INVESTMENT!AM18-FinAnalysis_COUNTERFACTUAL!AM18,\"\")","v":""},{"$f":"IF(AN$3>0,FinAnalysis_INVESTMENT!AN18-FinAnalysis_COUNTERFACTUAL!AN18,\"\")","v":""},{"$f":"IF(AO$3>0,FinAnalysis_INVESTMENT!AO18-FinAnalysis_COUNTERFACTUAL!AO18,\"\")","v":""},{"$f":"IF(AP$3>0,FinAnalysis_INVESTMENT!AP18-FinAnalysis_COUNTERFACTUAL!AP18,\"\")","v":""},{"$f":"IF(AQ$3>0,FinAnalysis_INVESTMENT!AQ18-FinAnalysis_COUNTERFACTUAL!AQ18,\"\")","v":""},{"$f":"IF(AR$3>0,FinAnalysis_INVESTMENT!AR18-FinAnalysis_COUNTERFACTUAL!AR18,\"\")","v":""}]
[null,"Celkové výnosy / Total revenues","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F16:F18),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G16:G18),\"\")","v":""},"",{"$f":"IF(I$3>0,SUM(I16:I18),\"\")","v":""},"",{"$f":"IF(K$3>0,SUM(K16:K18),\"\")","v":""},{"$f":"IF(L$3>0,SUM(L16:L18),\"\")","v":""},{"$f":"IF(M$3>0,SUM(M16:M18),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Výdaje / Expenses"]
[null,"Palivo a spotřeba energie / Fuel and energy consumption (-)","CZKm",null,null,{"$f":"IF(F$3>0,-FinAnalysis_INVESTMENT!F22-FinAnalysis_COUNTERFACTUAL!F22,\"\")","v":""},{"$f":"IF(G$3>0,-FinAnalysis_INVESTMENT!G22-FinAnalysis_COUNTERFACTUAL!G22,\"\")","v":""},{"$f":"IF(H$3>0,-FinAnalysis_INVESTMENT!H22-FinAnalysis_COUNTERFACTUAL!H22,\"\")","v":""},{"$f":"IF(I$3>0,-FinAnalysis_INVESTMENT!I22-FinAnalysis_COUNTERFACTUAL!I22,\"\")","v":""},{"$f":"IF(J$3>0,-FinAnalysis_INVESTMENT!J22-FinAnalysis_COUNTERFACTUAL!J22,\"\")","v":""},{"$f":"IF(K$3>0,-FinAnalysis_INVESTMENT!K22-FinAnalysis_COUNTERFACTUAL!K22,\"\")","v":""},{"$f":"IF(L$3>0,-FinAnalysis_INVESTMENT!L22-FinAnalysis_COUNTERFACTUAL!L22,\"\")","v":""},{"$f":"IF(M$3>0,-FinAnalysis_INVESTMENT!M22-FinAnalysis_COUNTERFACTUAL!M22,\"\")","v":""},{"$f":"IF(N$3>0,-FinAnalysis_INVESTMENT!N22-FinAnalysis_COUNTERFACTUAL!N22,\"\")","v":""},{"$f":"IF(O$3>0,-FinAnalysis_INVESTMENT!O22-FinAnalysis_COUNTERFACTUAL!O22,\"\")","v":""},{"$f":"IF(P$3>0,-FinAnalysis_INVESTMENT!P22-FinAnalysis_COUNTERFACTUAL!P22,\"\")","v":""},{"$f":"IF(Q$3>0,-FinAnalysis_INVESTMENT!Q22-FinAnalysis_COUNTERFACTUAL!Q22,\"\")","v":""},{"$f":"IF(R$3>0,-FinAnalysis_INVESTMENT!R22-FinAnalysis_COUNTERFACTUAL!R22,\"\")","v":""},{"$f":"IF(S$3>0,-FinAnalysis_INVESTMENT!S22-FinAnalysis_COUNTERFACTUAL!S22,\"\")","v":""},{"$f":"IF(T$3>0,-FinAnalysis_INVESTMENT!T22-FinAnalysis_COUNTERFACTUAL!T22,\"\")","v":""},{"$f":"IF(U$3>0,-FinAnalysis_INVESTMENT!U22-FinAnalysis_COUNTERFACTUAL!U22,\"\")","v":""},{"$f":"IF(V$3>0,-FinAnalysis_INVESTMENT!V22-FinAnalysis_COUNTERFACTUAL!V22,\"\")","v":""},{"$f":"IF(W$3>0,-FinAnalysis_INVESTMENT!W22-FinAnalysis_COUNTERFACTUAL!W22,\"\")","v":""},{"$f":"IF(X$3>0,-FinAnalysis_INVESTMENT!X22-FinAnalysis_COUNTERFACTUAL!X22,\"\")","v":""},{"$f":"IF(Y$3>0,-FinAnalysis_INVESTMENT!Y22-FinAnalysis_COUNTERFACTUAL!Y22,\"\")","v":""},{"$f":"IF(Z$3>0,-FinAnalysis_INVESTMENT!Z22-FinAnalysis_COUNTERFACTUAL!Z22,\"\")","v":""},{"$f":"IF(AA$3>0,-FinAnalysis_INVESTMENT!AA22-FinAnalysis_COUNTERFACTUAL!AA22,\"\")","v":""},{"$f":"IF(AB$3>0,-FinAnalysis_INVESTMENT!AB22-FinAnalysis_COUNTERFACTUAL!AB22,\"\")","v":""},{"$f":"IF(AC$3>0,-FinAnalysis_INVESTMENT!AC22-FinAnalysis_COUNTERFACTUAL!AC22,\"\")","v":""},{"$f":"IF(AD$3>0,-FinAnalysis_INVESTMENT!AD22-FinAnalysis_COUNTERFACTUAL!AD22,\"\")","v":""},{"$f":"IF(AE$3>0,-FinAnalysis_INVESTMENT!AE22-FinAnalysis_COUNTERFACTUAL!AE22,\"\")","v":""},{"$f":"IF(AF$3>0,-FinAnalysis_INVESTMENT!AF22-FinAnalysis_COUNTERFACTUAL!AF22,\"\")","v":""},{"$f":"IF(AG$3>0,-FinAnalysis_INVESTMENT!AG22-FinAnalysis_COUNTERFACTUAL!AG22,\"\")","v":""},{"$f":"IF(AH$3>0,-FinAnalysis_INVESTMENT!AH22-FinAnalysis_COUNTERFACTUAL!AH22,\"\")","v":""},{"$f":"IF(AI$3>0,-FinAnalysis_INVESTMENT!AI22-FinAnalysis_COUNTERFACTUAL!AI22,\"\")","v":""},{"$f":"IF(AJ$3>0,-FinAnalysis_INVESTMENT!AJ22-FinAnalysis_COUNTERFACTUAL!AJ22,\"\")","v":""},{"$f":"IF(AK$3>0,-FinAnalysis_INVESTMENT!AK22-FinAnalysis_COUNTERFACTUAL!AK22,\"\")","v":""},{"$f":"IF(AL$3>0,-FinAnalysis_INVESTMENT!AL22-FinAnalysis_COUNTERFACTUAL!AL22,\"\")","v":""},{"$f":"IF(AM$3>0,-FinAnalysis_INVESTMENT!AM22-FinAnalysis_COUNTERFACTUAL!AM22,\"\")","v":""},{"$f":"IF(AN$3>0,-FinAnalysis_INVESTMENT!AN22-FinAnalysis_COUNTERFACTUAL!AN22,\"\")","v":""},{"$f":"IF(AO$3>0,-FinAnalysis_INVESTMENT!AO22-FinAnalysis_COUNTERFACTUAL!AO22,\"\")","v":""},{"$f":"IF(AP$3>0,-FinAnalysis_INVESTMENT!AP22-FinAnalysis_COUNTERFACTUAL!AP22,\"\")","v":""},{"$f":"IF(AQ$3>0,-FinAnalysis_INVESTMENT!AQ22-FinAnalysis_COUNTERFACTUAL!AQ22,\"\")","v":""},{"$f":"IF(AR$3>0,-FinAnalysis_INVESTMENT!AR22-FinAnalysis_COUNTERFACTUAL!AR22,\"\")","v":""}]
[null,"CO2 / CO2 (-)","CZKm",null,null,{"$f":"IF(F$3>0,-FinAnalysis_INVESTMENT!F23-FinAnalysis_COUNTERFACTUAL!F23,\"\")","v":""},{"$f":"IF(G$3>0,-FinAnalysis_INVESTMENT!G23-FinAnalysis_COUNTERFACTUAL!G23,\"\")","v":""},{"$f":"IF(H$3>0,-FinAnalysis_INVESTMENT!H23-FinAnalysis_COUNTERFACTUAL!H23,\"\")","v":""},{"$f":"IF(I$3>0,-FinAnalysis_INVESTMENT!I23-FinAnalysis_COUNTERFACTUAL!I23,\"\")","v":""},{"$f":"IF(J$3>0,-FinAnalysis_INVESTMENT!J23-FinAnalysis_COUNTERFACTUAL!J23,\"\")","v":""},{"$f":"IF(K$3>0,-FinAnalysis_INVESTMENT!K23-FinAnalysis_COUNTERFACTUAL!K23,\"\")","v":""},{"$f":"IF(L$3>0,-FinAnalysis_INVESTMENT!L23-FinAnalysis_COUNTERFACTUAL!L23,\"\")","v":""},{"$f":"IF(M$3>0,-FinAnalysis_INVESTMENT!M23-FinAnalysis_COUNTERFACTUAL!M23,\"\")","v":""},{"$f":"IF(N$3>0,-FinAnalysis_INVESTMENT!N23-FinAnalysis_COUNTERFACTUAL!N23,\"\")","v":""},{"$f":"IF(O$3>0,-FinAnalysis_INVESTMENT!O23-FinAnalysis_COUNTERFACTUAL!O23,\"\")","v":""},{"$f":"IF(P$3>0,-FinAnalysis_INVESTMENT!P23-FinAnalysis_COUNTERFACTUAL!P23,\"\")","v":""},{"$f":"IF(Q$3>0,-FinAnalysis_INVESTMENT!Q23-FinAnalysis_COUNTERFACTUAL!Q23,\"\")","v":""},{"$f":"IF(R$3>0,-FinAnalysis_INVESTMENT!R23-FinAnalysis_COUNTERFACTUAL!R23,\"\")","v":""},{"$f":"IF(S$3>0,-FinAnalysis_INVESTMENT!S23-FinAnalysis_COUNTERFACTUAL!S23,\"\")","v":""},{"$f":"IF(T$3>0,-FinAnalysis_INVESTMENT!T23-FinAnalysis_COUNTERFACTUAL!T23,\"\")","v":""},{"$f":"IF(U$3>0,-FinAnalysis_INVESTMENT!U23-FinAnalysis_COUNTERFACTUAL!U23,\"\")","v":""},{"$f":"IF(V$3>0,-FinAnalysis_INVESTMENT!V23-FinAnalysis_COUNTERFACTUAL!V23,\"\")","v":""},{"$f":"IF(W$3>0,-FinAnalysis_INVESTMENT!W23-FinAnalysis_COUNTERFACTUAL!W23,\"\")","v":""},{"$f":"IF(X$3>0,-FinAnalysis_INVESTMENT!X23-FinAnalysis_COUNTERFACTUAL!X23,\"\")","v":""},{"$f":"IF(Y$3>0,-FinAnalysis_INVESTMENT!Y23-FinAnalysis_COUNTERFACTUAL!Y23,\"\")","v":""},{"$f":"IF(Z$3>0,-FinAnalysis_INVESTMENT!Z23-FinAnalysis_COUNTERFACTUAL!Z23,\"\")","v":""},{"$f":"IF(AA$3>0,-FinAnalysis_INVESTMENT!AA23-FinAnalysis_COUNTERFACTUAL!AA23,\"\")","v":""},{"$f":"IF(AB$3>0,-FinAnalysis_INVESTMENT!AB23-FinAnalysis_COUNTERFACTUAL!AB23,\"\")","v":""},{"$f":"IF(AC$3>0,-FinAnalysis_INVESTMENT!AC23-FinAnalysis_COUNTERFACTUAL!AC23,\"\")","v":""},{"$f":"IF(AD$3>0,-FinAnalysis_INVESTMENT!AD23-FinAnalysis_COUNTERFACTUAL!AD23,\"\")","v":""},{"$f":"IF(AE$3>0,-FinAnalysis_INVESTMENT!AE23-FinAnalysis_COUNTERFACTUAL!AE23,\"\")","v":""},{"$f":"IF(AF$3>0,-FinAnalysis_INVESTMENT!AF23-FinAnalysis_COUNTERFACTUAL!AF23,\"\")","v":""},{"$f":"IF(AG$3>0,-FinAnalysis_INVESTMENT!AG23-FinAnalysis_COUNTERFACTUAL!AG23,\"\")","v":""},{"$f":"IF(AH$3>0,-FinAnalysis_INVESTMENT!AH23-FinAnalysis_COUNTERFACTUAL!AH23,\"\")","v":""},{"$f":"IF(AI$3>0,-FinAnalysis_INVESTMENT!AI23-FinAnalysis_COUNTERFACTUAL!AI23,\"\")","v":""},{"$f":"IF(AJ$3>0,-FinAnalysis_INVESTMENT!AJ23-FinAnalysis_COUNTERFACTUAL!AJ23,\"\")","v":""},{"$f":"IF(AK$3>0,-FinAnalysis_INVESTMENT!AK23-FinAnalysis_COUNTERFACTUAL!AK23,\"\")","v":""},{"$f":"IF(AL$3>0,-FinAnalysis_INVESTMENT!AL23-FinAnalysis_COUNTERFACTUAL!AL23,\"\")","v":""},{"$f":"IF(AM$3>0,-FinAnalysis_INVESTMENT!AM23-FinAnalysis_COUNTERFACTUAL!AM23,\"\")","v":""},{"$f":"IF(AN$3>0,-FinAnalysis_INVESTMENT!AN23-FinAnalysis_COUNTERFACTUAL!AN23,\"\")","v":""},{"$f":"IF(AO$3>0,-FinAnalysis_INVESTMENT!AO23-FinAnalysis_COUNTERFACTUAL!AO23,\"\")","v":""},{"$f":"IF(AP$3>0,-FinAnalysis_INVESTMENT!AP23-FinAnalysis_COUNTERFACTUAL!AP23,\"\")","v":""},{"$f":"IF(AQ$3>0,-FinAnalysis_INVESTMENT!AQ23-FinAnalysis_COUNTERFACTUAL!AQ23,\"\")","v":""},{"$f":"IF(AR$3>0,-FinAnalysis_INVESTMENT!AR23-FinAnalysis_COUNTERFACTUAL!AR23,\"\")","v":""}]
[null,"Ostatní provozní výdaje / Other OpEx (-)","CZKm",null,null,{"$f":"IF(F$3>0,-FinAnalysis_INVESTMENT!F24-FinAnalysis_COUNTERFACTUAL!F24,\"\")","v":""},{"$f":"IF(G$3>0,-FinAnalysis_INVESTMENT!G24-FinAnalysis_COUNTERFACTUAL!G24,\"\")","v":""},{"$f":"IF(H$3>0,-FinAnalysis_INVESTMENT!H24-FinAnalysis_COUNTERFACTUAL!H24,\"\")","v":""},{"$f":"IF(I$3>0,-FinAnalysis_INVESTMENT!I24-FinAnalysis_COUNTERFACTUAL!I24,\"\")","v":""},{"$f":"IF(J$3>0,-FinAnalysis_INVESTMENT!J24-FinAnalysis_COUNTERFACTUAL!J24,\"\")","v":""},{"$f":"IF(K$3>0,-FinAnalysis_INVESTMENT!K24-FinAnalysis_COUNTERFACTUAL!K24,\"\")","v":""},{"$f":"IF(L$3>0,-FinAnalysis_INVESTMENT!L24-FinAnalysis_COUNTERFACTUAL!L24,\"\")","v":""},{"$f":"IF(M$3>0,-FinAnalysis_INVESTMENT!M24-FinAnalysis_COUNTERFACTUAL!M24,\"\")","v":""},{"$f":"IF(N$3>0,-FinAnalysis_INVESTMENT!N24-FinAnalysis_COUNTERFACTUAL!N24,\"\")","v":""},{"$f":"IF(O$3>0,-FinAnalysis_INVESTMENT!O24-FinAnalysis_COUNTERFACTUAL!O24,\"\")","v":""},{"$f":"IF(P$3>0,-FinAnalysis_INVESTMENT!P24-FinAnalysis_COUNTERFACTUAL!P24,\"\")","v":""},{"$f":"IF(Q$3>0,-FinAnalysis_INVESTMENT!Q24-FinAnalysis_COUNTERFACTUAL!Q24,\"\")","v":""},{"$f":"IF(R$3>0,-FinAnalysis_INVESTMENT!R24-FinAnalysis_COUNTERFACTUAL!R24,\"\")","v":""},{"$f":"IF(S$3>0,-FinAnalysis_INVESTMENT!S24-FinAnalysis_COUNTERFACTUAL!S24,\"\")","v":""},{"$f":"IF(T$3>0,-FinAnalysis_INVESTMENT!T24-FinAnalysis_COUNTERFACTUAL!T24,\"\")","v":""},{"$f":"IF(U$3>0,-FinAnalysis_INVESTMENT!U24-FinAnalysis_COUNTERFACTUAL!U24,\"\")","v":""},{"$f":"IF(V$3>0,-FinAnalysis_INVESTMENT!V24-FinAnalysis_COUNTERFACTUAL!V24,\"\")","v":""},{"$f":"IF(W$3>0,-FinAnalysis_INVESTMENT!W24-FinAnalysis_COUNTERFACTUAL!W24,\"\")","v":""},{"$f":"IF(X$3>0,-FinAnalysis_INVESTMENT!X24-FinAnalysis_COUNTERFACTUAL!X24,\"\")","v":""},{"$f":"IF(Y$3>0,-FinAnalysis_INVESTMENT!Y24-FinAnalysis_COUNTERFACTUAL!Y24,\"\")","v":""},{"$f":"IF(Z$3>0,-FinAnalysis_INVESTMENT!Z24-FinAnalysis_COUNTERFACTUAL!Z24,\"\")","v":""},{"$f":"IF(AA$3>0,-FinAnalysis_INVESTMENT!AA24-FinAnalysis_COUNTERFACTUAL!AA24,\"\")","v":""},{"$f":"IF(AB$3>0,-FinAnalysis_INVESTMENT!AB24-FinAnalysis_COUNTERFACTUAL!AB24,\"\")","v":""},{"$f":"IF(AC$3>0,-FinAnalysis_INVESTMENT!AC24-FinAnalysis_COUNTERFACTUAL!AC24,\"\")","v":""},{"$f":"IF(AD$3>0,-FinAnalysis_INVESTMENT!AD24-FinAnalysis_COUNTERFACTUAL!AD24,\"\")","v":""},{"$f":"IF(AE$3>0,-FinAnalysis_INVESTMENT!AE24-FinAnalysis_COUNTERFACTUAL!AE24,\"\")","v":""},{"$f":"IF(AF$3>0,-FinAnalysis_INVESTMENT!AF24-FinAnalysis_COUNTERFACTUAL!AF24,\"\")","v":""},{"$f":"IF(AG$3>0,-FinAnalysis_INVESTMENT!AG24-FinAnalysis_COUNTERFACTUAL!AG24,\"\")","v":""},{"$f":"IF(AH$3>0,-FinAnalysis_INVESTMENT!AH24-FinAnalysis_COUNTERFACTUAL!AH24,\"\")","v":""},{"$f":"IF(AI$3>0,-FinAnalysis_INVESTMENT!AI24-FinAnalysis_COUNTERFACTUAL!AI24,\"\")","v":""},{"$f":"IF(AJ$3>0,-FinAnalysis_INVESTMENT!AJ24-FinAnalysis_COUNTERFACTUAL!AJ24,\"\")","v":""},{"$f":"IF(AK$3>0,-FinAnalysis_INVESTMENT!AK24-FinAnalysis_COUNTERFACTUAL!AK24,\"\")","v":""},{"$f":"IF(AL$3>0,-FinAnalysis_INVESTMENT!AL24-FinAnalysis_COUNTERFACTUAL!AL24,\"\")","v":""},{"$f":"IF(AM$3>0,-FinAnalysis_INVESTMENT!AM24-FinAnalysis_COUNTERFACTUAL!AM24,\"\")","v":""},{"$f":"IF(AN$3>0,-FinAnalysis_INVESTMENT!AN24-FinAnalysis_COUNTERFACTUAL!AN24,\"\")","v":""},{"$f":"IF(AO$3>0,-FinAnalysis_INVESTMENT!AO24-FinAnalysis_COUNTERFACTUAL!AO24,\"\")","v":""},{"$f":"IF(AP$3>0,-FinAnalysis_INVESTMENT!AP24-FinAnalysis_COUNTERFACTUAL!AP24,\"\")","v":""},{"$f":"IF(AQ$3>0,-FinAnalysis_INVESTMENT!AQ24-FinAnalysis_COUNTERFACTUAL!AQ24,\"\")","v":""},{"$f":"IF(AR$3>0,-FinAnalysis_INVESTMENT!AR24-FinAnalysis_COUNTERFACTUAL!AR24,\"\")","v":""}]
[null," Celkové výdaje / Total Expenses (-)","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F22:F24),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G22:G24),\"\")","v":""},"","",{"$f":"IF(J$3>0,SUM(J22:J24),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F19,F25),0)","v":0},{"$f":"IF(G$3>0,SUM(G19,G25),0)","v":0},0,{"$f":"IF(I$3>0,SUM(I19,I25),0)","v":0},{"$f":"IF(J$3>0,SUM(J19,J25),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA margin / EBIDTA marže","%",null,null,{"$f":"IFERROR(F27/F19,\"n/a\")","v":"n/a"},{"$f":"IFERROR(G27/G19,\"n/a\")","v":"n/a"},"n/a","n/a",{"$f":"IFERROR(J27/J19,\"n/a\")","v":"n/a"},{"$f":"IFERROR(K27/K19,\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"Depreciation / Odpisy (-)","CZKm",{"$f":"IF(ROUND(SUM(F29:AR29),1)=ROUND(D40,1),\"odpisy v pořádku/D&A is OK\",\"odpisy nesedí/D&A is not OK\")","v":"odpisy v pořádku/D&A is OK"},null,{"$f":"IF(F3>0,IF(F3<=$D$41,SUM($D$40)/$D$41,0),0)","v":0},{"$f":"IF(G3>0,IF(G3<=$D$41,SUM($D$40)/$D$41,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT / Zisk před zdaněním a úroky","CZKm",null,null,{"$f":"IF(F$3>0,F27+F29,0)","v":0},0,{"$f":"IF(H$3>0,H27+H29,0)","v":0},{"$f":"IF(I$3>0,I27+I29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan / Zůstatek úvěru na konci období (+)","CZKm",{"$f":"'Investment Scenario'!B42","v":0},null,{"$f":"FinAnalysis_INVESTMENT!F31-FinAnalysis_COUNTERFACTUAL!F31","v":0},{"$f":"FinAnalysis_INVESTMENT!G31-FinAnalysis_COUNTERFACTUAL!G31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!H31-FinAnalysis_COUNTERFACTUAL!H31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!I31-FinAnalysis_COUNTERFACTUAL!I31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!J31-FinAnalysis_COUNTERFACTUAL!J31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!K31-FinAnalysis_COUNTERFACTUAL!K31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!L31-FinAnalysis_COUNTERFACTUAL!L31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!M31-FinAnalysis_COUNTERFACTUAL!M31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!N31-FinAnalysis_COUNTERFACTUAL!N31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!O31-FinAnalysis_COUNTERFACTUAL!O31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!P31-FinAnalysis_COUNTERFACTUAL!P31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!Q31-FinAnalysis_COUNTERFACTUAL!Q31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!R31-FinAnalysis_COUNTERFACTUAL!R31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!S31-FinAnalysis_COUNTERFACTUAL!S31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!T31-FinAnalysis_COUNTERFACTUAL!T31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!U31-FinAnalysis_COUNTERFACTUAL!U31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!V31-FinAnalysis_COUNTERFACTUAL!V31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!W31-FinAnalysis_COUNTERFACTUAL!W31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!X31-FinAnalysis_COUNTERFACTUAL!X31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!Y31-FinAnalysis_COUNTERFACTUAL!Y31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!Z31-FinAnalysis_COUNTERFACTUAL!Z31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!AA31-FinAnalysis_COUNTERFACTUAL!AA31","v":{"$error":"#DIV/0!"}},{"$f":"FinAnalysis_INVESTMENT!AB31-FinAnalysis_COUNTERFACTUAL!AB31","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AB44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AB45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AC44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AC45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AD44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AD45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AE44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AE45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AF44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AF45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AG44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AG45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AH44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AH45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AI44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AI45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AJ44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AJ45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AK44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AK45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AL44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AL45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AM44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AM45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AN44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AN45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AO44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AO45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AP44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AP45))/1000000","v":{"$error":"#DIV/0!"}},{"$f":"(SUM('Investment Scenario'!$E$44:'Investment Scenario'!AQ44)-SUM('Investment Scenario'!$E$45:'Investment Scenario'!AQ45))/1000000","v":{"$error":"#DIV/0!"}}]
[null,"Interest Rate / Úroková míra","%",null,null,{"$f":"'Investment Scenario'!E43","v":0},{"$f":"'Investment Scenario'!F43","v":0},{"$f":"'Investment Scenario'!G43","v":0},{"$f":"'Investment Scenario'!H43","v":0},{"$f":"'Investment Scenario'!I43","v":0},{"$f":"'Investment Scenario'!J43","v":0},{"$f":"'Investment Scenario'!K43","v":0},{"$f":"'Investment Scenario'!L43","v":0},{"$f":"'Investment Scenario'!M43","v":0},{"$f":"'Investment Scenario'!N43","v":0},{"$f":"'Investment Scenario'!O43","v":0},{"$f":"'Investment Scenario'!P43","v":0},{"$f":"'Investment Scenario'!Q43","v":0},{"$f":"'Investment Scenario'!R43","v":0},{"$f":"'Investment Scenario'!S43","v":0},{"$f":"'Investment Scenario'!T43","v":0},{"$f":"'Investment Scenario'!U43","v":0},{"$f":"'Investment Scenario'!V43","v":0},{"$f":"'Investment Scenario'!W43","v":0},{"$f":"'Investment Scenario'!X43","v":0},{"$f":"'Investment Scenario'!Y43","v":0},{"$f":"'Investment Scenario'!Z43","v":0},{"$f":"'Investment Scenario'!AA43","v":0},{"$f":"'Investment Scenario'!AB43","v":0},{"$f":"'Investment Scenario'!AC43","v":0},{"$f":"'Investment Scenario'!AD43","v":0},{"$f":"'Investment Scenario'!AE43","v":0},{"$f":"'Investment Scenario'!AF43","v":0},{"$f":"'Investment Scenario'!AG43","v":0},{"$f":"'Investment Scenario'!AH43","v":0},{"$f":"'Investment Scenario'!AI43","v":0},{"$f":"'Investment Scenario'!AJ43","v":0},{"$f":"'Investment Scenario'!AK43","v":0},{"$f":"'Investment Scenario'!AL43","v":0},{"$f":"'Investment Scenario'!AM43","v":0},{"$f":"'Investment Scenario'!AN43","v":0},{"$f":"'Investment Scenario'!AO43","v":0},{"$f":"'Investment Scenario'!AP43","v":0},{"$f":"'Investment Scenario'!AQ43","v":0}]
[null,"Interest / Úrok (-)","CZKm",null,null,{"$f":"-F32*F31","v":0},{"$f":"-G32*G31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-I32*I31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EBT / Zisk před zdaněním","CZKm",null,null,{"$f":"+F30+F33","v":0},{"$f":"+G30+G33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+I30+I33","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Income tax / Daň z příjmů (-)","CZKm",{"$f":"'Investment Scenario'!B19","v":0.19},null,{"$f":"MIN(-F34*$D$35,0)","v":0},{"$f":"MIN(-G34*$D$35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(-I34*$D$35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net profit / Čistý zisk","CZKm",null,null,{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(I34:I35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Cash flow / Peněžní tok"]
[null,"EBITDA / Zisk před započtením úroků, daní a odpisů","CZKm",null,null,{"$f":"FinAnalysis_INVESTMENT!F39-FinAnalysis_COUNTERFACTUAL!F39","v":0},{"$f":"FinAnalysis_INVESTMENT!G39-FinAnalysis_COUNTERFACTUAL!G39","v":0},{"$f":"FinAnalysis_INVESTMENT!H39-FinAnalysis_COUNTERFACTUAL!H39","v":0},{"$f":"FinAnalysis_INVESTMENT!I39-FinAnalysis_COUNTERFACTUAL!I39","v":0},{"$f":"FinAnalysis_INVESTMENT!J39-FinAnalysis_COUNTERFACTUAL!J39","v":0},{"$f":"FinAnalysis_INVESTMENT!K39-FinAnalysis_COUNTERFACTUAL!K39","v":0},{"$f":"FinAnalysis_INVESTMENT!L39-FinAnalysis_COUNTERFACTUAL!L39","v":0},{"$f":"FinAnalysis_INVESTMENT!M39-FinAnalysis_COUNTERFACTUAL!M39","v":0},{"$f":"FinAnalysis_INVESTMENT!N39-FinAnalysis_COUNTERFACTUAL!N39","v":0},{"$f":"FinAnalysis_INVESTMENT!O39-FinAnalysis_COUNTERFACTUAL!O39","v":0},{"$f":"FinAnalysis_INVESTMENT!P39-FinAnalysis_COUNTERFACTUAL!P39","v":0},{"$f":"FinAnalysis_INVESTMENT!Q39-FinAnalysis_COUNTERFACTUAL!Q39","v":0},{"$f":"FinAnalysis_INVESTMENT!R39-FinAnalysis_COUNTERFACTUAL!R39","v":0},{"$f":"FinAnalysis_INVESTMENT!S39-FinAnalysis_COUNTERFACTUAL!S39","v":0},{"$f":"FinAnalysis_INVESTMENT!T39-FinAnalysis_COUNTERFACTUAL!T39","v":0},{"$f":"FinAnalysis_INVESTMENT!U39-FinAnalysis_COUNTERFACTUAL!U39","v":0},{"$f":"FinAnalysis_INVESTMENT!V39-FinAnalysis_COUNTERFACTUAL!V39","v":0},{"$f":"FinAnalysis_INVESTMENT!W39-FinAnalysis_COUNTERFACTUAL!W39","v":0},{"$f":"FinAnalysis_INVESTMENT!X39-FinAnalysis_COUNTERFACTUAL!X39","v":0},{"$f":"FinAnalysis_INVESTMENT!Y39-FinAnalysis_COUNTERFACTUAL!Y39","v":0},{"$f":"FinAnalysis_INVESTMENT!Z39-FinAnalysis_COUNTERFACTUAL!Z39","v":0},{"$f":"FinAnalysis_INVESTMENT!AA39-FinAnalysis_COUNTERFACTUAL!AA39","v":0},{"$f":"FinAnalysis_INVESTMENT!AB39-FinAnalysis_COUNTERFACTUAL!AB39","v":0},{"$f":"AC27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CapEx / Čisté kapitálové výdaje  (-)","CZKm",{"$f":"SUM(F40:AR40)","v":0},null,{"$f":"FinAnalysis_INVESTMENT!F40-FinAnalysis_COUNTERFACTUAL!F40","v":0},{"$f":"FinAnalysis_INVESTMENT!G40-FinAnalysis_COUNTERFACTUAL!G40","v":0},{"$f":"FinAnalysis_INVESTMENT!H40-FinAnalysis_COUNTERFACTUAL!H40","v":0},{"$f":"FinAnalysis_INVESTMENT!I40-FinAnalysis_COUNTERFACTUAL!I40","v":0},{"$f":"FinAnalysis_INVESTMENT!J40-FinAnalysis_COUNTERFACTUAL!J40","v":0},{"$f":"FinAnalysis_INVESTMENT!K40-FinAnalysis_COUNTERFACTUAL!K40","v":0},{"$f":"FinAnalysis_INVESTMENT!L40-FinAnalysis_COUNTERFACTUAL!L40","v":0},{"$f":"FinAnalysis_INVESTMENT!M40-FinAnalysis_COUNTERFACTUAL!M40","v":0},{"$f":"FinAnalysis_INVESTMENT!N40-FinAnalysis_COUNTERFACTUAL!N40","v":0},{"$f":"FinAnalysis_INVESTMENT!O40-FinAnalysis_COUNTERFACTUAL!O40","v":0},{"$f":"FinAnalysis_INVESTMENT!P40-FinAnalysis_COUNTERFACTUAL!P40","v":0},{"$f":"FinAnalysis_INVESTMENT!Q40-FinAnalysis_COUNTERFACTUAL!Q40","v":0},{"$f":"FinAnalysis_INVESTMENT!R40-FinAnalysis_COUNTERFACTUAL!R40","v":0},{"$f":"FinAnalysis_INVESTMENT!S40-FinAnalysis_COUNTERFACTUAL!S40","v":0},{"$f":"FinAnalysis_INVESTMENT!T40-FinAnalysis_COUNTERFACTUAL!T40","v":0},{"$f":"FinAnalysis_INVESTMENT!U40-FinAnalysis_COUNTERFACTUAL!U40","v":0},{"$f":"FinAnalysis_INVESTMENT!V40-FinAnalysis_COUNTERFACTUAL!V40","v":0},{"$f":"FinAnalysis_INVESTMENT!W40-FinAnalysis_COUNTERFACTUAL!W40","v":0},{"$f":"FinAnalysis_INVESTMENT!X40-FinAnalysis_COUNTERFACTUAL!X40","v":0},{"$f":"FinAnalysis_INVESTMENT!Y40-FinAnalysis_COUNTERFACTUAL!Y40","v":0},{"$f":"FinAnalysis_INVESTMENT!Z40-FinAnalysis_COUNTERFACTUAL!Z40","v":0},{"$f":"FinAnalysis_INVESTMENT!AA40-FinAnalysis_COUNTERFACTUAL!AA40","v":0},{"$f":"FinAnalysis_INVESTMENT!AB40-FinAnalysis_COUNTERFACTUAL!AB40","v":0},{"$f":"-'Investment Scenario'!AB55/1000000","v":0},{"$f":"-'Investment Scenario'!AC55/1000000","v":0},{"$f":"-'Investment Scenario'!AD55/1000000","v":0},{"$f":"-'Investment Scenario'!AE55/1000000","v":0},{"$f":"-'Investment Scenario'!AF55/1000000","v":0},{"$f":"-'Investment Scenario'!AG55/1000000","v":0},{"$f":"-'Investment Scenario'!AH55/1000000","v":0},{"$f":"-'Investment Scenario'!AI55/1000000","v":0},{"$f":"-'Investment Scenario'!AJ55/1000000","v":0},{"$f":"-'Investment Scenario'!AK55/1000000","v":0},{"$f":"-'Investment Scenario'!AL55/1000000","v":0},{"$f":"-'Investment Scenario'!AM55/1000000","v":0},{"$f":"-'Investment Scenario'!AN55/1000000","v":0},{"$f":"-'Investment Scenario'!AO55/1000000","v":0},{"$f":"-'Investment Scenario'!AP55/1000000","v":0},{"$f":"-'Investment Scenario'!AQ55/1000000","v":0}]
[null,"Depreciation period / Doba odpisu","years",{"$f":"'Investment Scenario'!B54","v":0}]
[null,"Income tax adj. / Daň z příjmů upravená (-)","CZKm",null,null,{"$f":"FinAnalysis_INVESTMENT!F42-FinAnalysis_COUNTERFACTUAL!F42","v":0},{"$f":"FinAnalysis_INVESTMENT!G42-FinAnalysis_COUNTERFACTUAL!G42","v":0},{"$f":"FinAnalysis_INVESTMENT!H42-FinAnalysis_COUNTERFACTUAL!H42","v":0},{"$f":"FinAnalysis_INVESTMENT!I42-FinAnalysis_COUNTERFACTUAL!I42","v":0},{"$f":"FinAnalysis_INVESTMENT!J42-FinAnalysis_COUNTERFACTUAL!J42","v":0},{"$f":"FinAnalysis_INVESTMENT!K42-FinAnalysis_COUNTERFACTUAL!K42","v":0},{"$f":"FinAnalysis_INVESTMENT!L42-FinAnalysis_COUNTERFACTUAL!L42","v":0},{"$f":"FinAnalysis_INVESTMENT!M42-FinAnalysis_COUNTERFACTUAL!M42","v":0},{"$f":"FinAnalysis_INVESTMENT!N42-FinAnalysis_COUNTERFACTUAL!N42","v":0},{"$f":"FinAnalysis_INVESTMENT!O42-FinAnalysis_COUNTERFACTUAL!O42","v":0},{"$f":"FinAnalysis_INVESTMENT!P42-FinAnalysis_COUNTERFACTUAL!P42","v":0},{"$f":"FinAnalysis_INVESTMENT!Q42-FinAnalysis_COUNTERFACTUAL!Q42","v":0},{"$f":"FinAnalysis_INVESTMENT!R42-FinAnalysis_COUNTERFACTUAL!R42","v":0},{"$f":"FinAnalysis_INVESTMENT!S42-FinAnalysis_COUNTERFACTUAL!S42","v":0},{"$f":"FinAnalysis_INVESTMENT!T42-FinAnalysis_COUNTERFACTUAL!T42","v":0},{"$f":"FinAnalysis_INVESTMENT!U42-FinAnalysis_COUNTERFACTUAL!U42","v":0},{"$f":"FinAnalysis_INVESTMENT!V42-FinAnalysis_COUNTERFACTUAL!V42","v":0},{"$f":"FinAnalysis_INVESTMENT!W42-FinAnalysis_COUNTERFACTUAL!W42","v":0},{"$f":"FinAnalysis_INVESTMENT!X42-FinAnalysis_COUNTERFACTUAL!X42","v":0},{"$f":"FinAnalysis_INVESTMENT!Y42-FinAnalysis_COUNTERFACTUAL!Y42","v":0},{"$f":"FinAnalysis_INVESTMENT!Z42-FinAnalysis_COUNTERFACTUAL!Z42","v":0},{"$f":"FinAnalysis_INVESTMENT!AA42-FinAnalysis_COUNTERFACTUAL!AA42","v":0},{"$f":"FinAnalysis_INVESTMENT!AB42-FinAnalysis_COUNTERFACTUAL!AB42","v":0},{"$f":"MIN(-AC30*$D$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operational Cash flow to Firm / Provozní peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F$3>0,SUM(F39,F42),\"\")","v":""},{"$f":"IF(G$3>0,SUM(G39,G42),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Operational Cash flow to Firm w/o accounting for operating losses / Provozní peněžní tok do firmy bez zahrnutí provozních ztrát","CZKm",null,null,{"$f":"IF(AND(F$3>0,F43>=0),SUM(F39,F42),IF(AND(F$3>0,F43<0),0,\"\"))","v":""},{"$f":"IF(AND(G$3>0,G43>=0),SUM(G39,G42),IF(AND(G$3>0,G43<0),0,\"\"))","v":""},{"$f":"IF(AND(H$3>0,H43>=0),SUM(H39,H42),IF(AND(H$3>0,H43<0),0,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(AR$3>0,AR43>=0),SUM(AR39,AR42),IF(AND(AR$3>0,AR43<0),0,\"\"))","v":""}]
[null,"Investment Cash flow to Firm / Investiční peněžní tok do firmy","CZKm",null,null,{"$f":"IF(F40=0,\"\",F40)","v":""},{"$f":"IF(G40=0,\"\",G40)","v":""},{"$f":"IF(H40=0,\"\",H40)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Total cash flow to Firm / Celkové peněžní tok do firmy","CZKm",null,null,{"$f":"SUM(F39,F40,F42)","v":0},{"$f":"SUM(G39,G40,G42)","v":0},0,0,{"$f":"SUM(J39,J40,J42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC / Průměrné náklady kapitálu","%",{"$f":"+'Investment Scenario'!B41","v":0}]
[null,"FRR / Vnitřní výnosová míra","%",{"$f":"IRR(F46:AR46)","v":{"$error":"#NUM!"}}]
[null,"NPV / Čistá současná hodnota","CZKm",{"$f":"NPV($D$48,F43:AR43)+SUM(F45:AR45)","v":0}]
[null,"NPV / Čistá současná hodnota","EURm",{"$f":"+D50/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"NPV w/o accounting for operating losses / Čistá současná hodnota bez započtení provozních ztrát","CZKm",{"$f":"NPV($D$48,F44:AR44)+SUM(F45:AR45)","v":0}]
[null,"NPV w/o accounting for operating losses / Čistá současná hodnota bez započtení provozních ztrát","EURm",{"$f":"+D52/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","CZKm",{"$f":"SUM(F46:AR46)","v":0}]
[null,"CF Lifetime Sum / Peněžní toky za celé období životnosti","EURm",{"$f":"+D54/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","CZKm",{"$f":"+SUM(F19:AR19)/D41","v":{"$error":"#DIV/0!"}}]
[null,"Revenues - Avg over Lifetime / Výnosy - průměr po celou životnost","EURm",{"$f":"+D56/'Investment Scenario'!B18","v":{"$error":"#DIV/0!"}}]